{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["List1"],"not_rendered":{"charts":6,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"List1","index":0,"n_rows":194,"n_cols":22,"rows_kept":194,"cut":false,"hidden":false,"merged":[[0,7,0,8],[0,3,0,4],[0,17,0,18],[1,17,1,18],[1,11,1,12],[0,13,0,15],[1,13,1,15]]}
["FVE","Instalováno kWp","Bytů","Sluneční svit [4]",null,"Měnič",null,"Beterie [1]",null,"Cena za kW [2]",null,"Celková cana za fotovoltaiku",null,"Zaplatíme za fotovoltaiku",null,null,null,"Dotace",null,"Výše",null,"V Praze 19 .4. 2024"]
[null,0.8,1,0.41,null,"1 kW",null,0,"kWh",9.1999999999999993,null,{"$f":"(((B2*10000)+(H2*9000)+8000)*1)","v":16000},null,{"$f":"L2-R2","v":16000},null,null,null,{"$f":"L2*T2","v":0},null,0]
["Výchozí:",0.8,null,0.41,null,null,null,0,null,9.1999999999999993,null,null,null,null,null,null,null,null,null,0]
[null,{"$f":"1.315","v":1.3149999999999999},"korektor",4.9000000000000004,"LEDEN",null,null,"Wh","Wh","Wh"]
["Hodiny","hodinová spotřeba",null,"FVE V","FVE Z","FVE",null,"PRE","CAP.Bat.","spotřebovaná z FVE",null,"Odběr","FVE","Baterie"]
[0,{"$f":"60*B4","v":78.899999999999991},"Wh",null,null,null,"Wh",{"$f":"B6-F6","v":78.899999999999991},0,{"$f":"IF((IF(F6>B6,B6,F6)+(I29-I6))>0,(IF(F6>B6,B6,F6)+(I29-I6)),0)","v":0}]
[1,{"$f":"50*B4","v":65.75},"Wh",null,null,null,"Wh",{"$f":"B7-F7","v":65.75},{"$f":"IF(IF(H7<0,(I6+(H7*-1)),IF(H7<I6,I6-H7,IF(H7>I6,0,I6)))>($H$2*1000),($H$2*1000),(IF(H7<0,(I6+(H7*-1)),IF(H7<I6,I6-H7,IF(H7>I6,0,I6)))))","v":0},{"$f":"IF((IF(F7>B7,B7,F7)+(I7-I6))>0,(IF(F7>B7,B7,F7)+(I7-I6)),0)","v":0}]
[2,{"$f":"B4*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[3,{"$f":"B4*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[4,{"$f":"B4*70","v":92.05},"Wh",{"$f":"IF($D$2<0.5,(D4*80/50*$B$2)*($D$2+0.2),(D4*80/50*$B$2))","v":3.82592},null,{"$f":"D10+E10","v":3.82592},"Wh",88.224080000000001,0,3.82592]
[5,{"$f":"B4*115","v":151.22499999999999},"Wh",{"$f":"IF($D$2<0.5,(D4*180/50*$B$2)*($D$2+0.2),(D4*180/50*$B$2*$D$2))","v":8.6083200000000009},null,{"$f":"D11+E11","v":8.6083200000000009},"Wh",142.61668,0,8.6083200000000009]
[6,{"$f":"B4*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D4*250/50*$B$2)*($D$2+0.2),(D4*250/50*$B$2))","v":11.956000000000001},null,11.956000000000001,"Wh",251.04400000000001,0,11.956000000000001]
[7,{"$f":"210*B4","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D4*320/50*$B$2)*($D$2+0.2),(D4*320/50*$B$2*$D$2))","v":15.30368},{"$f":"IF($D$2<0.5,(D4*80/50*$B$2)*($D$2+0.2),(D4*80/50*$B$2*$D$2))","v":3.82592},19.1296,"Wh",257.0204,0,19.1296]
[8,{"$f":"B4*165","v":216.97499999999999},"Wh",{"$f":"IF($D$2<0.5,(D4*400/50*$B$2)*($D$2+0.2),(D4*400/50*$B$2))","v":19.1296},{"$f":"IF($D$2<0.5,(D4*180/50*$B$2)*($D$2+0.2),(D4*180/50*$B$2))","v":8.6083200000000009},27.737920000000003,"Wh",189.23707999999999,0,27.737920000000003]
[9,{"$f":"B4*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D4*460/50*$B$2)*($D$2+0.2),(D4*460/50*$B$2*$D$2))","v":21.999040000000001},{"$f":"IF($D$2<0.5,(D4*250/50*$B$2)*($D$2+0.2),(D4*250/50*$B$2*$D$2))","v":11.956000000000001},33.955040000000004,"Wh",242.19495999999998,0,33.955040000000004]
[10,{"$f":"B4*235","v":309.02499999999998},"Wh",{"$f":"IF($D$2<0.5,(D4*470/50*$B$2)*($D$2+0.2),(D4*470/50*$B$2))","v":22.477280000000004},{"$f":"IF($D$2<0.5,(D4*320/50*$B$2)*($D$2+0.2),(D4*320/50*$B$2))","v":15.30368},37.780960000000007,"Wh",271.24403999999998,0,37.780960000000007]
[11,{"$f":"B4*250","v":328.75},"Wh",{"$f":"IF($D$2<0.5,(D4*470/50*$B$2)*($D$2+0.2),(D4*470/50*$B$2*$D$2))","v":22.477280000000004},{"$f":"IF($D$2<0.5,(D4*400/50*$B$2)*($D$2+0.2),(D4*400/50*$B$2*$D$2))","v":19.1296},41.606880000000004,"Wh",287.14312000000001,0,41.606880000000004]
[12,{"$f":"B4*300","v":394.5},"Wh",{"$f":"IF($D$2<0.5,(D4*460/50*$B$2)*($D$2+0.2),(D4*460/50*$B$2))","v":21.999040000000001},{"$f":"IF($D$2<0.5,(D4*460/50*$B$2)*($D$2+0.2),(D4*460/50*$B$2))","v":21.999040000000001},43.998080000000002,"Wh",350.50191999999998,0,43.998080000000002]
[13,{"$f":"B4*325","v":427.375},"Wh",{"$f":"IF($D$2<0.5,(D4*460/50*$B$2)*($D$2+0.2),(D4*460*$D$2/50*$B$2))","v":21.999040000000001},{"$f":"IF($D$2<0.5,(D4*470/50*$B$2)*($D$2+0.2),(D4*470/50*$B$2*$D$2))","v":22.477280000000004},44.476320000000001,"Wh",382.89868000000001,0,44.476320000000001]
[14,{"$f":"B4*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D4*400/50*$B$2)*($D$2+0.2),(D4*400/50*$B$2))","v":19.1296},{"$f":"IF($D$2<0.5,(D4*470/50*$B$2)*($D$2+0.2),(D4*470/50*$B$2))","v":22.477280000000004},41.606880000000004,"Wh",221.39312000000001,0,41.606880000000004]
[15,{"$f":"B4*160","v":210.39999999999998},"Wh",{"$f":"IF($D$2<0.5,(D4*320/50*$B$2)*($D$2+0.2),(D4*320/50*$B$2*$D$2))","v":15.30368},{"$f":"IF($D$2<0.5,(D4*460/50*$B$2)*($D$2+0.2),(D4*460/50*$B$2*$D$2))","v":21.999040000000001},37.302720000000001,"Wh",173.09727999999998,0,37.302720000000001]
[16,{"$f":"B4*175","v":230.125},"Wh",{"$f":"IF($D$2<0.5,(D4*250/50*$B$2)*($D$2+0.2),(D4*250/50*$B$2))","v":11.956000000000001},{"$f":"IF($D$2<0.5,(D4*460/50*$B$2)*($D$2+0.2),(D4*460/50*$B$2))","v":21.999040000000001},33.955040000000004,"Wh",196.16996,0,33.955040000000004]
