{ "schema_version": "envys_business_plan_xlsx.v1", "generated_at": "2026-02-26T13:22:24Z", "source": { "filename": "Byznys plán EnVys - 3 scénáře - heslo.xlsx", "path": "/mnt/data/Byznys plán EnVys - 3 scénáře - heslo.xlsx", "filetype": "xlsx" }, "workbook": { "sheet_count": 12, "sheet_names": [ "Základní rozpočet nejpesimisti", "Termínované vklady nejpesimisti", "Výroba + dividenda nejpesimisti", "Nejpesimističtějsí odhad dodávk", "Základní rozpočet střední odhad", "Termínované vklady střední odha", "Výroba + dividenda střední odha", "Dodávky komodity střední odhad", "Základní rozpočet realistický (", "Termínované vklady realistický ", "Výroba + dividenda realistický ", "Dodávky komodity realistický sc" ], "named_ranges": [ { "name": "PojmenovanýRozsah1", "type": "ERROR", "localSheetId": null, "attr_text": "#REF!", "destinations": [] } ] }, "styles": [ { "id": 0, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": "minor", "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 1, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 2, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": false, "hidden": false } }, { "id": 3, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 4, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 5, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 6, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 7, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": false, "hidden": false } }, { "id": 8, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 9, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 10, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": false, "hidden": false } }, { "id": 11, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 12, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 13, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 14, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 15, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 16, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 17, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 18, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 19, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 20, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0.0%", "protection": { "locked": true, "hidden": false } }, { "id": 21, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 22, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 23, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.0", "protection": { "locked": true, "hidden": false } }, { "id": 24, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 25, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 26, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 27, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 28, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 29, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 30, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 31, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 32, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 33, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 34, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 35, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 36, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": false, "hidden": false } }, { "id": 37, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 38, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFE599", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFE599", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 39, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFE599", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFE599", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 40, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 41, "font": { "name": "Calibri", "sz": 20.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 42, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 43, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 44, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 45, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 46, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 47, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": true, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 48, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 49, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 50, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": true, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 51, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 52, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 53, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 54, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 55, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 56, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 57, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 58, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 59, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 60, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 61, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 62, "font": { "name": "Calibri", "sz": 16.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": "center", "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 63, "font": { "name": "Calibri", "sz": 16.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": "minor", "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 64, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": false, "hidden": false } }, { "id": 65, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": false, "hidden": false } }, { "id": 66, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 67, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 68, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFD965", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFD965", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 69, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 70, "font": { "name": "Calibri", "sz": 16.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 71, "font": { "name": "Calibri", "sz": 20.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 72, "font": { "name": "Calibri", "sz": 36.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 90, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 73, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 74, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFB6D7A8", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFB6D7A8", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 75, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFF9CB9C", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFF9CB9C", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 76, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 77, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": false, "hidden": false } }, { "id": 78, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 79, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 80, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 81, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 82, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 83, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 84, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 85, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0.00%", "protection": { "locked": false, "hidden": false } }, { "id": 86, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 87, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 88, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": false, "hidden": false } }, { "id": 89, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 90, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 91, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 92, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 93, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 94, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFE2EFD9", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFE2EFD9", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 95, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFE2EFD9", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFE2EFD9", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.0", "protection": { "locked": true, "hidden": false } }, { "id": 96, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFE2EFD9", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFE2EFD9", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 97, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 98, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 99, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.0", "protection": { "locked": true, "hidden": false } }, { "id": 100, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 101, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 102, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 103, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 104, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.0", "protection": { "locked": true, "hidden": false } }, { "id": 105, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 106, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 107, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 108, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 109, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 110, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 111, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 112, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 113, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0.0%", "protection": { "locked": true, "hidden": false } }, { "id": 114, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 115, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 116, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 117, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 118, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 119, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 120, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 121, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.00", "protection": { "locked": true, "hidden": false } }, { "id": 122, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 123, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 124, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 125, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 126, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 127, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.00", "protection": { "locked": true, "hidden": false } }, { "id": 128, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 129, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 130, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 131, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 132, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 133, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.0", "protection": { "locked": true, "hidden": false } }, { "id": 134, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0.00%", "protection": { "locked": true, "hidden": false } }, { "id": 135, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 136, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 137, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 138, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 139, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 140, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 141, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 142, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FFC55A11", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 143, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FFC55A11", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 144, "font": { "name": "Calibri", "sz": 16.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 145, "font": { "name": "Calibri", "sz": 36.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 146, "font": { "name": "Calibri", "sz": 16.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 147, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 148, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 149, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 150, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 151, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 152, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 153, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0.000%", "protection": { "locked": true, "hidden": false } }, { "id": 154, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 155, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 156, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0.000%", "protection": { "locked": true, "hidden": false } }, { "id": 157, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 158, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 159, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 160, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 161, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 162, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 163, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 164, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 165, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 166, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 167, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 168, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 169, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 170, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 171, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 172, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 173, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 174, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 175, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 176, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 177, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 178, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 179, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": false, "hidden": false } }, { "id": 180, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "bgColor": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 181, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": false, "hidden": false } }, { "id": 182, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 183, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 184, "font": { "name": "Calibri", "sz": 16.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 185, "font": { "name": "Calibri", "sz": 16.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 186, "font": { "name": "Calibri", "sz": 22.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFF2CC", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFF2CC", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 187, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 188, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 189, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 190, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 191, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 192, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 193, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 194, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 195, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 196, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": false, "hidden": false } }, { "id": 197, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 198, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 199, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 200, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 201, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0.000%", "protection": { "locked": true, "hidden": false } }, { "id": 202, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 203, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 204, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 205, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 206, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 207, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 208, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 209, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 210, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 211, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 212, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 213, "font": { "name": "Calibri", "sz": 34.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 214, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 215, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 216, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 217, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 218, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFC9DAF8", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFC9DAF8", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 219, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 220, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 221, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFC000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 222, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0", "protection": { "locked": true, "hidden": false } }, { "id": 223, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 224, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFC9DAF8", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFC9DAF8", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 225, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFC9DAF8", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFC9DAF8", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0", "protection": { "locked": true, "hidden": false } }, { "id": 226, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFC9DAF8", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFC9DAF8", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 227, "font": { "name": "Calibri", "sz": 17.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 228, "font": { "name": "Calibri", "sz": 17.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "_-* #,##0\\ [$Kč-405]_-;\\-* #,##0\\ [$Kč-405]_-;_-* \"-\"??\\ [$Kč-405]_-;_-@", "protection": { "locked": true, "hidden": false } }, { "id": 229, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 230, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\";[Red]\\-#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 231, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\";[Red]\\-#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 232, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 233, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 234, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 235, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 236, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 237, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": null, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 238, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 239, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": false, "hidden": false } }, { "id": 240, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 241, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFD965", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFD965", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 242, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 243, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 244, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 245, "font": { "name": "Calibri", "sz": 36.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 90, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 246, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 247, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFB6D7A8", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFB6D7A8", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 248, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFF9CB9C", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFF9CB9C", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 249, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 250, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFF4B083", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 251, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 252, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0.00%", "protection": { "locked": false, "hidden": false } }, { "id": 253, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 254, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "left", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 255, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 256, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 257, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 258, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFE2EFD9", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFE2EFD9", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 259, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "right", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 260, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 261, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 262, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 263, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 264, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 265, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 266, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0.0%", "protection": { "locked": true, "hidden": false } }, { "id": 267, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 268, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 269, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 270, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.00", "protection": { "locked": true, "hidden": false } }, { "id": 271, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 272, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 273, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.00", "protection": { "locked": true, "hidden": false } }, { "id": 274, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0.0", "protection": { "locked": true, "hidden": false } }, { "id": 275, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF8EAADB", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 276, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 277, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 278, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FFC55A11", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 279, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FFC55A11", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 280, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 281, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 282, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 283, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 284, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 285, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 286, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 287, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 288, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFBE4D5", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "medium", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ [$Kč-405]", "protection": { "locked": true, "hidden": false } }, { "id": 289, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 290, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFF00", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "0%", "protection": { "locked": true, "hidden": false } }, { "id": 291, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 292, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": "center", "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 293, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 294, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFFFFFFF", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 295, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 296, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 297, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 298, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": true, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 299, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 300, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 2, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 301, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": true, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 302, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 303, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 304, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0", "protection": { "locked": true, "hidden": false } }, { "id": 305, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": null, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 306, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B0F0", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 307, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 308, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 309, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 310, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FF00B050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "top": { "style": null, "color": null }, "bottom": { "style": "medium", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "#,##0\\ \"Kč\"", "protection": { "locked": true, "hidden": false } }, { "id": 311, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "bgColor": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": "double", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 312, "font": { "name": "Calibri", "sz": 11.0, "b": true, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 1, "tint": 0.0, "auto": null }, "family": null, "charset": null, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": "solid", "fgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "FFC5E0B3", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "right": { "style": null, "color": null }, "top": { "style": "thin", "color": { "type": "indexed", "rgb": "Values must be of type ", "indexed": 64, "theme": null, "tint": 0.0, "auto": null } }, "bottom": { "style": "thin", "color": { "type": "rgb", "rgb": "FF000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": "center", "vertical": null, "textRotation": 0, "wrapText": null, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } }, { "id": 313, "font": { "name": "Calibri", "sz": 11.0, "b": false, "i": false, "u": null, "strike": null, "color": { "type": "theme", "rgb": "Values must be of type ", "indexed": null, "theme": 0, "tint": 0.0, "auto": null }, "family": 2.0, "charset": 238, "scheme": null, "outline": null, "shadow": null, "condense": null, "extend": null, "vertAlign": null }, "fill": { "patternType": null, "fgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null }, "bgColor": { "type": "rgb", "rgb": "00000000", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "border": { "left": { "style": null, "color": null }, "right": { "style": null, "color": null }, "top": { "style": null, "color": null }, "bottom": { "style": null, "color": null }, "diagonal": { "style": null, "color": null }, "diagonal_direction": null, "outline": true, "vertical": null, "horizontal": null }, "alignment": { "horizontal": null, "vertical": "center", "textRotation": 0, "wrapText": true, "shrinkToFit": null, "indent": 0.0, "relativeIndent": 0.0, "justifyLastLine": null, "readingOrder": 0.0 }, "number_format": "General", "protection": { "locked": true, "hidden": false } } ], "sheets": [ { "id": "sheet_01", "name": "Základní rozpočet nejpesimisti", "scenario": { "key": "pessimistic", "label": "nejpesimistický" }, "section": "Základní rozpočet", "used_range": { "min_row": 1, "max_row": 34, "min_col": 1, "max_col": 26, "a1": "A1:Z34" }, "stats": { "nonempty": 139, "formulas": 27, "types": { "string": 69, "number": 70 }, "blocks": 5 }, "layout": { "freeze_panes": null, "merged_cells": [ "B33:J33", "I12:J12", "B34:J34", "B25:J32", "L1:Q1", "G21:G23", "H1:I1", "H8:J8", "E5:F5", "I14:J14", "H3:J3", "K12:P12", "B18:C18", "H15:J20" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 18.75, "4": 15.0, "5": 13.5, "6": 15.0, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 14.25, "25": 14.25, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 32.0, "35": 20.5, "36": 17.0, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 14.25, "46": 14.25, "47": 14.25, "48": 14.25, "49": 14.25, "50": 14.25, "51": 14.25, "52": 14.25, "53": 14.25, "54": 14.25, "55": 14.25, "56": 14.25, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 14.25, "90": 14.25, "91": 14.