[17,{"$f":"B4*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D4*180/50*$B$2)*($D$2+0.2),(D4*180/50*$B$2*$D$2))","v":8.6083200000000009},{"$f":"IF($D$2<0.5,(D4*400/50*$B$2)*($D$2+0.2),(D4*400/50*$B$2*$D$2))","v":19.1296},27.737920000000003,"Wh",248.41207999999997,0,27.737920000000003]
[18,{"$f":"B4*205","v":269.57499999999999},"Wh",{"$f":"IF($D$2<0.5,(D4*80/50*$B$2)*($D$2+0.2),(D4*80/50*$B$2))","v":3.82592},{"$f":"IF($D$2<0.5,(D4*320/50*$B$2)*($D$2+0.2),(D4*320/50*$B$2))","v":15.30368},19.1296,"Wh",250.44539999999998,0,19.1296]
[19,{"$f":"B4*275","v":361.625},"Wh",null,{"$f":"IF($D$2<0.5,(D4*250/50*$B$2)*($D$2+0.2),(D4/50*$B$2*250*$D$2))","v":11.956000000000001},11.956000000000001,"Wh",349.66899999999998,0,11.956000000000001]
[20,{"$f":"B4*350","v":460.25},"Wh",null,{"$f":"IF($D$2<0.5,(D4*180/50*$B$2)*($D$2+0.2),(D4*180/50*$B$2))","v":8.6083200000000009},8.6083200000000009,"Wh",451.64168000000001,0,{"$f":"IF((IF(F26>B26,B26,F26)+(I26-I25))>0,(IF(F26>B26,B26,F26)+(I26-I25)),0)","v":8.6083200000000009}]
[21,{"$f":"B4*400","v":526},"Wh",null,{"$f":"IF($D$2<0.5,(D4*80/50*$B$2)*($D$2+0.2),(D4*80*$D$2/50*$B$2))","v":3.82592},3.82592,"Wh",522.17408,0,{"$f":"IF((IF(F27>B27,B27,F27)+(I27-I26))>0,(IF(F27>B27,B27,F27)+(I27-I26)),0)","v":3.82592}]
[22,{"$f":"B4*325","v":427.375},"Wh",null,null,null,"Wh",427.375,0,0]
[23,{"$f":"B4*100","v":131.5},"Wh",null,null,null,"Wh",131.5,0,0]
["Za den:",{"$f":"SUM(B6:B29)/1000","v":6.3120000000000003},"kWh",null,"Za den:",{"$f":"SUM(F10:F29)/1000","v":0.45719743999999995},"kWh",null,"Za den:",{"$f":"SUM(J6:J29)/1000","v":0.45719743999999995},"kWh"]
["Měsíčně:",{"$f":"B30*30.5/1000","v":0.19251600000000002},"MWh",null,"Měsíčně:",{"$f":"F30*30.5/1000","v":1.3944521919999998E-2},"MWh",null,"Měsíčně:",{"$f":"J30*30.5/1000","v":1.3944521919999998E-2},"MWh"]
[]
[]
[null,{"$f":"1.315","v":1.3149999999999999},"korektor",7.95,"ÚNOR",null,null,"Wh","Wh","Wh"]
["Hodiny","hodinová spotřeba",null,"FVE V","FVE Z","FVE",null,"PRE","CAP.Bat.","spotřebovaná z FVE",null,"Odběr","FVE","Baterie"]
[0,{"$f":"60*B34","v":78.899999999999991},"Wh",null,null,null,"Wh",{"$f":"B36-F36","v":78.899999999999991},0,{"$f":"IF((IF(F36>B36,B36,F36)+(I59-I36))>0,(IF(F36>B36,B36,F36)+(I59-I36)),0)","v":0}]
[1,{"$f":"50*B34","v":65.75},"Wh",null,null,null,"Wh",{"$f":"B37-F37","v":65.75},{"$f":"IF(IF(H37<0,(I36+(H37*-1)),IF(H37<I36,I36-H37,IF(H37>I36,0,I36)))>($H$2*1000),($H$2*1000),(IF(H37<0,(I36+(H37*-1)),IF(H37<I36,I36-H37,IF(H37>I36,0,I36)))))","v":0},{"$f":"IF((IF(F37>B37,B37,F37)+(I37-I36))>0,(IF(F37>B37,B37,F37)+(I37-I36)),0)","v":0}]
[2,{"$f":"B34*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[3,{"$f":"B34*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[4,{"$f":"B34*70","v":92.05},"Wh",{"$f":"IF($D$2<0.5,(D34*80/50*$B$2)*($D$2+0.2),(D34*80/50*$B$2))","v":6.2073600000000013},null,{"$f":"D40+E40","v":6.2073600000000013},"Wh",85.842639999999989,0,6.2073600000000013]
[5,{"$f":"B34*115","v":151.22499999999999},"Wh",{"$f":"IF($D$2<0.5,(D34*180/50*$B$2)*($D$2+0.2),(D34*180/50*$B$2*$D$2))","v":13.966559999999999},null,{"$f":"D41+E41","v":13.966559999999999},"Wh",137.25844000000001,0,13.966559999999999]
[6,{"$f":"B34*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D34*250/50*$B$2)*($D$2+0.2),(D34*250/50*$B$2))","v":19.398},null,19.398,"Wh",243.602,0,19.398]
[7,{"$f":"210*B34","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D34*320/50*$B$2)*($D$2+0.2),(D34*320/50*$B$2*$D$2))","v":24.829440000000005},{"$f":"IF($D$2<0.5,(D34*80/50*$B$2)*($D$2+0.2),(D34*80/50*$B$2*$D$2))","v":6.2073600000000013},31.036800000000007,"Wh",245.11319999999998,0,31.036800000000007]
[8,{"$f":"B34*165","v":216.97499999999999},"Wh",{"$f":"IF($D$2<0.5,(D34*400/50*$B$2)*($D$2+0.2),(D34*400/50*$B$2))","v":31.036799999999999},{"$f":"IF($D$2<0.5,(D34*180/50*$B$2)*($D$2+0.2),(D34*180/50*$B$2))","v":13.966559999999999},45.003360000000001,"Wh",171.97163999999998,0,45.003360000000001]
[9,{"$f":"B34*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D34*460/50*$B$2)*($D$2+0.2),(D34*460/50*$B$2*$D$2))","v":35.692320000000002},{"$f":"IF($D$2<0.5,(D34*250/50*$B$2)*($D$2+0.2),(D34*250/50*$B$2*$D$2))","v":19.398},55.090320000000006,"Wh",221.05967999999996,0,55.090320000000006]
[10,{"$f":"B34*235","v":309.02499999999998},"Wh",{"$f":"IF($D$2<0.5,(D34*470/50*$B$2)*($D$2+0.2),(D34*470/50*$B$2))","v":36.468240000000002},{"$f":"IF($D$2<0.5,(D34*320/50*$B$2)*($D$2+0.2),(D34*320/50*$B$2))","v":24.829440000000005},61.297680000000007,"Wh",247.72731999999996,0,61.297680000000007]
[11,{"$f":"B34*250","v":328.75},"Wh",{"$f":"IF($D$2<0.5,(D34*470/50*$B$2)*($D$2+0.2),(D34*470/50*$B$2*$D$2))","v":36.468240000000002},{"$f":"IF($D$2<0.5,(D34*400/50*$B$2)*($D$2+0.2),(D34*400/50*$B$2*$D$2))","v":31.036799999999999},67.505040000000008,"Wh",261.24495999999999,0,67.505040000000008]
[12,{"$f":"B34*300","v":394.5},"Wh",{"$f":"IF($D$2<0.5,(D34*460/50*$B$2)*($D$2+0.2),(D34*460/50*$B$2))","v":35.692320000000002},{"$f":"IF($D$2<0.5,(D34*460/50*$B$2)*($D$2+0.2),(D34*460/50*$B$2))","v":35.692320000000002},71.384640000000005,"Wh",323.11536000000001,0,71.384640000000005]
[13,{"$f":"B34*325","v":427.375},"Wh",{"$f":"IF($D$2<0.5,(D34*460/50*$B$2)*($D$2+0.2),(D34*460*$D$2/50*$B$2))","v":35.692320000000002},{"$f":"IF($D$2<0.5,(D34*470/50*$B$2)*($D$2+0.2),(D34*470/50*$B$2*$D$2))","v":36.468240000000002},72.160560000000004,"Wh",355.21443999999997,0,72.160560000000004]
[14,{"$f":"B34*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D34*400/50*$B$2)*($D$2+0.2),(D34*400/50*$B$2))","v":31.036799999999999},{"$f":"IF($D$2<0.5,(D34*470/50*$B$2)*($D$2+0.2),(D34*470/50*$B$2))","v":36.468240000000002},67.505040000000008,"Wh",195.49495999999999,0,67.505040000000008]
[15,{"$f":"B34*160","v":210.39999999999998},"Wh",{"$f":"IF($D$2<0.5,(D34*320/50*$B$2)*($D$2+0.2),(D34*320/50*$B$2*$D$2))","v":24.829440000000005},{"$f":"IF($D$2<0.5,(D34*460/50*$B$2)*($D$2+0.2),(D34*460/50*$B$2*$D$2))","v":35.692320000000002},60.521760000000008,"Wh",149.87823999999998,0,60.521760000000008]
[16,{"$f":"B34*175","v":230.125},"Wh",{"$f":"IF($D$2<0.5,(D34*250/50*$B$2)*($D$2+0.2),(D34*250/50*$B$2))","v":19.398},{"$f":"IF($D$2<0.5,(D34*460/50*$B$2)*($D$2+0.2),(D34*460/50*$B$2))","v":35.692320000000002},55.090320000000006,"Wh",175.03467999999998,0,55.090320000000006]
[17,{"$f":"B34*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D34*180/50*$B$2)*($D$2+0.2),(D34*180/50*$B$2*$D$2))","v":13.966559999999999},{"$f":"IF($D$2<0.5,(D34*400/50*$B$2)*($D$2+0.2),(D34*400/50*$B$2*$D$2))","v":31.036799999999999},45.003360000000001,"Wh",231.14663999999999,0,45.003360000000001]
[18,{"$f":"B34*205","v":269.57499999999999},"Wh",{"$f":"IF($D$2<0.5,(D34*80/50*$B$2)*($D$2+0.2),(D34*80/50*$B$2))","v":6.2073600000000013},{"$f":"IF($D$2<0.5,(D34*320/50*$B$2)*($D$2+0.2),(D34*320/50*$B$2))","v":24.829440000000005},31.036800000000007,"Wh",238.53819999999999,0,31.036800000000007]
[19,{"$f":"B34*275","v":361.625},"Wh",null,{"$f":"IF($D$2<0.5,(D34*250/50*$B$2)*($D$2+0.2),(D34/50*$B$2*250*$D$2))","v":19.398},19.398,"Wh",342.22699999999998,0,19.398]
[20,{"$f":"B34*350","v":460.25},"Wh",null,{"$f":"IF($D$2<0.5,(D34*180/50*$B$2)*($D$2+0.2),(D34*180/50*$B$2))","v":13.966559999999999},13.966559999999999,"Wh",446.28343999999998,0,{"$f":"IF((IF(F56>B56,B56,F56)+(I56-I55))>0,(IF(F56>B56,B56,F56)+(I56-I55)),0)","v":13.966559999999999}]
[21,{"$f":"B34*400","v":526},"Wh",null,{"$f":"IF($D$2<0.5,(D34*80/50*$B$2)*($D$2+0.2),(D34*80*$D$2/50*$B$2))","v":6.2073600000000013},6.2073600000000013,"Wh",519.79264000000001,0,{"$f":"IF((IF(F57>B57,B57,F57)+(I57-I56))>0,(IF(F57>B57,B57,F57)+(I57-I56)),0)","v":6.2073600000000013}]
[22,{"$f":"B34*325","v":427.375},"Wh",null,null,null,"Wh",427.375,0,0]
[23,{"$f":"B34*100","v":131.5},"Wh",null,null,null,"Wh",131.5,0,0]
["Za den:",{"$f":"SUM(B36:B59)/1000","v":6.3120000000000003},"kWh",null,"Za den:",{"$f":"SUM(F40:F59)/1000","v":0.74177952000000003},"kWh",null,"Za den:",{"$f":"SUM(J36:J59)/1000","v":0.74177952000000003},"kWh"]
["Měsíčně:",{"$f":"B60*30.5/1000","v":0.19251600000000002},"MWh",null,"Měsíčně:",{"$f":"F60*30.5/1000","v":2.2624275360000001E-2},"MWh",null,"Měsíčně:",{"$f":"J60*30.5/1000","v":2.2624275360000001E-2},"MWh"]
[]
[]
[null,{"$f":"1.315","v":1.3149999999999999},"korektor",14.15,"BŘEZEN",null,null,"Wh","Wh","Wh"]
["Hodiny","hodinová spotřeba",null,"FVE V","FVE Z","FVE",null,"PRE","CAP.Bat.","spotřebovaná z FVE",null,"Odběr","FVE","Baterie"]
[0,{"$f":"60*B64","v":78.899999999999991},"Wh",null,null,null,"Wh",{"$f":"B66-F66","v":78.899999999999991},0,{"$f":"IF((IF(F66>B66,B66,F66)+(I89-I66))>0,(IF(F66>B66,B66,F66)+(I89-I66)),0)","v":0}]
[1,{"$f":"50*B64","v":65.75},"Wh",null,null,null,"Wh",{"$f":"B67-F67","v":65.75},{"$f":"IF(IF(H67<0,(I66+(H67*-1)),IF(H67<I66,I66-H67,IF(H67>I66,0,I66)))>($H$2*1000),($H$2*1000),(IF(H67<0,(I66+(H67*-1)),IF(H67<I66,I66-H67,IF(H67>I66,0,I66)))))","v":0},{"$f":"IF((IF(F67>B67,B67,F67)+(I67-I66))>0,(IF(F67>B67,B67,F67)+(I67-I66)),0)","v":0}]
[2,{"$f":"B64*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[3,{"$f":"B64*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[4,{"$f":"B64*70","v":92.05},"Wh",{"$f":"IF($D$2<0.5,(D64*80/50*$B$2)*($D$2+0.2),(D64*80/50*$B$2))","v":11.04832},null,{"$f":"D70+E70","v":11.04832},"Wh",81.001679999999993,0,11.04832]
[5,{"$f":"B64*115","v":151.22499999999999},"Wh",{"$f":"IF($D$2<0.5,(D64*180/50*$B$2)*($D$2+0.2),(D64*180/50*$B$2*$D$2))","v":24.858720000000002},null,{"$f":"D71+E71","v":24.858720000000002},"Wh",126.36627999999999,0,24.858720000000002]
[6,{"$f":"B64*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D64*250/50*$B$2)*($D$2+0.2),(D64*250/50*$B$2))","v":34.526000000000003},null,34.526000000000003,"Wh",228.47399999999999,0,34.526000000000003]
[7,{"$f":"210*B64","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D64*320/50*$B$2)*($D$2+0.2),(D64*320/50*$B$2*$D$2))","v":44.193280000000001},{"$f":"IF($D$2<0.5,(D64*80/50*$B$2)*($D$2+0.2),(D64*80/50*$B$2*$D$2))","v":11.04832},55.241600000000005,"Wh",220.90839999999997,0,55.241600000000005]