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 14.25, "222": 14.25, "223": 14.25, "224": 14.25, "225": 14.25, "226": 14.25, "227": 14.25, "228": 14.25, "229": 15.75, "230": 15.75, "231": 15.75, "232": 15.75, "233": 15.75, "234": 15.75, "235": 15.75, "236": 15.75, "237": 15.75, "238": 15.75, "239": 15.75, "240": 15.75, "241": 15.75, "242": 15.75, "243": 15.75, "244": 15.75, "245": 15.75, "246": 15.75, "247": 15.75, "248": 15.75, "249": 15.75, "250": 15.75, "251": 15.75, "252": 15.75, "253": 15.75, "254": 15.75, "255": 15.75, "256": 15.75, "257": 15.75, "258": 15.75, "259": 15.75, "260": 15.75, "261": 15.75, "262": 15.75, "263": 15.75, "264": 15.75, "265": 15.75, "266": 15.75, "267": 15.75, "268": 15.75, "269": 15.75, "270": 15.75, "271": 15.75, "272": 15.75, "273": 15.75, "274": 15.75, "275": 15.75, "276": 15.75, "277": 15.75, "278": 15.75, "279": 15.75, "280": 15.75, "281": 15.75, "282": 15.75, "283": 15.75, "284": 15.75, "285": 15.75, "286": 15.75, "287": 15.75, "288": 15.75, "289": 15.75, "290": 15.75, "291": 15.75, "292": 15.75, "293": 15.75, "294": 15.75, "295": 15.75, "296": 15.75, "297": 15.75, "298": 15.75, "299": 15.75, "300": 15.75, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75 }, "col_widths": { "A": 9.1796875, "B": 70.0, "C": 23.81640625, "D": 8.54296875, "E": 19.08984375, "F": 13.453125, "G": 4.08984375, "H": 22.54296875, "I": 13.54296875, "J": 12.08984375, "K": 17.81640625, "L": 34.0, "M": 18.81640625, "N": 16.0, "O": 7.54296875, "P": 33.453125, "Q": 21.54296875, "R": 14.0, "S": 12.453125, "AI": 15.453125, "AJ": 12.453125 }, "hidden_rows": [], "hidden_cols": [ "A" ], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FFFF9999", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "A1:L16", "rows": { "start": 1, "end": 16 }, "cols": { "start": 1, "end": 12 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Pro detailní analýzu je potřeba projí každý list od A1 do L100 - v těchto kvadrantech se nachází důležitá data) - přičemž na těchto listech je ukázána kompletní ekonomika - Komunitní energetické společnosti - EnVys, a.s. -což je jediná energetická společnost, která k tomuto kroku v ČR i EU přistoupila. - z toho důvodu si tento excel zaslouží detailní analýzu, a to tak aby výklad odpovídal realitě a nedocházelo k poškozování EnVys, a.s. vlivem nedokonalé analýzy.", "Životnost elektrárny", "let", "Jistotní platba se odepisuje 25 let, přičemž zákazník si zajišťuje výkon po celou dobu životnosti elektrárny. S ohledem na to, že společnost vlastní obce a členové komunity je zřejmé, že elektrárna bude v provozu dokud její provoz rentabilní." ] } }, { "range": "V1:Z16", "rows": { "start": 1, "end": 16 }, "cols": { "start": 22, "end": 26 }, "heuristics": { "is_table_like": false, "header_row": 1, "header_labels": [] } }, { "range": "A18:L23", "rows": { "start": 18, "end": 23 }, "cols": { "start": 1, "end": 12 }, "heuristics": { "is_table_like": false, "header_row": 18, "header_labels": [ "Kalkulace samofinancovaných zdrojů" ] } }, { "range": "A25:L25", "rows": { "start": 25, "end": 25 }, "cols": { "start": 1, "end": 12 }, "heuristics": { "is_table_like": false, "header_row": 25, "header_labels": [ "Od samého počátku budujeme EnVys na férovém přístupu mezi zákazníky a energetickou společností. Když tradiční hráči na energetickém trhu a nejrůznější podnikavci zjistili, že náš model nedokážou kvůli své vlastní struktuře, mentálnímu nastavení nebo maržím zkopírovat, začali ho veřejně označovat za ‚nefunkční‘. Na pomluvy neodpovídáme PR frázemi. Odpovídáme tvrdými daty. Jako komunitní společnost jsme se rozhodli kompletně otevřít naše finanční modely. " ] } }, { "range": "A34:L34", "rows": { "start": 34, "end": 34 }, "cols": { "start": 1, "end": 12 }, "heuristics": { "is_table_like": false, "header_row": 34, "header_labels": [ "Zveřejňujeme detailní propočty celého konceptu, a to včetně reálné ziskovosti, která v našem případě nekončí v rukách jednotlivců, ale celé komunity." ] } } ], "cells": { "A1": { "style": 0, "v": "Pro detailní analýzu je potřeba projí každý list od A1 do L100 - v těchto kvadrantech se nachází důležitá data) - přičemž na těchto listech je ukázána kompletní ekonomika - Komunitní energetické společnosti - EnVys, a.s. -což je jediná energetická společnost, která k tomuto kroku v ČR i EU přistoupila. - z toho důvodu si tento excel zaslouží detailní analýzu, a to tak aby výklad odpovídal realitě a nedocházelo k poškozování EnVys, a.s. vlivem nedokonalé analýzy.", "vt": "string" }, "H1": { "style": 1, "v": "Životnost elektrárny", "vt": "string" }, "J1": { "style": 2, "v": 30, "vt": "number" }, "K1": { "style": 3, "v": "let", "vt": "string" }, "L1": { "style": 4, "v": "Jistotní platba se odepisuje 25 let, přičemž zákazník si zajišťuje výkon po celou dobu životnosti elektrárny. S ohledem na to, že společnost vlastní obce a členové komunity je zřejmé, že elektrárna bude v provozu dokud její provoz rentabilní.", "vt": "string" }, "A2": { "style": 5, "v": "Excel popisuje ekonomiku 1 větrné elektrárny ve 3 různých scénářích ", "vt": "string" }, "B2": { "style": 6, "v": "Projektová kalkulace VtE", "vt": "string" }, "E2": { "style": 6, "v": "Odhad ceny EE", "vt": "string" }, "F2": { "style": 7, "v": 2000, "vt": "number" }, "G2": { "style": 8, "v": "nejpesimističtějíš verze byznys modelu", "vt": "string" }, "A3": { "style": 9, "v": "Nejpesimističtější (list1 \"Základní rozpočet nejpesimističtější) s výrobou nižší než je profil P90- profil P90 12 241 MWh/rok), přičmž v exceluj sou přesná čísla modelu, včetně vlivu ceny elektřiny a dotací na celkovou ziskovost společnosti, (přičemž s dotacemi v tomto scénáři vůbec nepočítáme) list( \"Výroba + dividenda nejpesimističtější scénář\", kde v buňkách (M3-M20) je zobrazen předpokládaný zisk komunitní společnosti. Zároveň je zde i logika proč si zákazník může na každých 27 kW požádat o úpis 1 akcie (\"Termínované vklady nejpesimističtější\" - (D66)) . Dividenda z této akcie pokryje naprostou většinu cenu samotného PPA kontraktu. Koupě PPA výkonu elektrárny je o 30 % výhodnější než mít stejné prostředky na termínovaným účtě se složeným úrokem 4 % viz list (\"Termínované vklady nejpesimističtější\" - (C100 a F100)) - LCOE elektřiny po úhradě CAPEX 1304 Kč / MWh bez DPH, a to po celou dobu životnosti Zdroje.", "vt": "string" }, "B3": { "style": 6, "v": "Roční výroba (nižší profil výroby než P90, při 5,9 m/s)", "vt": "string" }, "C3": { "style": 10, "v": 11500, "vt": "number" }, "D3": { "style": 6, "v": "MWh", "vt": "string" }, "H3": { "style": 11, "v": "Rozdělení výroby", "vt": "string" }, "W3": { "style": 9, "v": 2000, "vt": "number" }, "A4": { "style": 9, "v": "Střední odhad (list \"Základní rozpočet střední odhad\" s výrobou mírně nižší než je profil P75) s maloobchodní cenou elektřiny 3500 Kč / MWh, přičmž v exceluj sou přesná čísla modelu, včetně vlivu ceny elektřiny a dotací na celkovou ziskovost společnosti list( \"Výroba + dividenda střední odhad\", kde v buňkách (M3-M20) je zobrazen předpokládaný zisk komunitní společnosti. Zároveň je zde i logika proč si zákazník může na každých 27 kW požádat o úpis 1 akcie (\"Termínované vklady střední odhad\" - (D66)) . Dividenda z této akcie pokryje naprostou většinu cenu samotného PPA kontraktu. Koupě PPA výkonu elektrárny je o 257 % výhodnější než mít stejné prostředky na termínovaným účtě se složeným úrokem 4 % viz list (\"Termínované vklady střední odhad\" - (C100 a F100)) - V celém scénáři \"Střední odhad\" není počítáno s jakýmkoliv zadlužením společnosti. - LCOE elektřiny po úhradě CAPEX 1047 Kč / MWh bez DPH, a to po celou dobu životnosti Zdroje.", "vt": "string" }, "B4": { "style": 12, "v": "Pořizovací cena (upravena dle mlčenlivosti)", "vt": "string" }, "C4": { "style": 10, "v": 175000000, "vt": "number" }, "D4": { "style": 13, "v": "nejdražší možná turbína", "vt": "string" }, "H4": { "style": 14, "v": "Envys", "vt": "string" }, "I4": { "style": 14, "v": "Obec ", "vt": "string" }, "J4": { "style": 14, "v": "Komunita", "vt": "string" }, "V4": { "style": 9, "v": 9000, "vt": "number" }, "W4": { "style": 9, "v": 2250, "vt": "number" }, "X4": { "style": 15, "v": 0.02, "vt": "number" }, "A5": { "style": 9, "v": "Realistický odhad (list \"Základní rozpočet realistický (3)\" s výrobou mírně nižší než je profil P75) s maloobchodní cenou elektřinou odrážející cenový strop v ČR v roce 2023 tj. 5000 Kč / MWh bez DPH. V exceluj sou přesná čísla modelu, včetně vlivu ceny elektřiny a dotací na celkovou ziskovost společnosti list a zároveň s vybudováním EnVys elektráren s cca 7 % využitím evropského bankovního financování. (\"Výroba + dividenda realistický (3)\", kde v buňkách (M3-M20) je zobrazen předpokládaný zisk komunitní společnosti. Zároveň je zde i logika proč si zákazník může na každých 27 kW požádat o úpis 1 akcie (\"Termínované vklady realistický (3)\" - (D66)) . Dividenda z této akcie pokryje dvojnásobně cenu samotného PPA kontraktu. Koupě PPA výkonu elektrárny je o 364 % výhodnější než mít stejné prostředky na termínovaným účtě se složeným úrokem 4 % viz list (\"Termínované vklady realistický (3)\" - (C100 a F100)) - LCOE elektřiny po úhradě CAPEX 1047 Kč / MWh bez DPH, a to po celou dobu životnosti Zdroje. - Model jasně ukazuje, že LCOE se zákazníkům nezvyšuje a jeho výše je po celou dobu pro Zákazníky neměnná.", "vt": "string" }, "B5": { "style": 6, "v": "Náklady na obchodní síť", "vt": "string" }, "C5": { "style": 16, "f": "=C11*0.08", "v": 23040000, "vt": "number" }, "D5": { "style": 17, "v": "Číslo záměrně nadhodnoceno, a to tak abychom byli případně schopni platit velké reatilové společnosti. 