[8,{"$f":"B64*165","v":216.97499999999999},"Wh",{"$f":"IF($D$2<0.5,(D64*400/50*$B$2)*($D$2+0.2),(D64*400/50*$B$2))","v":55.241599999999998},{"$f":"IF($D$2<0.5,(D64*180/50*$B$2)*($D$2+0.2),(D64*180/50*$B$2))","v":24.858720000000002},80.100319999999996,"Wh",136.87468000000001,0,80.100319999999996]
[9,{"$f":"B64*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D64*460/50*$B$2)*($D$2+0.2),(D64*460/50*$B$2*$D$2))","v":63.527840000000005},{"$f":"IF($D$2<0.5,(D64*250/50*$B$2)*($D$2+0.2),(D64*250/50*$B$2*$D$2))","v":34.526000000000003},98.053840000000008,"Wh",178.09615999999997,0,98.053840000000008]
[10,{"$f":"B64*235","v":309.02499999999998},"Wh",{"$f":"IF($D$2<0.5,(D64*470/50*$B$2)*($D$2+0.2),(D64*470/50*$B$2))","v":64.908879999999996},{"$f":"IF($D$2<0.5,(D64*320/50*$B$2)*($D$2+0.2),(D64*320/50*$B$2))","v":44.193280000000001},109.10216,"Wh",199.92283999999998,0,109.10216]
[11,{"$f":"B64*250","v":328.75},"Wh",{"$f":"IF($D$2<0.5,(D64*470/50*$B$2)*($D$2+0.2),(D64*470/50*$B$2*$D$2))","v":64.908879999999996},{"$f":"IF($D$2<0.5,(D64*400/50*$B$2)*($D$2+0.2),(D64*400/50*$B$2*$D$2))","v":55.241599999999998},120.15047999999999,"Wh",208.59952000000001,0,120.15047999999999]
[12,{"$f":"B64*300","v":394.5},"Wh",{"$f":"IF($D$2<0.5,(D64*460/50*$B$2)*($D$2+0.2),(D64*460/50*$B$2))","v":63.527840000000005},{"$f":"IF($D$2<0.5,(D64*460/50*$B$2)*($D$2+0.2),(D64*460/50*$B$2))","v":63.527840000000005},127.05568000000001,"Wh",267.44432,0,127.05568000000001]
[13,{"$f":"B64*325","v":427.375},"Wh",{"$f":"IF($D$2<0.5,(D64*460/50*$B$2)*($D$2+0.2),(D64*460*$D$2/50*$B$2))","v":63.527840000000005},{"$f":"IF($D$2<0.5,(D64*470/50*$B$2)*($D$2+0.2),(D64*470/50*$B$2*$D$2))","v":64.908879999999996},128.43672000000001,"Wh",298.93827999999996,0,128.43672000000001]
[14,{"$f":"B64*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D64*400/50*$B$2)*($D$2+0.2),(D64*400/50*$B$2))","v":55.241599999999998},{"$f":"IF($D$2<0.5,(D64*470/50*$B$2)*($D$2+0.2),(D64*470/50*$B$2))","v":64.908879999999996},120.15047999999999,"Wh",142.84952000000001,0,120.15047999999999]
[15,{"$f":"B64*160","v":210.39999999999998},"Wh",{"$f":"IF($D$2<0.5,(D64*320/50*$B$2)*($D$2+0.2),(D64*320/50*$B$2*$D$2))","v":44.193280000000001},{"$f":"IF($D$2<0.5,(D64*460/50*$B$2)*($D$2+0.2),(D64*460/50*$B$2*$D$2))","v":63.527840000000005},107.72112000000001,"Wh",102.67887999999996,0,107.72112000000001]
[16,{"$f":"B64*175","v":230.125},"Wh",{"$f":"IF($D$2<0.5,(D64*250/50*$B$2)*($D$2+0.2),(D64*250/50*$B$2))","v":34.526000000000003},{"$f":"IF($D$2<0.5,(D64*460/50*$B$2)*($D$2+0.2),(D64*460/50*$B$2))","v":63.527840000000005},98.053840000000008,"Wh",132.07115999999999,0,98.053840000000008]
[17,{"$f":"B64*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D64*180/50*$B$2)*($D$2+0.2),(D64*180/50*$B$2*$D$2))","v":24.858720000000002},{"$f":"IF($D$2<0.5,(D64*400/50*$B$2)*($D$2+0.2),(D64*400/50*$B$2*$D$2))","v":55.241599999999998},80.100319999999996,"Wh",196.04967999999997,0,80.100319999999996]
[18,{"$f":"B64*205","v":269.57499999999999},"Wh",{"$f":"IF($D$2<0.5,(D64*80/50*$B$2)*($D$2+0.2),(D64*80/50*$B$2))","v":11.04832},{"$f":"IF($D$2<0.5,(D64*320/50*$B$2)*($D$2+0.2),(D64*320/50*$B$2))","v":44.193280000000001},55.241600000000005,"Wh",214.33339999999998,0,55.241600000000005]
[19,{"$f":"B64*275","v":361.625},"Wh",null,{"$f":"IF($D$2<0.5,(D64*250/50*$B$2)*($D$2+0.2),(D64/50*$B$2*250*$D$2))","v":34.526000000000003},34.526000000000003,"Wh",327.09899999999999,0,34.526000000000003]
[20,{"$f":"B64*350","v":460.25},"Wh",null,{"$f":"IF($D$2<0.5,(D64*180/50*$B$2)*($D$2+0.2),(D64*180/50*$B$2))","v":24.858720000000002},24.858720000000002,"Wh",435.39127999999999,0,{"$f":"IF((IF(F86>B86,B86,F86)+(I86-I85))>0,(IF(F86>B86,B86,F86)+(I86-I85)),0)","v":24.858720000000002}]
[21,{"$f":"B64*400","v":526},"Wh",null,{"$f":"IF($D$2<0.5,(D64*80/50*$B$2)*($D$2+0.2),(D64*80*$D$2/50*$B$2))","v":11.04832},11.04832,"Wh",514.95168000000001,0,{"$f":"IF((IF(F87>B87,B87,F87)+(I87-I86))>0,(IF(F87>B87,B87,F87)+(I87-I86)),0)","v":11.04832}]
[22,{"$f":"B64*325","v":427.375},"Wh",null,null,null,"Wh",427.375,0,0]
[23,{"$f":"B64*100","v":131.5},"Wh",null,null,null,"Wh",131.5,0,0]
["Za den:",{"$f":"SUM(B66:B89)/1000","v":6.3120000000000003},"kWh",null,"Za den:",{"$f":"SUM(F70:F89)/1000","v":1.3202742400000005},"kWh",null,"Za den:",{"$f":"SUM(J66:J89)/1000","v":1.3202742400000005},"kWh"]
["Měsíčně:",{"$f":"B90*30.5/1000","v":0.19251600000000002},"MWh",null,"Měsíčně:",{"$f":"F90*30.5/1000","v":4.026836432000002E-2},"MWh",null,"Měsíčně:",{"$f":"J90*30.5/1000","v":4.026836432000002E-2},"MWh"]
[]
[]
[null,{"$f":"1.315","v":1.3149999999999999},"korektor",20.55,"DUBEN",null,null,"Wh","Wh","Wh"]
["Hodiny","hodinová spotřeba",null,"FVE V","FVE Z","FVE",null,"PRE","CAP.Bat.","spotřebovaná z FVE",null,"Odběr","FVE","Baterie"]
[0,{"$f":"60*B94","v":78.899999999999991},"Wh",null,null,null,"Wh",{"$f":"B96-F96","v":78.899999999999991},0,{"$f":"IF((IF(F96>B96,B96,F96)+(I119-I96))>0,(IF(F96>B96,B96,F96)+(I119-I96)),0)","v":0}]
[1,{"$f":"50*B94","v":65.75},"Wh",null,null,null,"Wh",{"$f":"B97-F97","v":65.75},{"$f":"IF(IF(H97<0,(I96+(H97*-1)),IF(H97<I96,I96-H97,IF(H97>I96,0,I96)))>($H$2*1000),($H$2*1000),(IF(H97<0,(I96+(H97*-1)),IF(H97<I96,I96-H97,IF(H97>I96,0,I96)))))","v":0},{"$f":"IF((IF(F97>B97,B97,F97)+(I97-I96))>0,(IF(F97>B97,B97,F97)+(I97-I96)),0)","v":0}]
[2,{"$f":"B94*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[3,{"$f":"B94*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[4,{"$f":"B94*70","v":92.05},"Wh",{"$f":"IF($D$2<0.5,(D94*80/50*$B$2)*($D$2+0.2),(D94*80/50*$B$2))","v":16.045439999999999},null,{"$f":"D100+E100","v":16.045439999999999},"Wh",76.004559999999998,0,16.045439999999999]
[5,{"$f":"B94*115","v":151.22499999999999},"Wh",{"$f":"IF($D$2<0.5,(D94*180/50*$B$2)*($D$2+0.2),(D94*180/50*$B$2*$D$2))","v":36.102240000000002},null,{"$f":"D101+E101","v":36.102240000000002},"Wh",115.12276,0,36.102240000000002]
[6,{"$f":"B94*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D94*250/50*$B$2)*($D$2+0.2),(D94*250/50*$B$2))","v":50.142000000000003},null,50.142000000000003,"Wh",212.858,0,50.142000000000003]
[7,{"$f":"210*B94","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D94*320/50*$B$2)*($D$2+0.2),(D94*320/50*$B$2*$D$2))","v":64.181759999999997},{"$f":"IF($D$2<0.5,(D94*80/50*$B$2)*($D$2+0.2),(D94*80/50*$B$2*$D$2))","v":16.045439999999999},80.227199999999996,"Wh",{"$f":"B103-F103","v":195.9228},0,80.227199999999996]
[8,{"$f":"B94*165","v":216.97499999999999},"Wh",{"$f":"IF($D$2<0.5,(D94*400/50*$B$2)*($D$2+0.2),(D94*400/50*$B$2))","v":80.227200000000011},{"$f":"IF($D$2<0.5,(D94*180/50*$B$2)*($D$2+0.2),(D94*180/50*$B$2))","v":36.102240000000002},116.32944000000001,"Wh",100.64555999999999,0,116.32944000000001]
[9,{"$f":"B94*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D94*460/50*$B$2)*($D$2+0.2),(D94*460/50*$B$2*$D$2))","v":92.261280000000014},{"$f":"IF($D$2<0.5,(D94*250/50*$B$2)*($D$2+0.2),(D94*250/50*$B$2*$D$2))","v":50.142000000000003},142.40328000000002,"Wh",133.74671999999995,0,142.40328000000002]
[10,{"$f":"B94*235","v":309.02499999999998},"Wh",{"$f":"IF($D$2<0.5,(D94*470/50*$B$2)*($D$2+0.2),(D94*470/50*$B$2))","v":94.266959999999997},{"$f":"IF($D$2<0.5,(D94*320/50*$B$2)*($D$2+0.2),(D94*320/50*$B$2))","v":64.181759999999997},158.44871999999998,"Wh",150.57628,0,158.44871999999998]
[11,{"$f":"B94*250","v":328.75},"Wh",{"$f":"IF($D$2<0.5,(D94*470/50*$B$2)*($D$2+0.2),(D94*470/50*$B$2*$D$2))","v":94.266959999999997},{"$f":"IF($D$2<0.5,(D94*400/50*$B$2)*($D$2+0.2),(D94*400/50*$B$2*$D$2))","v":80.227200000000011},174.49416000000002,"Wh",154.25583999999998,0,174.49416000000002]
[12,{"$f":"B94*300","v":394.5},"Wh",{"$f":"IF($D$2<0.5,(D94*460/50*$B$2)*($D$2+0.2),(D94*460/50*$B$2))","v":92.261280000000014},{"$f":"IF($D$2<0.5,(D94*460/50*$B$2)*($D$2+0.2),(D94*460/50*$B$2))","v":92.261280000000014},184.52256000000003,"Wh",209.97743999999997,0,184.52256000000003]
[13,{"$f":"B94*325","v":427.375},"Wh",{"$f":"IF($D$2<0.5,(D94*460/50*$B$2)*($D$2+0.2),(D94*460*$D$2/50*$B$2))","v":92.261280000000014},{"$f":"IF($D$2<0.5,(D94*470/50*$B$2)*($D$2+0.2),(D94*470/50*$B$2*$D$2))","v":94.266959999999997},186.52824000000001,"Wh",240.84675999999999,0,186.52824000000001]
[14,{"$f":"B94*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D94*400/50*$B$2)*($D$2+0.2),(D94*400/50*$B$2))","v":80.227200000000011},{"$f":"IF($D$2<0.5,(D94*470/50*$B$2)*($D$2+0.2),(D94*470/50*$B$2))","v":94.266959999999997},174.49416000000002,"Wh",88.505839999999978,0,174.49416000000002]
[15,{"$f":"B94*160","v":210.39999999999998},"Wh",{"$f":"IF($D$2<0.5,(D94*320/50*$B$2)*($D$2+0.2),(D94*320/50*$B$2*$D$2))","v":64.181759999999997},{"$f":"IF($D$2<0.5,(D94*460/50*$B$2)*($D$2+0.2),(D94*460/50*$B$2*$D$2))","v":92.261280000000014},156.44304,"Wh",53.956959999999981,0,156.44304]
[16,{"$f":"B94*175","v":230.125},"Wh",{"$f":"IF($D$2<0.5,(D94*250/50*$B$2)*($D$2+0.2),(D94*250/50*$B$2))","v":50.142000000000003},{"$f":"IF($D$2<0.5,(D94*460/50*$B$2)*($D$2+0.2),(D94*460/50*$B$2))","v":92.261280000000014},142.40328000000002,"Wh",87.721719999999976,0,142.40328000000002]
[17,{"$f":"B94*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D94*180/50*$B$2)*($D$2+0.2),(D94*180/50*$B$2*$D$2))","v":36.102240000000002},{"$f":"IF($D$2<0.5,(D94*400/50*$B$2)*($D$2+0.2),(D94*400/50*$B$2*$D$2))","v":80.227200000000011},116.32944000000001,"Wh",159.82055999999997,0,116.32944000000001]
[18,{"$f":"B94*205","v":269.57499999999999},"Wh",{"$f":"IF($D$2<0.5,(D94*80/50*$B$2)*($D$2+0.2),(D94*80/50*$B$2))","v":16.045439999999999},{"$f":"IF($D$2<0.5,(D94*320/50*$B$2)*($D$2+0.2),(D94*320/50*$B$2))","v":64.181759999999997},80.227199999999996,"Wh",189.34780000000001,0,80.227199999999996]
[19,{"$f":"B94*275","v":361.625},"Wh",null,{"$f":"IF($D$2<0.5,(D94*250/50*$B$2)*($D$2+0.2),(D94/50*$B$2*250*$D$2))","v":50.142000000000003},50.142000000000003,"Wh",311.483,0,50.142000000000003]
[20,{"$f":"B94*350","v":460.25},"Wh",null,{"$f":"IF($D$2<0.5,(D94*180/50*$B$2)*($D$2+0.2),(D94*180/50*$B$2))","v":36.102240000000002},36.102240000000002,"Wh",424.14776000000001,0,{"$f":"IF((IF(F116>B116,B116,F116)+(I116-I115))>0,(IF(F116>B116,B116,F116)+(I116-I115)),0)","v":36.102240000000002}]