8 % z obratu dávají banky na produkty, jejichž prodej chtějí mít zajištěn a je pro banky výhodný", "vt": "string" }, "E5": { "style": 18, "v": "Náklady", "vt": "string" }, "H5": { "style": 19, "v": 0.15, "vt": "number" }, "I5": { "style": 20, "v": 0.05, "vt": "number" }, "J5": { "style": 21, "f": "=100%-H5-I5", "v": 0.7999999999999999, "vt": "number" }, "V5": { "style": 9, "v": 10000, "vt": "number" }, "W5": { "style": 9, "v": 2500, "vt": "number" }, "X5": { "style": 15, "v": 0.03, "vt": "number" }, "Y5": { "style": 5, "v": 140000000, "vt": "number" }, "Z5": { "style": 5, "v": 270000000, "vt": "number" }, "A6": { "style": 9, "v": "Optimistický scénář s využítím většího poměru externího bankovního financování - nevyšší než < 30 % v modelech záměrně nepočítáme, a to s ohledem na nespekulativnost společnosti EnVys, a.s. - EnVys, a.s. v souladu se Směrnicí Evropského parlamentu a rady (EU) 2018/2001 vrací své nad-zisky komunitě. EnVys plánuje (s ohledem na vytváření Fondu provozu, s kterým je nakládáno dle Charty společnosti) vyplácet 60 % zisku společnosti - po vybudování plánovaného počtu elektráren. Unie odběratelů, z.s. drží v EnVys, a.s. akcie ve jmenovité hodnotě 45 243 070 Kč. Dividenda může být použita výhradně na podporu a rozvoj životního prostředí.", "vt": "string" }, "B6": { "style": 6, "v": "Pozemky, spínačka, vyvedení výkonu, stavební práce", "vt": "string" }, "C6": { "style": 16, "f": "=10000000+6000000+14000000+5000000", "v": 35000000, "vt": "number" }, "H6": { "style": 14, "f": "=$C$3*H5", "v": 1725, "vt": "number" }, "I6": { "style": 14, "f": "=$C$3*I5", "v": 575, "vt": "number" }, "J6": { "style": 14, "f": "=$C$3*J5", "v": 9200, "vt": "number" }, "V6": { "style": 9, "v": 11500, "vt": "number" }, "W6": { "style": 9, "v": 3000, "vt": "number" }, "X6": { "style": 15, "v": 0.04, "vt": "number" }, "Y6": { "style": 5, "v": 175000000, "vt": "number" }, "Z6": { "style": 22, "v": 288000000, "vt": "number" }, "A7": { "style": 9, "v": "Jistotní platba je úhrada CAPEX, kdy si zákazník koupí výkon elektrárny. - Úhrada CAPEX není investice. Tato platba nezakládá žádný majetkový vztah k elektrárně či společnosti jako takové. Při zajištění každých 27 kW výkonu větrné elektrárny může zákazník požádat představenstvo o úpis 1 akcií. Úpis akcií není investice jedná se o nenárokovou možnost v souladu se směrnicí RED III, kdy dochází k předání společnosti - energetického společenství samotným zákazníků.", "vt": "string" }, "B7": { "style": 6, "v": "Všechny studie + Back office ", "vt": "string" }, "C7": { "style": 16, "f": "=4500000+6000000", "v": 10500000, "vt": "number" }, "D7": { "style": 9, "v": "Částka záměrně nadhodnocena, reálně výše těchto nákladů pokrývá všechny rozvíjené záměry.", "vt": "string" }, "E7": { "style": 23, "v": "Náklady v EE", "vt": "string" }, "F7": { "style": 24, "v": 0.2, "vt": "number" }, "G7": { "style": 17, "v": "Fond provozu vzniká tak, že 20 % z celkové výroby elektrárny prodáme za tržní cenu, a tím jezajištěn provoz. Výhodou tohoto stanovení je, že fond provozu je nastaven protiinflačně. A jeho minimální částka je určena Chartou společnosti. Komunitní část výroby 64 % poté není zatížena žádnými dodatečnými náklady související s výrobou, servisem, pojistkami a všemi dalšími náklady spojené se Zdrojem.", "vt": "string" }, "H7": { "style": 17, "f": "=H6*$F$7", "v": 345, "vt": "number" }, "I7": { "style": 17, "f": "=I6*$F$7", "v": 115, "vt": "number" }, "J7": { "style": 17, "f": "=J6*$F$7", "v": 1840, "vt": "number" }, "V7": { "style": 9, "v": 12000, "vt": "number" }, "W7": { "style": 9, "v": 3500, "vt": "number" }, "X7": { "style": 15, "v": 0.05, "vt": "number" }, "Z7": { "style": 5, "v": 300000000, "vt": "number" }, "A8": { "style": 0, "v": "POZOR: Zákazník obdrží 100 % svého energetickéhon nároku. Veškeré náklady na provoz (OPEX), fond oprav i odměny obcím hradí EnVys ze své vlastní marže/výroby. Zákazníkovi se nic nestrhává.\" ", "vt": "string" }, "B8": { "style": 3, "v": "Rezerva 10 %", "vt": "string" }, "C8": { "style": 25, "f": "=C11*0.1", "v": 28800000, "vt": "number" }, "H8": { "style": 26, "v": "Čisté -> po nákladech", "vt": "string" }, "K8": { "style": 9, "v": "Jak je z modelu vidět při 0,45 kW výkonu elektrárny za cenu 45 000 Kč nedochází k prodeji celého výkonu 64 %. EnVys si i zde nechává část rezervy. Z těto rezervy mohou být částečně hrazeny odchylky spojené s uplatněním energetického nároku, doplnění fondu provozu či daný rok vydělají členové komunity o něco málo více.. EnVys není v žádném aspektu svého modelování na své hraně. Dle smlouvy OFF-site PPA kontrakt s úhradou CAPEX můžeme odchylku v přijatelné míře (6.4.5 smlouvy) přenést na Zákazníka. Položka bude na faktuře uvedena samostatně. Odchylka bude vyúčtovávána transparentně, přičemž představenstvo musí informovat DOzorčí radu a Valnou hromadu společnosti.", "vt": "string" }, "V8": { "style": 9, "v": 12250, "vt": "number" }, "W8": { "style": 9, "v": 4000, "vt": "number" }, "X8": { "style": 15, "v": 0.06, "vt": "number" }, "Z8": { "style": 5, "v": 320000000, "vt": "number" }, "B9": { "style": 18, "v": "Náklady celkem", "vt": "string" }, "C9": { "style": 27, "f": "=SUM(C4:C8)", "v": 272340000, "vt": "number" }, "D9": { "style": 9, "v": "V případě, že by se finanční rámec ukazoval jako malý. Je možné Jistotní platbu (CAPEX) během prodeje výkonu elektrárny v průběhu navýšit, a to tak aby byla vytvořena větší rezerva. Zvýšení platby CAPEX za 0,45 kW ze 45 000Kč na 48 000Kč znamená navýšení rozpočtu o 9 milionů (pokud by se 50 % elektrárny prodalo za 45 tisíc Kč a druhá polovina za 48 000 Kč). - V tomto pesimistickém scénáři by po prodeji 30 % (komunitní části tj. 30 % z 64 % = 19,2 % celkového výkonu Zdroje), zcela určitě došlo k navýšení Jistotní platby, nejméně na 48 000 Kč, přičemž výkon této elektrárny by byl prodán za 301 mil. Kč.", "vt": "string" }, "E9": { "style": 23, "v": "Fond provozu / rok", "vt": "string" }, "F9": { "style": 28, "f": "=C3*F7*F2", "v": 4600000, "vt": "number" }, "H9": { "style": 29, "v": "ENVYS", "vt": "string" }, "I9": { "style": 30, "v": "Obec ", "vt": "string" }, "J9": { "style": 31, "v": "Komunita", "vt": "string" }, "V9": { "style": 9, "v": 13400, "vt": "number" }, "W9": { "style": 9, "v": 4500, "vt": "number" }, "X9": { "style": 15, "v": 0.07, "vt": "number" }, "Z9": { "style": 5, "v": 350000000, "vt": "number" }, "H10": { "style": 32, "f": "=H6-H7", "v": 1380, "vt": "number" }, "I10": { "style": 33, "f": "=I6-I7", "v": 460, "vt": "number" }, "J10": { "style": 34, "f": "=J6-J7", "v": 7360, "vt": "number" }, "V10": { "style": 9, "v": 15000, "vt": "number" }, "W10": { "style": 9, "v": 5000, "vt": "number" }, "X10": { "style": 15, "v": 0.1, "vt": "number" }, "B11": { "style": 35, "v": "Vybráno na studie, výstavbu, servis ", "vt": "string" }, "C11": { "style": 36, "v": 288000000, "vt": "number" }, "D11": { "style": 9, "v": "Částka (B11) Kč nepředstavuje pevnou „cenu elektrárny“, ale bezpečný finanční rámec, ve kterém je celý projekt navržen tak, aby obstál i v těch nejpesimističtějších scénářích. Od počátku pracujeme s rezervami, které pokrývají růst cen materiálů, prací během výstavby i nečekané náklady na vyvedení výkonu, což nám dává jistotu, že i kdybychom z mnoha plánovaných projektů realizovali jedinou elektrárnu, splníme beze zbytku všechny závazky vůči našim zákazníkům. Ti se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu (PPA kontrakt), kde částka 45 000 Kč za 0,01 % výkonu (0,45 kW) slouží výhradně k profinancování fyzické infrastruktury a nezakládá automatické právo na majetkový podíl. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren. Teprve při zajištění kapacity v rozsahu 27 kW (odpovídá garantované výrobě 60 MWh) vzniká zákazníkovi právo žádat o úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme stabilitu projektu a jasné rozlišení mezi úsporou nákladů a podílem na zisku skupiny. Členové komunity jako akcionáři jsou tak přirozeně motivováni k udržení nízkých cen energie, namísto tlaku na maximalizaci zisku managementu. I proto nejméně 50 % vyrobené elektřiny vždy slouží k zajištění dostupné energie obyvatelům a sociálně citlivým skupinám, čímž v předstihu naplňujeme evropskou směrnici RED III", "vt": "string" }, "E11": { "style": 23, "v": "Údržba ", "vt": "string" }, "F11": { "style": 16, "v": 2500000, "vt": "number" }, "W11": { "style": 9, "v": 5500, "vt": "number" }, "E12": { "style": 23, "v": "Pojistka", "vt": "string" }, "F12": { "style": 16, "v": 700000, "vt": "number" }, "W12": { "style": 9, "v": 6000, "vt": "number" }, "B13": { "style": 18, "v": "Ušetřeno", "vt": "string" }, "C13": { "style": 27, "f": "=C11-C9", "v": 15660000, "vt": "number" }, "E13": { "style": 23, "v": "Mzdy", "vt": "string" }, "F13": { "style": 16, "v": 500000, "vt": "number" }, "H13": { "style": 37, "v": "LCOE ", "vt": "string" }, "I13": { "style": 38, "f": "='Termínované vklady nejpesimisti'!E2", "v": 1304.3478260869565, "vt": "number" }, "J13": { "style": 39, "v": "/MWh", "vt": "string" }, "E14": { "style": 23, "v": "Rezerva 20 %", "vt": "string" }, "F14": { "style": 25, "f": "=(F13+F12+F11)*0.2", "v": 740000, "vt": "number" }, "B15": { "style": 18, "v": "Bonusy dle vedení 30 % - > dle Charty", "vt": "string" }, "C15": { "style": 16, "f": "=C13*0.3", "v": 4698000, "vt": "number" }, "D15": { "style": 40, "v": "Bonus, který rozděluje vedení společnosti dle Charty 30 % vzniklých z rozdíl z finančního plánu B11 a skutečnými náklady na výstavbu teoreticky B9.. Částku B15 rozdělí vedení společnosti formou výkonových bonusů.. Rozdíl mezi B13 a B15 musí být společností použito na výstavbu nových elektráren viz Charta společnosti ", "vt": "string" }, "H15": { "style": 41, "v": "ŽLUTÉ BUŇKY LZE MĚNIT", "vt": "string" }, "E16": { "style": 42, "v": "Náklady celkem", "vt": "string" }, "F16": { "style": 43, "f": "=SUM(F11:F14)", "v": 4440000, "vt": "number" }, "B18": { "style": 44, "v": "Kalkulace samofinancovaných zdrojů", "vt": "string" }, "B19": { "style": 45, "v": "Použijeme na další zdroje", "vt": "string" }, "C19": { "style": 46, "f": "=C13-C15", "v": 10962000, "vt": "number" }, "E19": { "style": 42, "v": "Fond provozu bilance", "vt": "string" }, "F19": { "style": 28, "f": "=F9-F16", "v": 160000, "vt": "number" }, "B20": { "style": 47, "v": "Dotace 50 %", "vt": "string" }, "C20": { "style": 48, "v": 0, "vt": "number" }, "D20": { "style": 49, "v": "Úspora v projektu způsobená obdržením dotace je v plné výši využita na výstavbu dalších elektráren.", "vt": "string" }, "B21": { "style": 50, "v": "Volné peníze na další zdroje", "vt": "string" }, "C21": { "style": 51, "f": "=C20+C19", "v": 10962000, "vt": "number" }, "E21": { "style": 52, "v": "Roční příjem ENVYS", "vt": "string" }, "F21": { "style": 53, "f": "=H10*F2", "v": 2760000, "vt": "number" }, "G21": { "style": 54, "v": "Rok", "vt": "string" }, "H21": { "style": 9, "v": "příjem Envys je zisk, pokud nebude třeba při velmi nízkých cenách financovat fond provozu. Celý systém je velmi transparentní kdy ENVys má 3x více než daná obec, kde Zdorj stojí. Přičemž akcionáři EnVys jsou obce a Unie odběratelů. Velká část zisku se vrácí do rozpočtu obcí / členů komunity ", "vt": "string" }, "B22": { "style": 55, "v": "k hýbání / propočtům variant", "vt": "string" }, "E22": { "style": 56, "v": "Roční příjem Obce", "vt": "string" }, "F22": { "style": 57, "f": "=I10*F2", "v": 920000, "vt": "number" }, "H22": { "style": 9, "v": "Obec dostává