[21,{"$f":"B94*400","v":526},"Wh",null,{"$f":"IF($D$2<0.5,(D94*80/50*$B$2)*($D$2+0.2),(D94*80*$D$2/50*$B$2))","v":16.045439999999999},16.045439999999999,"Wh",509.95456000000001,0,{"$f":"IF((IF(F117>B117,B117,F117)+(I117-I116))>0,(IF(F117>B117,B117,F117)+(I117-I116)),0)","v":16.045439999999999}]
[22,{"$f":"B94*325","v":427.375},"Wh",null,null,null,"Wh",427.375,0,0]
[23,{"$f":"B94*100","v":131.5},"Wh",null,null,null,"Wh",131.5,0,0]
["Za den:",{"$f":"SUM(B96:B119)/1000","v":6.3120000000000003},"kWh",null,"Za den:",{"$f":"SUM(F100:F119)/1000","v":1.9174300800000001},"kWh",null,"Za den:",{"$f":"SUM(J96:J119)/1000","v":1.9174300800000001},"kWh"]
["Měsíčně:",{"$f":"B120*30.5/1000","v":0.19251600000000002},"MWh",null,"Měsíčně:",{"$f":"F120*30.5/1000","v":5.8481617440000008E-2},"MWh",null,"Měsíčně:",{"$f":"J120*30.5/1000","v":5.8481617440000008E-2},"MWh"]
[]
[]
[null,{"$f":"1.315","v":1.3149999999999999},"korektor",22.65,"KVĚTEN",null,null,"Wh","Wh","Wh"]
["Hodiny","hodinová spotřeba",null,"FVE V","FVE Z","FVE",null,"PRE","CAP.Bat.","spotřebovaná z FVE",null,"Odběr","FVE","Baterie"]
[0,{"$f":"60*B124","v":78.899999999999991},"Wh",null,null,null,"Wh",{"$f":"B126-F126","v":78.899999999999991},0,{"$f":"IF((IF(F126>B126,B126,F126)+(I149-I126))>0,(IF(F126>B126,B126,F126)+(I149-I126)),0)","v":0}]
[1,{"$f":"50*B124","v":65.75},"Wh",null,null,null,"Wh",{"$f":"B127-F127","v":65.75},{"$f":"IF(IF(H127<0,(I126+(H127*-1)),IF(H127<I126,I126-H127,IF(H127>I126,0,I126)))>($H$2*1000),($H$2*1000),(IF(H127<0,(I126+(H127*-1)),IF(H127<I126,I126-H127,IF(H127>I126,0,I126)))))","v":0},{"$f":"IF((IF(F127>B127,B127,F127)+(I127-I126))>0,(IF(F127>B127,B127,F127)+(I127-I126)),0)","v":0}]
[2,{"$f":"B124*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[3,{"$f":"B124*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[4,{"$f":"B124*70","v":92.05},"Wh",{"$f":"IF($D$2<0.5,(D124*80/50*$B$2)*($D$2+0.2),(D124*80/50*$B$2))","v":17.685120000000001},null,{"$f":"D130+E130","v":17.685120000000001},"Wh",74.364879999999999,0,17.685120000000001]
[5,{"$f":"B124*115","v":151.22499999999999},"Wh",{"$f":"IF($D$2<0.5,(D124*180/50*$B$2)*($D$2+0.2),(D124*180/50*$B$2*$D$2))","v":39.791519999999998},null,{"$f":"D131+E131","v":39.791519999999998},"Wh",111.43348,0,39.791519999999998]
[6,{"$f":"B124*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D124*250/50*$B$2)*($D$2+0.2),(D124*250/50*$B$2))","v":55.266000000000005},null,55.266000000000005,"Wh",207.73399999999998,0,55.266000000000005]
[7,{"$f":"210*B124","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D124*320/50*$B$2)*($D$2+0.2),(D124*320/50*$B$2*$D$2))","v":70.740480000000005},{"$f":"IF($D$2<0.5,(D124*80/50*$B$2)*($D$2+0.2),(D124*80/50*$B$2*$D$2))","v":17.685120000000001},88.425600000000003,"Wh",187.72439999999997,0,88.425600000000003]
[8,{"$f":"B124*165","v":216.97499999999999},"Wh",{"$f":"IF($D$2<0.5,(D124*400/50*$B$2)*($D$2+0.2),(D124*400/50*$B$2))","v":88.425600000000003},{"$f":"IF($D$2<0.5,(D124*180/50*$B$2)*($D$2+0.2),(D124*180/50*$B$2))","v":39.791519999999998},128.21711999999999,"Wh",88.75788,0,128.21711999999999]
[9,{"$f":"B124*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D124*460/50*$B$2)*($D$2+0.2),(D124*460/50*$B$2*$D$2))","v":101.68944},{"$f":"IF($D$2<0.5,(D124*250/50*$B$2)*($D$2+0.2),(D124*250/50*$B$2*$D$2))","v":55.266000000000005},156.95544000000001,"Wh",119.19455999999997,0,156.95544000000001]
[10,{"$f":"B124*235","v":309.02499999999998},"Wh",{"$f":"IF($D$2<0.5,(D124*470/50*$B$2)*($D$2+0.2),(D124*470/50*$B$2))","v":103.90008},{"$f":"IF($D$2<0.5,(D124*320/50*$B$2)*($D$2+0.2),(D124*320/50*$B$2))","v":70.740480000000005},174.64055999999999,"Wh",134.38443999999998,0,174.64055999999999]
[11,{"$f":"B124*250","v":328.75},"Wh",{"$f":"IF($D$2<0.5,(D124*470/50*$B$2)*($D$2+0.2),(D124*470/50*$B$2*$D$2))","v":103.90008},{"$f":"IF($D$2<0.5,(D124*400/50*$B$2)*($D$2+0.2),(D124*400/50*$B$2*$D$2))","v":88.425600000000003},192.32568000000001,"Wh",136.42431999999999,0,192.32568000000001]
[12,{"$f":"B124*300","v":394.5},"Wh",{"$f":"IF($D$2<0.5,(D124*460/50*$B$2)*($D$2+0.2),(D124*460/50*$B$2))","v":101.68944},{"$f":"IF($D$2<0.5,(D124*460/50*$B$2)*($D$2+0.2),(D124*460/50*$B$2))","v":101.68944},203.37888000000001,"Wh",191.12111999999999,0,203.37888000000001]
[13,{"$f":"B124*325","v":427.375},"Wh",{"$f":"IF($D$2<0.5,(D124*460/50*$B$2)*($D$2+0.2),(D124*460*$D$2/50*$B$2))","v":101.68944},{"$f":"IF($D$2<0.5,(D124*470/50*$B$2)*($D$2+0.2),(D124*470/50*$B$2*$D$2))","v":103.90008},205.58951999999999,"Wh",221.78548000000001,0,205.58951999999999]
[14,{"$f":"B124*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D124*400/50*$B$2)*($D$2+0.2),(D124*400/50*$B$2))","v":88.425600000000003},{"$f":"IF($D$2<0.5,(D124*470/50*$B$2)*($D$2+0.2),(D124*470/50*$B$2))","v":103.90008},192.32568000000001,"Wh",70.674319999999994,0,192.32568000000001]
[15,{"$f":"B124*160","v":210.39999999999998},"Wh",{"$f":"IF($D$2<0.5,(D124*320/50*$B$2)*($D$2+0.2),(D124*320/50*$B$2*$D$2))","v":70.740480000000005},{"$f":"IF($D$2<0.5,(D124*460/50*$B$2)*($D$2+0.2),(D124*460/50*$B$2*$D$2))","v":101.68944},172.42992000000001,"Wh",37.970079999999967,0,172.42992000000001]
[16,{"$f":"B124*175","v":230.125},"Wh",{"$f":"IF($D$2<0.5,(D124*250/50*$B$2)*($D$2+0.2),(D124*250/50*$B$2))","v":55.266000000000005},{"$f":"IF($D$2<0.5,(D124*460/50*$B$2)*($D$2+0.2),(D124*460/50*$B$2))","v":101.68944},156.95544000000001,"Wh",73.16955999999999,0,156.95544000000001]
[17,{"$f":"B124*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D124*180/50*$B$2)*($D$2+0.2),(D124*180/50*$B$2*$D$2))","v":39.791519999999998},{"$f":"IF($D$2<0.5,(D124*400/50*$B$2)*($D$2+0.2),(D124*400/50*$B$2*$D$2))","v":88.425600000000003},128.21711999999999,"Wh",147.93287999999998,0,128.21711999999999]
[18,{"$f":"B124*205","v":269.57499999999999},"Wh",{"$f":"IF($D$2<0.5,(D124*80/50*$B$2)*($D$2+0.2),(D124*80/50*$B$2))","v":17.685120000000001},{"$f":"IF($D$2<0.5,(D124*320/50*$B$2)*($D$2+0.2),(D124*320/50*$B$2))","v":70.740480000000005},88.425600000000003,"Wh",181.14939999999999,0,88.425600000000003]
[19,{"$f":"B124*275","v":361.625},"Wh",null,{"$f":"IF($D$2<0.5,(D124*250/50*$B$2)*($D$2+0.2),(D124/50*$B$2*250*$D$2))","v":55.266000000000005},55.266000000000005,"Wh",306.35899999999998,0,55.266000000000005]
[20,{"$f":"B124*350","v":460.25},"Wh",null,{"$f":"IF($D$2<0.5,(D124*180/50*$B$2)*($D$2+0.2),(D124*180/50*$B$2))","v":39.791519999999998},39.791519999999998,"Wh",420.45848000000001,0,{"$f":"IF((IF(F146>B146,B146,F146)+(I146-I145))>0,(IF(F146>B146,B146,F146)+(I146-I145)),0)","v":39.791519999999998}]
[21,{"$f":"B124*400","v":526},"Wh",null,{"$f":"IF($D$2<0.5,(D124*80/50*$B$2)*($D$2+0.2),(D124*80*$D$2/50*$B$2))","v":17.685120000000001},17.685120000000001,"Wh",508.31488000000002,0,{"$f":"IF((IF(F147>B147,B147,F147)+(I147-I146))>0,(IF(F147>B147,B147,F147)+(I147-I146)),0)","v":17.685120000000001}]
[22,{"$f":"B124*325","v":427.375},"Wh",null,null,null,"Wh",427.375,0,0]
[23,{"$f":"B124*100","v":131.5},"Wh",null,null,null,"Wh",131.5,0,0]
["Za den:",{"$f":"SUM(B126:B149)/1000","v":6.3120000000000003},"kWh",null,"Za den:",{"$f":"SUM(F130:F149)/1000","v":2.1133718400000001},"kWh",null,"Za den:",{"$f":"SUM(J126:J149)/1000","v":2.1133718400000001},"kWh"]
["Měsíčně:",{"$f":"B150*30.5/1000","v":0.19251600000000002},"MWh",null,"Měsíčně:",{"$f":"F150*30.5/1000","v":6.4457841119999998E-2},"MWh",null,"Měsíčně:",{"$f":"J150*30.5/1000","v":6.4457841119999998E-2},"MWh"]
[]
[null,null,null,"východ","západ"]
[null,{"$f":"1.315","v":1.3149999999999999},"korektor",23.25,"ČERVEN",null,null,"Wh","Wh","Wh"]
["Hodiny","skutečná spotřeba",null,"FVE V","FVE Z","vyrobeno FVE",null,"PRE","CAP.Bat.","spotřebovano z FVE",null,"Odběr","FVE","Baterie"]
[0,{"$f":"60*B154","v":78.899999999999991},"Wh",null,null,null,"Wh",{"$f":"B156-F156","v":78.899999999999991},0,{"$f":"IF((IF(F156>B156,B156,F156)+(I179-I156))>0,(IF(F156>B156,B156,F156)+(I179-I156)),0)","v":0}]
[1,{"$f":"50*B154","v":65.75},"Wh",null,null,null,"Wh",{"$f":"B157-F157","v":65.75},{"$f":"IF(IF(H157<0,(I156+(H157*-1)),IF(H157<I156,I156-H157,IF(H157>I156,0,I156)))>($H$2*1000),($H$2*1000),(IF(H157<0,(I156+(H157*-1)),IF(H157<I156,I156-H157,IF(H157>I156,0,I156)))))","v":0},{"$f":"IF((IF(F157>B157,B157,F157)+(I157-I156))>0,(IF(F157>B157,B157,F157)+(I157-I156)),0)","v":0}]
[2,{"$f":"B154*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[3,{"$f":"B154*105","v":138.07499999999999},"Wh",null,null,null,"Wh",138.07499999999999,0,0]
[4,{"$f":"B154*70","v":92.05},"Wh",{"$f":"IF($D$2<0.5,(D154*80/50*$B$2)*($D$2+0.2),(D154*80/50*$B$2))","v":18.153600000000004},null,{"$f":"D160+E160","v":18.153600000000004},"Wh",73.8964,0,18.153600000000004]
[5,{"$f":"B154*115","v":151.22499999999999},"Wh",{"$f":"IF($D$2<0.5,(D154*180/50*$B$2)*($D$2+0.2),(D154*180/50*$B$2*$D$2))","v":40.845600000000005},null,{"$f":"D161+E161","v":40.845600000000005},"Wh",110.37939999999999,0,40.845600000000005]
[6,{"$f":"B154*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D154*250/50*$B$2)*($D$2+0.2),(D154*250/50*$B$2))","v":56.73},null,56.73,"Wh",206.27,0,56.73]
[7,{"$f":"210*B154","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D154*320/50*$B$2)*($D$2+0.2),(D154*320/50*$B$2*$D$2))","v":72.614400000000018},{"$f":"IF($D$2<0.5,(D154*80/50*$B$2)*($D$2+0.2),(D154*80/50*$B$2*$D$2))","v":18.153600000000004},90.768000000000029,"Wh",185.38199999999995,0,90.768000000000029]
[8,{"$f":"B154*165","v":216.97499999999999},"Wh",{"$f":"IF($D$2<0.5,(D154*400/50*$B$2)*($D$2+0.2),(D154*400/50*$B$2))","v":90.768000000000001},{"$f":"IF($D$2<0.5,(D154*180/50*$B$2)*($D$2+0.2),(D154*180/50*$B$2))","v":40.845600000000005},131.61360000000002,"Wh",85.361399999999975,0,131.61360000000002]
[9,{"$f":"B154*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D154*460/50*$B$2)*($D$2+0.2),(D154*460/50*$B$2*$D$2))","v":104.3832},{"$f":"IF($D$2<0.5,(D154*250/50*$B$2)*($D$2+0.2),(D154*250/50*$B$2*$D$2))","v":56.73},161.11320000000001,"Wh",115.03679999999997,0,161.11320000000001]
[10,{"$f":"B154*235","v":309.02499999999998},"Wh",{"$f":"IF($D$2<0.5,(D154*470/50*$B$2)*($D$2+0.2),(D154*470/50*$B$2))","v":106.65240000000001},{"$f":"IF($D$2<0.5,(D154*320/50*$B$2)*($D$2+0.2),(D154*320/50*$B$2))","v":72.614400000000018},179.26680000000005,"Wh",129.75819999999993,0,179.26680000000005]