dle smlouy 4 % z čisté výroby. Je možné s EnVys uzavřít dodatek ke smlouvě, kdy elekktřina nebude dodávaná na burzu (velkoobchodní ceny) ale konečnýczm zákazníkům. Tím dramaticky může vzrůst odměna za elektrárnu v daném místě. Při ceně 2 tisíce /MWh se jedná o minimální možnou cenu. Minimální odměna od EnVysu je zpravidla maximální odměna konkurence.", "vt": "string" }, "B23": { "style": 58, "v": "dogmaticky dáno", "vt": "string" }, "E23": { "style": 59, "v": "Roční úspora lidí", "vt": "string" }, "F23": { "style": 60, "f": "=((F2-I13)*J10)*1.21", "v": 6195200, "vt": "number" }, "H23": { "style": 61, "v": "Úsopra lidí vznikla odečtením buňky E2 a H12 s výrobou pro komunitu I10 * současná výše DPH 21 %. Cena za dodanou elektřinu je 0 Kč ale je fér lidem rozpočítat CAPEX do životnosti zdroje a vyrobeného množství elektřiny", "vt": "string" }, "B25": { "style": 62, "v": "Od samého počátku budujeme EnVys na férovém přístupu mezi zákazníky a energetickou společností. Když tradiční hráči na energetickém trhu a nejrůznější podnikavci zjistili, že náš model nedokážou kvůli své vlastní struktuře, mentálnímu nastavení nebo maržím zkopírovat, začali ho veřejně označovat za ‚nefunkční‘. Na pomluvy neodpovídáme PR frázemi. Odpovídáme tvrdými daty. Jako komunitní společnost jsme se rozhodli kompletně otevřít naše finanční modely. ", "vt": "string" }, "B34": { "style": 63, "v": "Zveřejňujeme detailní propočty celého konceptu, a to včetně reálné ziskovosti, která v našem případě nekončí v rukách jednotlivců, ale celé komunity.", "vt": "string" } }, "text_index": [ "Pro detailní analýzu je potřeba projí každý list od A1 do L100 - v těchto kvadrantech se nachází důležitá data) - přičemž na těchto listech je ukázána kompletní ekonomika - Komunitní energetické společnosti - EnVys, a.s. -což je jediná energetická společnost, která k tomuto kroku v ČR i EU přistoupila. - z toho důvodu si tento excel zaslouží detailní analýzu, a to tak aby výklad odpovídal realitě a nedocházelo k poškozování EnVys, a.s. vlivem nedokonalé analýzy.", "Životnost elektrárny", "let", "Jistotní platba se odepisuje 25 let, přičemž zákazník si zajišťuje výkon po celou dobu životnosti elektrárny. S ohledem na to, že společnost vlastní obce a členové komunity je zřejmé, že elektrárna bude v provozu dokud její provoz rentabilní.", "Excel popisuje ekonomiku 1 větrné elektrárny ve 3 různých scénářích", "Projektová kalkulace VtE", "Odhad ceny EE", "nejpesimističtějíš verze byznys modelu", "Nejpesimističtější (list1 \"Základní rozpočet nejpesimističtější) s výrobou nižší než je profil P90- profil P90 12 241 MWh/rok), přičmž v exceluj sou přesná čísla modelu, včetně vlivu ceny elektřiny a dotací na celkovou ziskovost společnosti, (přičemž s dotacemi v tomto scénáři vůbec nepočítáme) list( \"Výroba + dividenda nejpesimističtější scénář\", kde v buňkách (M3-M20) je zobrazen předpokládaný zisk komunitní společnosti. Zároveň je zde i logika proč si zákazník může na každých 27 kW požádat o úpis 1 akcie (\"Termínované vklady nejpesimističtější\" - (D66)) . Dividenda z této akcie pokryje naprostou většinu cenu samotného PPA kontraktu. Koupě PPA výkonu elektrárny je o 30 % výhodnější než mít stejné prostředky na termínovaným účtě se složeným úrokem 4 % viz list (\"Termínované vklady nejpesimističtější\" - (C100 a F100)) - LCOE elektřiny po úhradě CAPEX 1304 Kč / MWh bez DPH, a to po celou dobu životnosti Zdroje.", "Roční výroba (nižší profil výroby než P90, při 5,9 m/s)", "MWh", "Rozdělení výroby", "Střední odhad (list \"Základní rozpočet střední odhad\" s výrobou mírně nižší než je profil P75) s maloobchodní cenou elektřiny 3500 Kč / MWh, přičmž v exceluj sou přesná čísla modelu, včetně vlivu ceny elektřiny a dotací na celkovou ziskovost společnosti list( \"Výroba + dividenda střední odhad\", kde v buňkách (M3-M20) je zobrazen předpokládaný zisk komunitní společnosti. Zároveň je zde i logika proč si zákazník může na každých 27 kW požádat o úpis 1 akcie (\"Termínované vklady střední odhad\" - (D66)) . Dividenda z této akcie pokryje naprostou většinu cenu samotného PPA kontraktu. Koupě PPA výkonu elektrárny je o 257 % výhodnější než mít stejné prostředky na termínovaným účtě se složeným úrokem 4 % viz list (\"Termínované vklady střední odhad\" - (C100 a F100)) - V celém scénáři \"Střední odhad\" není počítáno s jakýmkoliv zadlužením společnosti. - LCOE elektřiny po úhradě CAPEX 1047 Kč / MWh bez DPH, a to po celou dobu životnosti Zdroje.", "Pořizovací cena (upravena dle mlčenlivosti)", "nejdražší možná turbína", "Envys", "Obec", "Komunita", "Realistický odhad (list \"Základní rozpočet realistický (3)\" s výrobou mírně nižší než je profil P75) s maloobchodní cenou elektřinou odrážející cenový strop v ČR v roce 2023 tj. 5000 Kč / MWh bez DPH. V exceluj sou přesná čísla modelu, včetně vlivu ceny elektřiny a dotací na celkovou ziskovost společnosti list a zároveň s vybudováním EnVys elektráren s cca 7 % využitím evropského bankovního financování. (\"Výroba + dividenda realistický (3)\", kde v buňkách (M3-M20) je zobrazen předpokládaný zisk komunitní společnosti. Zároveň je zde i logika proč si zákazník může na každých 27 kW požádat o úpis 1 akcie (\"Termínované vklady realistický (3)\" - (D66)) . Dividenda z této akcie pokryje dvojnásobně cenu samotného PPA kontraktu. Koupě PPA výkonu elektrárny je o 364 % výhodnější než mít stejné prostředky na termínovaným účtě se složeným úrokem 4 % viz list (\"Termínované vklady realistický (3)\" - (C100 a F100)) - LCOE elektřiny po úhradě CAPEX 1047 Kč / MWh bez DPH, a to po celou dobu životnosti Zdroje. - Model jasně ukazuje, že LCOE se zákazníkům nezvyšuje a jeho výše je po celou dobu pro Zákazníky neměnná.", "Náklady na obchodní síť", "Číslo záměrně nadhodnoceno, a to tak abychom byli případně schopni platit velké reatilové společnosti. 8 % z obratu dávají banky na produkty, jejichž prodej chtějí mít zajištěn a je pro banky výhodný", "Náklady", "Optimistický scénář s využítím většího poměru externího bankovního financování - nevyšší než < 30 % v modelech záměrně nepočítáme, a to s ohledem na nespekulativnost společnosti EnVys, a.s. - EnVys, a.s. v souladu se Směrnicí Evropského parlamentu a rady (EU) 2018/2001 vrací své nad-zisky komunitě. EnVys plánuje (s ohledem na vytváření Fondu provozu, s kterým je nakládáno dle Charty společnosti) vyplácet 60 % zisku společnosti - po vybudování plánovaného počtu elektráren. Unie odběratelů, z.s. drží v EnVys, a.s. akcie ve jmenovité hodnotě 45 243 070 Kč. Dividenda může být použita výhradně na podporu a rozvoj životního prostředí.", "Pozemky, spínačka, vyvedení výkonu, stavební práce", "Jistotní platba je úhrada CAPEX, kdy si zákazník koupí výkon elektrárny. - Úhrada CAPEX není investice. Tato platba nezakládá žádný majetkový vztah k elektrárně či společnosti jako takové. Při zajištění každých 27 kW výkonu větrné elektrárny může zákazník požádat představenstvo o úpis 1 akcií. Úpis akcií není investice jedná se o nenárokovou možnost v souladu se směrnicí RED III, kdy dochází k předání společnosti - energetického společenství samotným zákazníků.", "Všechny studie + Back office", "Částka záměrně nadhodnocena, reálně výše těchto nákladů pokrývá všechny rozvíjené záměry.", "Náklady v EE", "Fond provozu vzniká tak, že 20 % z celkové výroby elektrárny prodáme za tržní cenu, a tím jezajištěn provoz. Výhodou tohoto stanovení je, že fond provozu je nastaven protiinflačně. A jeho minimální částka je určena Chartou společnosti. Komunitní část výroby 64 % poté není zatížena žádnými dodatečnými náklady související s výrobou, servisem, pojistkami a všemi dalšími náklady spojené se Zdrojem.", "POZOR: Zákazník obdrží 100 % svého energetickéhon nároku. Veškeré náklady na provoz (OPEX), fond oprav i odměny obcím hradí EnVys ze své vlastní marže/výroby. Zákazníkovi se nic nestrhává.\"", "Rezerva 10 %", "Čisté -> po nákladech", "Jak je z modelu vidět při 0,45 kW výkonu elektrárny za cenu 45 000 Kč nedochází k prodeji celého výkonu 64 %. EnVys si i zde nechává část rezervy. Z těto rezervy mohou být částečně hrazeny odchylky spojené s uplatněním energetického nároku, doplnění fondu provozu či daný rok vydělají členové komunity o něco málo více.. EnVys není v žádném aspektu svého modelování na své hraně. Dle smlouvy OFF-site PPA kontrakt s úhradou CAPEX můžeme odchylku v přijatelné míře (6.4.5 smlouvy) přenést na Zákazníka. Položka bude na faktuře uvedena samostatně. Odchylka bude vyúčtovávána transparentně, přičemž představenstvo musí informovat DOzorčí radu a Valnou hromadu společnosti.", "Náklady celkem", "V případě, že by se finanční rámec ukazoval jako malý. Je možné Jistotní platbu (CAPEX) během prodeje výkonu elektrárny v průběhu navýšit, a to tak aby byla vytvořena větší rezerva. Zvýšení platby CAPEX za 0,45 kW ze 45 000Kč na 48 000Kč znamená navýšení rozpočtu o 9 milionů (pokud by se 50 % elektrárny prodalo za 45 tisíc Kč a druhá polovina za 48 000 Kč). - V tomto pesimistickém scénáři by po prodeji 30 % (komunitní části tj. 30 % z 64 % = 19,2 % celkového výkonu Zdroje), zcela určitě došlo k navýšení Jistotní platby, nejméně na 48 000 Kč, přičemž výkon této elektrárny by byl prodán za 301 mil. Kč.", "Fond provozu / rok", "ENVYS", "Obec", "Komunita", "Vybráno na studie, výstavbu, servis", "Částka (B11) Kč nepředstavuje pevnou „cenu elektrárny“, ale bezpečný finanční rámec, ve kterém je celý projekt navržen tak, aby obstál i v těch nejpesimističtějších scénářích. Od počátku pracujeme s rezervami, které pokrývají růst cen materiálů, prací během výstavby i nečekané náklady na vyvedení výkonu, což nám dává jistotu, že i kdybychom z mnoha plánovaných projektů realizovali jedinou elektrárnu, splníme beze zbytku všechny závazky vůči našim zákazníkům. Ti se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu (PPA kontrakt), kde částka 45 000 Kč za 0,01 % výkonu (0,45 kW) slouží výhradně k profinancování fyzické infrastruktury a nezakládá automatické právo na majetkový podíl. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren. Teprve při zajištění kapacity v rozsahu 27 kW (odpovídá garantované výrobě 60 MWh) vzniká zákazníkovi právo žádat o úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme stabilitu projektu a jasné rozlišení mezi úsporou nákladů a podílem na zisku skupiny. Členové komunity jako akcionáři jsou tak přirozeně motivováni k udržení nízkých cen energie, namísto tlaku na maximalizaci zisku managementu. I proto nejméně 50 % vyrobené elektřiny vždy slouží k zajištění dostupné energie obyvatelům a sociálně citlivým skupinám, čímž v předstihu naplňujeme evropskou směrnici RED III", "Údržba", "Pojistka", "Ušetřeno", "Mzdy", "LCOE", "/MWh", "Rezerva 20 %", "Bonusy dle vedení 30 % - > dle Charty", "Bonus, který rozděluje vedení společnosti dle Charty 30 % vzniklých z rozdíl z finančního plánu B11 a skutečnými náklady na výstavbu teoreticky B9.. Částku B15 rozdělí vedení společnosti formou výkonových bonusů.. Rozdíl mezi B13 a B15 musí být společností použito na výstavbu nových elektráren viz Charta společnosti", "ŽLUTÉ BUŇKY LZE MĚNIT", "Náklady celkem", "Kalkulace samofinancovaných zdrojů", "Použijeme na další zdroje", "Fond provozu bilance", "Dotace 50 %", "Úspora v projektu způsobená obdržením dotace je v plné výši využita na výstavbu dalších elektráren.", "Volné peníze na další zdroje", "Roční příjem ENVYS", "Rok", "příjem Envys je zisk, pokud nebude třeba při velmi nízkých cenách financovat fond provozu. Celý systém je velmi transparentní kdy ENVys má 3x více než daná obec, kde Zdorj stojí. Přičemž akcionáři EnVys jsou obce a Unie odběratelů. Velká část zisku se vrácí do rozpočtu obcí / členů komunity", "k hýbání / propočtům variant", "Roční příjem Obce", "Obec dostává dle smlouy 4 % z čisté výroby. Je možné s EnVys uzavřít dodatek ke smlouvě, kdy elekktřina nebude dodávaná na burzu (velkoobchodní ceny) ale konečnýczm zákazníkům. Tím dramaticky může vzrůst odměna za elektrárnu v daném místě. Při ceně 2 tisíce /MWh se jedná o minimální možnou cenu. Minimální odměna od EnVysu je zpravidla maximální odměna konkurence.", "dogmaticky dáno", "Roční úspora lidí", "Úsopra lidí vznikla odečtením buňky E2 a H12 s výrobou pro komunitu I10 * současná výše DPH 21 %. Cena za dodanou elektřinu je 0 Kč ale je fér lidem rozpočítat CAPEX do životnosti zdroje a vyrobeného množství elektřiny", "Od samého počátku budujeme EnVys na férovém přístupu mezi zákazníky a energetickou společností. Když tradiční hráči na energetickém trhu a nejrůznější podnikavci zjistili, že náš model nedokážou kvůli své vlastní struktuře, mentálnímu nastavení nebo maržím zkopírovat, začali ho veřejně označovat za ‚nefunkční‘. Na pomluvy neodpovídáme PR frázemi. Odpovídáme tvrdými daty. Jako komunitní společnost jsme se rozhodli kompletně otevřít naše finanční modely.", "Zveřejňujeme detailní propočty celého konceptu, a to včetně reálné ziskovosti, která v našem případě nekončí v rukách jednotlivců, ale celé komunity." ] }, { "id": "sheet_02", "name": "Termínované vklady nejpesimisti", "scenario": { "key": "pessimistic", "label": "nejpesimistický" }, "section": "Termínované vklady", "used_range": { "min_row": 1, "max_row": 100, "min_col": 1, "max_col": 26, "a1": "A1:Z100" }, "stats": { "nonempty": 244, "formulas": 77, "types": { "string": 117, "number": 127 }, "blocks": 23 }, "layout": { "freeze_panes": "A2", "merged_cells": [ "C34:D34", "C42:D42", "C87:D87", "B71:C71", "B44:G44", "B69:D69", "A6:H6", "B77:C77", "B70:C70", "C29:D29", "C47:D47", "E65:G67", "C55:D55", "B9:D9", "C50:D50", "B92:D92", "C40:D40", "B82:C82", "B33:D33", "C60:D60", "D65:D67", "C51:D51", "A7:A60", "C36:D36", "C52:D52", "A5:H5", "J4:L5", "C39:D39", "B83:C83", "H22:H60", "F9:G9", "B74:C74", "A4:H4", "G2:I2", "B65:C67", "B7:G7", "C38:D38", "B46:D46", "B31:G31", "B76:C76", "C37:D37", "B85:C85", "E92:G92", "B58:G58", "C53:D53", "C49:D49" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 14.25, "4": 18.0, "5": 18.75, "6": 19.5, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 14.25, "25": 14.25, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 13.5, "46": 13.5, "47": 13.5, "48": 13.5, "49": 13.5, "50": 13.5, "51": 13.5, "52": 13.5, "53": 13.5, "54": 13.5, "55": 13.5, "56": 13.5, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 5.25, "90": 5.25, "91": 5.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 14.25, "222": 14.25, "223": 14.25, "224": 14.25, "225": 14.25, "226": 14.25, "227": 14.25, "228": 14.25, "229": 14.25, "230": 14.25, "231": 14.25, "232": 14.25, "233": 14.25, "234": 14.25, "235": 14.25, "236": 14.25, "237": 14.25, "238": 14.25, "239": 14.25, "240": 14.25, "241": 14.25, "242": 14.25, "243": 14.25, "244": 14.25, "245": 14.25, "246": 14.25, "247": 14.25, "248": 14.25, "249": 14.25, "250": 14.25, "251": 14.25, "252": 14.25, "253": 14.25, "254": 14.25, "255": 14.25, "256": 14.25, "257": 14.25, "258": 14.25, "259": 14.25, "260": 14.25, "261": 14.25, "262": 14.25, "263": 14.25, "264": 14.25, "265": 14.25, "266": 14.25, "267": 14.25, "268": 14.25, "269": 14.25, "270": 14.25, "271": 14.25, "272": 14.25, "273": 14.25, "274": 14.25, "275": 14.25, "276": 14.25, "277": 14.25, "278": 14.25, "279": 14.25, "280": 14.25, "281": 14.25, "282": 14.25, "283": 14.25, "284": 14.25, "285": 14.25, "286": 14.25, "287": 14.25, "288": 14.25, "289": 14.25, "290": 14.25, "291": 14.25, "292": 14.25, "293": 14.25, "294": 14.25, "295": 14.25, "296": 14.25, "297": 14.25, "298": 14.25, "299": 14.25, "300": 14.25, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 17.81640625, "B": 30.81640625, "C": 19.81640625, "D": 22.36328125, "E": 20.81640625, "F": 26.0, "G": 21.453125, "H": 22.453125, "I": 12.08984375, "J": 32.26953125, "K": 15.81640625, "L": 18.81640625, "M": 16.0, "N": 12.08984375, "O": 33.453125, "P": 21.54296875, "Q": 14.0, "R": 12.453125, "Y": 12.453125, "AH": 15.453125, "AI": 12.453125 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FFFF9999", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "A1:J7", "rows": { "start": 1, "end": 7 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Roční výroba", "MWh", "Odhad ceny na burze EE", "Životnost elektrárny", "let", "VtE bude po celou dobu životnosti servisovat výrobce tj. společnost Vestas. Garantováno je 25 let provozu. S ohledem na to, že EnVys nebude při cenách pod 35 EUR / MWh vyrábě, aby se nepodílel na přetěžování sítě v době kdy bude elektřiny v síti nadbytek (v roce 2025 bylo 992 hodin, kdy byla elektřina pod 35EUR / MWh, přičemž průměr v těchto hodinách byl cca 3,5 EUR/MWh). Tímto krokem prodlužujeme životnost Zdroje, což zákazník který si pořídil část výkonu elektrárny ocení. Moderní VtE jsou dělány z robustních materiálů, které zpravidla překračuji svou plánovanou životnost. nejstarší VtE Vestas na území ČR na Svatém Hostýně mělaplánovanou životnost 17 let, přičemž vyráběla 31 let. " ] } }, { "range": "A9:J25", "rows": { "start": 9, "end": 25 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": true, "header_row": 9, "header_labels": [ "Komunitní energie", "Termínovaný účet" ] } }, { "range": "O9:Z25", "rows": { "start": 9, "end": 25 }, "cols": { "start": 15, "end": 26 }, "heuristics": { "is_table_like": false, "header_row": 9, "header_labels": [] } }, { "range": "A27:J40", "rows": { "start": 27, "end": 40 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": true, "header_row": 27, "header_labels": [ "Čistá úspora bez DPH", "/ životnost" ] } }, { "range": "O27:Z40", "rows": { "start": 27, "end": 40 }, "cols": { "start": 15, "end": 26 }, "heuristics": { "is_table_like": false, "header_row": 27, "header_labels": [] } }, { "range": "A42:J42", "rows": { "start": 42, "end": 42 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 42, "header_labels": [ "Čistý výnos" ] } }, { "range": "A44:J44", "rows": { "start": 44, "end": 44 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 44, "header_labels": [ "Finanční prostředky získané z prodeje přebytků elektřiny vložíme také na termínovaný vklad na stejnou dobu" ] } }, { "range": "A46:J53", "rows": { "start": 46, "end": 53 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 46, "header_labels": [ "Prodané přebytky na termínované vklady" ] } }, { "range": "A55:J55", "rows": { "start": 55, "end": 55 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 55, "header_labels": [ "Čistý výnos" ] } }, { "range": "A58:J58", "rows": { "start": 58, "end": 58 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 58, "header_labels": [ "Při platbě za rezervaci výroby komunitní elektrárny ve stejný den jako složení vkladu na termínovaný účet bance vychází: " ] } }, { "range": "A60:J60", "rows": { "start": 60, "end": 60 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 60, "header_labels": [ "Celkem PPA kontrakt EnVys ", "Celkem termínované vklady" ] } }, { "range": "A65:J65", "rows": { "start": 65, "end": 65 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 65, "header_labels": [ "K nákupu elektřiny je možné zakoupit ", "akcii EnVys, a.s." ] } }, { "range": "A69:J72", "rows": { "start": 69, "end": 72 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 69, "header_labels": [ "Výnosnost akcií" ] } }, { "range": "A74:J74", "rows": { "start": 74, "end": 74 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 74, "header_labels": [ "Podíl na společnosti" ] } }, { "range": "A76:J77", "rows": { "start": 76, "end": 77 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 76, "header_labels": [ "Očekávaný zisk" ] } }, { "range": "A79:J80", "rows": { "start": 79, "end": 80 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 79, "header_labels": [ "Zisk k rozdělení" ] } }, { "range": "A82:J83", "rows": { "start": 82, "end": 83 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 82, "header_labels": [ "Dividenda / rok" ] } }, { "range": "A85:J85", "rows": { "start": 85, "end": 85 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 85, "header_labels": [ "Daň z výplaty dividend 15 %", "dividenda z akcií nejde po celou dobu životnosti na termínovaný vklad. EnVys se tedy záměrně poškozuje i