[11,{"$f":"B154*250","v":328.75},"Wh",{"$f":"IF($D$2<0.5,(D154*470/50*$B$2)*($D$2+0.2),(D154*470/50*$B$2*$D$2))","v":106.65240000000001},{"$f":"IF($D$2<0.5,(D154*400/50*$B$2)*($D$2+0.2),(D154*400/50*$B$2*$D$2))","v":90.768000000000001},197.42040000000003,"Wh",131.32959999999997,0,197.42040000000003]
[12,{"$f":"B154*300","v":394.5},"Wh",{"$f":"IF($D$2<0.5,(D154*460/50*$B$2)*($D$2+0.2),(D154*460/50*$B$2))","v":104.3832},{"$f":"IF($D$2<0.5,(D154*460/50*$B$2)*($D$2+0.2),(D154*460/50*$B$2))","v":104.3832},208.7664,"Wh",185.7336,0,208.7664]
[13,{"$f":"B154*325","v":427.375},"Wh",{"$f":"IF($D$2<0.5,(D154*460/50*$B$2)*($D$2+0.2),(D154*460*$D$2/50*$B$2))","v":104.3832},{"$f":"IF($D$2<0.5,(D154*470/50*$B$2)*($D$2+0.2),(D154*470/50*$B$2*$D$2))","v":106.65240000000001},211.03560000000002,"Wh",216.33939999999998,0,211.03560000000002]
[14,{"$f":"B154*200","v":263},"Wh",{"$f":"IF($D$2<0.5,(D154*400/50*$B$2)*($D$2+0.2),(D154*400/50*$B$2))","v":90.768000000000001},{"$f":"IF($D$2<0.5,(D154*470/50*$B$2)*($D$2+0.2),(D154*470/50*$B$2))","v":106.65240000000001},197.42040000000003,"Wh",65.579599999999971,0,197.42040000000003]
[15,{"$f":"B154*160","v":210.39999999999998},"Wh",{"$f":"IF($D$2<0.5,(D154*320/50*$B$2)*($D$2+0.2),(D154*320/50*$B$2*$D$2))","v":72.614400000000018},{"$f":"IF($D$2<0.5,(D154*460/50*$B$2)*($D$2+0.2),(D154*460/50*$B$2*$D$2))","v":104.3832},176.99760000000003,"Wh",33.402399999999943,0,176.99760000000003]
[16,{"$f":"B154*175","v":230.125},"Wh",{"$f":"IF($D$2<0.5,(D154*250/50*$B$2)*($D$2+0.2),(D154*250/50*$B$2))","v":56.73},{"$f":"IF($D$2<0.5,(D154*460/50*$B$2)*($D$2+0.2),(D154*460/50*$B$2))","v":104.3832},161.11320000000001,"Wh",69.011799999999994,0,161.11320000000001]
[17,{"$f":"B154*210","v":276.14999999999998},"Wh",{"$f":"IF($D$2<0.5,(D154*180/50*$B$2)*($D$2+0.2),(D154*180/50*$B$2*$D$2))","v":40.845600000000005},{"$f":"IF($D$2<0.5,(D154*400/50*$B$2)*($D$2+0.2),(D154*400/50*$B$2*$D$2))","v":90.768000000000001},131.61360000000002,"Wh",144.53639999999996,{"$f":"IF(IF(H173<0,(I172+(H173*-1)),IF(H173<I172,I172-H173,IF(H173>I172,0,I172)))>($H$2*1000),($H$2*1000),(IF(H173<0,(I172+(H173*-1)),IF(H173<I172,I172-H173,IF(H173>I172,0,I172)))))","v":0},131.61360000000002]
[18,{"$f":"B154*205","v":269.57499999999999},"Wh",{"$f":"IF($D$2<0.5,(D154*80/50*$B$2)*($D$2+0.2),(D154*80/50*$B$2))","v":18.153600000000004},{"$f":"IF($D$2<0.5,(D154*320/50*$B$2)*($D$2+0.2),(D154*320/50*$B$2))","v":72.614400000000018},90.768000000000029,"Wh",178.80699999999996,0,90.768000000000029]
[19,{"$f":"B154*275","v":361.625},"Wh",null,{"$f":"IF($D$2<0.5,(D154*250/50*$B$2)*($D$2+0.2),(D154/50*$B$2*250*$D$2))","v":56.73},56.73,"Wh",304.89499999999998,0,56.73]
[20,{"$f":"B154*350","v":460.25},"Wh",null,{"$f":"IF($D$2<0.5,(D154*180/50*$B$2)*($D$2+0.2),(D154*180/50*$B$2))","v":40.845600000000005},40.845600000000005,"Wh",419.40440000000001,0,{"$f":"IF((IF(F176>B176,B176,F176)+(I176-I175))>0,(IF(F176>B176,B176,F176)+(I176-I175)),0)","v":40.845600000000005}]
[21,{"$f":"B154*400","v":526},"Wh",null,{"$f":"IF($D$2<0.5,(D154*80/50*$B$2)*($D$2+0.2),(D154*80*$D$2/50*$B$2))","v":18.153600000000004},18.153600000000004,"Wh",507.84640000000002,0,{"$f":"IF((IF(F177>B177,B177,F177)+(I177-I176))>0,(IF(F177>B177,B177,F177)+(I177-I176)),0)","v":18.153600000000004}]
[22,{"$f":"B154*325","v":427.375},"Wh",null,null,null,"Wh",427.375,0,0]
[23,{"$f":"B154*100","v":131.5},"Wh",null,null,null,"Wh",131.5,{"$f":"IF(IF(H179<0,(I178+(H179*-1)),IF(H179<I178,I178-H179,IF(H179>I178,0,I178)))>($H$2*1000),($H$2*1000),(IF(H179<0,(I178+(H179*-1)),IF(H179<I178,I178-H179,IF(H179>I178,0,I178)))))","v":0},0]
["Za den:",{"$f":"SUM(B156:B179)/1000","v":6.3120000000000003},"kWh",null,"Za den:",{"$f":"SUM(F160:F179)/1000","v":2.1693552},"kWh",null,"Za den:",{"$f":"SUM(J156:J179)/1000","v":2.1693552},"kWh"]
["Měsíčně:",{"$f":"B180*30.5/1000","v":0.19251600000000002},"MWh",null,"Měsíčně:",{"$f":"F180*30.5/1000","v":6.6165333600000001E-2},"MWh",null,"Měsíčně:",{"$f":"J180*30.5/1000","v":6.6165333600000001E-2},"MWh"]
[]
[]
["Ročně:",{"$f":"B180*365/1000","v":2.3038799999999999},"MWh",null,"Ročně:",{"$f":"(F181+F151+F121+F91+F61+F31)*2","v":0.53188390752000014},"MWh",null,"Ročně:",{"$f":"(J181+J151+J121+J91+J61+J31)*2","v":0.53188390752000014},"MWh"]
[null,100,"%",null,null,{"$f":"100/B184*F184","v":23.086441460492743},"%",null,null,{"$f":"100/B184*J184","v":23.086441460492743},"%"]
["Ročně:",{"$f":"B184*1000*J2","v":21195.696},null,null,null,null,null,null,"Roční úspora:",{"$f":"J184*1000*J2","v":4893.3319491840002}]
[null,null,null,null,null,null,null,null,"Návratnost:",{"$f":"N2/J186","v":3.2697556932895426},"roků"]
[]
["[1] Musí vykrýt špičky maximálního okamžitého ale krátkodobého výkonu (například rychlovarné konvice, nahřívání vody v pračce, použití výkoného fénu apod.)"]
["[2] 9,2 Kč/kWh dle kalkulačky PRE 10.4.2024"]
["[3] Pokud bude inflace 0% a cena elektřiny bude stále stejná."]
["[4]","Slunečné dny: 60-70 dní v roce"]
[null,"Polojasné dny: 100-120 dní v roce"]
[null,"Zatažené dny: 140-150 dní v roce"]