zde. Pokud by člen komunity vkládál dividendu na termínovaný účet celková výhodnost pro envys by byla několik milionů vyšší" ] } }, { "range": "A87:J87", "rows": { "start": 87, "end": 87 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 87, "header_labels": [ "Celkem akcie EnVys " ] } }, { "range": "A92:J92", "rows": { "start": 92, "end": 92 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 92, "header_labels": [ "Cena PPA + možné akcie", "Vklady zákazníka termínovaný vklad" ] } }, { "range": "A94:J95", "rows": { "start": 94, "end": 95 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 94, "header_labels": [ "PPA kontrakt", "Termínovaný vklad" ] } }, { "range": "A97:J97", "rows": { "start": 97, "end": 97 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 97, "header_labels": [ "Vynaloženo celkem", "Vynaloženo celkem" ] } }, { "range": "A100:J100", "rows": { "start": 100, "end": 100 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 100, "header_labels": [ "Stav na konci ", "Stav na konci " ] } } ], "cells": { "A1": { "style": 1, "v": "Roční výroba", "vt": "string" }, "B1": { "style": 64, "f": "='Základní rozpočet nejpesimisti'!C3", "v": 11500, "vt": "number" }, "C1": { "style": 3, "v": "MWh", "vt": "string" }, "D1": { "style": 3, "v": "Odhad ceny na burze EE", "vt": "string" }, "E1": { "style": 65, "v": 2000, "vt": "number" }, "G1": { "style": 3, "v": "Životnost elektrárny", "vt": "string" }, "H1": { "style": 2, "v": 30, "vt": "number" }, "I1": { "style": 3, "v": "let", "vt": "string" }, "J1": { "style": 66, "v": "VtE bude po celou dobu životnosti servisovat výrobce tj. společnost Vestas. Garantováno je 25 let provozu. S ohledem na to, že EnVys nebude při cenách pod 35 EUR / MWh vyrábě, aby se nepodílel na přetěžování sítě v době kdy bude elektřiny v síti nadbytek (v roce 2025 bylo 992 hodin, kdy byla elektřina pod 35EUR / MWh, přičemž průměr v těchto hodinách byl cca 3,5 EUR/MWh). Tímto krokem prodlužujeme životnost Zdroje, což zákazník který si pořídil část výkonu elektrárny ocení. Moderní VtE jsou dělány z robustních materiálů, které zpravidla překračuji svou plánovanou životnost. nejstarší VtE Vestas na území ČR na Svatém Hostýně mělaplánovanou životnost 17 let, přičemž vyráběla 31 let. ", "vt": "string" }, "A2": { "style": 67, "v": "S ohledem na obce, pro které EnVys primárně vznikla srovnáváme koupi výkonu v EnVys elektrárně s termínovaným vkladem. Jednoznačně vidíme, že i při nejpesimističtějím scénáři je lepší zakoupi výkon v eEnVys elektrárně a následně požádat o nákup akcií, než-li stejné finannčí prostředky ukládat na termínované vklady se 4 % složeným úročením.", "vt": "string" }, "D2": { "style": 6, "v": "Cena za 1 MWh EnVys", "vt": "string" }, "E2": { "style": 68, "f": "=P33/H1", "v": 1304.3478260869565, "vt": "number" }, "F2": { "style": 9, "v": "po rozpočtu za CAPEX. Reálná cena za uplatněný energetický nárok je 0 Kč", "vt": "string" }, "G2": { "style": 69, "v": "Rozdělení výroby", "vt": "string" }, "D3": { "style": 6, "v": "Cena za 1 MWh EnVys", "vt": "string" }, "E3": { "style": 68, "v": 0, "vt": "number" }, "F3": { "style": 17, "v": "zákazník po Úhradě CAPEX za vyrobenou elektřinu už výrobci neplatí.", "vt": "string" }, "A4": { "style": 70, "f": "=IF(H1<27,\"Nejstarší větrná elektrárna společnosti Vestas v ČR přesáhla životnost 31 let. Prodlužte životnost elektrárny\",\" \")", "v": " ", "vt": "string" }, "J4": { "style": 71, "v": "Buňky v kterých je možné měnit hodnoty", "vt": "string" }, "A5": { "style": 70, "f": "=IF(B1<12500,\"VÝROBA ELEKTRÁRNY JE POD VĚTRNOST DLE STUDIE VĚTRNOSTI. ZVYŠTE VÝROBU\",\" \")", "v": "VÝROBA ELEKTRÁRNY JE POD VĚTRNOST DLE STUDIE VĚTRNOSTI. ZVYŠTE VÝROBU", "vt": "string" }, "A6": { "style": 70, "f": "=IF(E1<3000,\"Cena elektřiny na burze pod nejpozitivnější scénář\",\" \")", "v": "Cena elektřiny na burze pod nejpozitivnější scénář", "vt": "string" }, "A7": { "style": 72, "v": "Výhodnost po dobu životnosti zdroje", "vt": "string" }, "B7": { "style": 73, "v": "Srovnání účasti v EnVys komunitní energetice s termínovanými vklady", "vt": "string" }, "B9": { "style": 74, "v": "Komunitní energie", "vt": "string" }, "F9": { "style": 75, "v": "Termínovaný účet", "vt": "string" }, "B10": { "style": 76, "v": "Spotřeba / garantovaná výroba", "vt": "string" }, "C10": { "style": 77, "v": 150, "vt": "number" }, "D10": { "style": 78, "v": "MWh / rok", "vt": "string" }, "E10": { "style": 79, "v": "Garantovaná výroba. Dle auditu větrnosti výrobce garantuje minimálně vyrobené množství elektřiny. Tato minimální výroba je odrazem pro všechny naše výpočty, přičemž studie dle profilů výrobu P75 ukazujjí, že elektrárny budou vyrábět kolem 13 500 MWh a více. ", "vt": "string" }, "F10": { "style": 80, "v": "Vklad nyní", "vt": "string" }, "G10": { "style": 81, "f": "=C19", "v": 6750000, "vt": "number" }, "H10": { "style": 79, "v": "vklad bance je stejný jako platba za PPA kontrakt (C19) ", "vt": "string" }, "B11": { "style": 82, "v": "Zajištěný výkon elektrárny", "vt": "string" }, "C11": { "style": 83, "f": "=C10*0.45", "v": 67.5, "vt": "number" }, "D11": { "style": 84, "v": "kW", "vt": "string" }, "F11": { "style": 14, "v": "Úrok", "vt": "string" }, "G11": { "style": 85, "v": 0.04, "vt": "number" }, "W11": { "style": 86, "v": 2000, "vt": "number" }, "B12": { "style": 87, "v": "Poměr vlastní spotřeby elektřiny", "vt": "string" }, "C12": { "style": 88, "v": 0.75, "vt": "number" }, "F12": { "style": 89, "v": "Výnos z úroků", "vt": "string" }, "G12": { "style": 90, "f": "=(((C19*(1+G11)^(H1+2))))-G10", "v": 16929396.541209083, "vt": "number" }, "H12": { "style": 79, "v": "Úročení probíhá o 2 roky déle, protože úročení probíhá ode dne vkladu. Elektřinu z PPA kontraktu budeme dodávat se spuštěním elektrárny, což je očekávano v roce 2027 / 2028. ", "vt": "string" }, "W12": { "style": 86, "v": 2500, "vt": "number" }, "F13": { "style": 14, "v": "Srážková daň (250/2000 Sb.)", "vt": "string" }, "G13": { "style": 91, "v": 0, "vt": "number" }, "V13": { "style": 86, "v": 10000, "vt": "number" }, "W13": { "style": 86, "v": 3000, "vt": "number" }, "X13": { "style": 92, "v": 0.03, "vt": "number" }, "Y13": { "style": 93, "v": 140000000, "vt": "number" }, "Z13": { "style": 93, "v": 270000000, "vt": "number" }, "B14": { "style": 94, "v": "Reálná výroba elektrárny / rok", "vt": "string" }, "C14": { "style": 95, "f": "=IF(B1=V13,C10*X27,IF(B1=V14,C10*X28,IF(B1=V15,C10*X29,IF(B1=V16,C10*X30,IF(B1=V17,C10*X31,IF(B1=V18,C10*X32,IF(B1=V19,C10*X33,\"chyba\")))))))", "v": 172.5, "vt": "number" }, "D14": { "style": 96, "v": "MWh / rok", "vt": "string" }, "V14": { "style": 86, "v": 11500, "vt": "number" }, "W14": { "style": 86, "v": 3500, "vt": "number" }, "X14": { "style": 92, "v": 0.04, "vt": "number" }, "Y14": { "style": 93, "v": 175000000, "vt": "number" }, "Z14": { "style": 97, "v": 288000000, "vt": "number" }, "B15": { "style": 98, "v": "Vlastní spotřeba", "vt": "string" }, "C15": { "style": 99, "f": "=C14*C12", "v": 129.375, "vt": "number" }, "D15": { "style": 100, "v": "MWh / rok", "vt": "string" }, "F15": { "style": 101, "v": "Čistý výnos", "vt": "string" }, "G15": { "style": 102, "f": "=G12*(1-G13)", "v": 16929396.541209083, "vt": "number" }, "V15": { "style": 86, "v": 12000, "vt": "number" }, "W15": { "style": 86, "v": 4000, "vt": "number" }, "X15": { "style": 92, "v": 0.05, "vt": "number" }, "Z15": { "style": 93, "v": 300000000, "vt": "number" }, "B16": { "style": 103, "v": "Prodaná elektřina", "vt": "string" }, "C16": { "style": 104, "f": "=C14-C15", "v": 43.125, "vt": "number" }, "D16": { "style": 105, "v": "MWh / rok", "vt": "string" }, "V16": { "style": 86, "v": 12250, "vt": "number" }, "W16": { "style": 86, "v": 4500, "vt": "number" }, "X16": { "style": 92, "v": 0.06, "vt": "number" }, "Z16": { "style": 93, "v": 320000000, "vt": "number" }, "B17": { "style": 106, "v": "Celkové množství vyrobené EE", "vt": "string" }, "C17": { "style": 30, "f": "=C14*H1", "v": 5175, "vt": "number" }, "D17": { "style": 107, "v": "MWh / životnost ", "vt": "string" }, "F17": { "style": 14, "v": "Vklad", "vt": "string" }, "G17": { "style": 108, "f": "=G10", "v": 6750000, "vt": "number" }, "Q17": { "style": 109, "v": "Envys", "vt": "string" }, "R17": { "style": 109, "v": "Obec ", "vt": "string" }, "S17": { "style": 109, "v": "Komunita", "vt": "string" }, "V17": { "style": 86, "v": 13400, "vt": "number" }, "W17": { "style": 86, "v": 5000, "vt": "number" }, "X17": { "style": 92, "v": 0.07, "vt": "number" }, "Z17": { "style": 93, "v": 350000000, "vt": "number" }, "V18": { "style": 86, "v": 14500, "vt": "number" }, "W18": { "style": 86, "v": 5500, "vt": "number" }, "X18": { "style": 92, "v": 0.1, "vt": "number" }, "B19": { "style": 110, "v": "Cena výkonu v elektrárně EnVys", "vt": "string" }, "C19": { "style": 111, "f": "=C10*45000", "v": 6750000, "vt": "number" }, "D19": { "style": 112, "v": "Kč / životnost", "vt": "string" }, "E19": { "style": 9, "v": "Platbu za CAPEX je možné rozdělit dle fází přípravy. 20 - 30 % % po podpisu 50 % při stavebním povolení a 20 % při uvedení elektárny do provozu. Rizika tedy nejsou výrazná. ", "vt": "string" }, "Q19": { "style": 92, "v": 0.15, "vt": "number" }, "R19": { "style": 113, "v": 0.05, "vt": "number" }, "S19": { "style": 92, "f": "=100%-Q19-R19", "v": 0.7999999999999999, "vt": "number" }, "V19": { "style": 86, "v": 15000, "vt": "number" }, "W19": { "style": 86, "v": 6000, "vt": "number" }, "B20": { "style": 114, "v": "Tržní cena elektřiny dle burzy", "vt": "string" }, "C20": { "style": 115, "f": "=C10*E1*H1", "v": 9000000, "vt": "number" }, "D20": { "style": 11, "v": "Kč / životnost", "vt": "string" }, "Q20": { "style": 86, "f": "=$B$1*Q19", "v": 1725, "vt": "number" }, "R20": { "style": 86, "f": "=$B$1*R19", "v": 575, "vt": "number" }, "S20": { "style": 86, "f": "=$B$1*S19", "v": 9200, "vt": "number" }, "W20": { "style": 86, "v": 7500, "vt": "number" }, "P21": { "style": 92, "v": 0.2, "vt": "number" }, "W21": { "style": 86, "v": 8500, "vt": "number" }, "B22": { "style": 114, "v": "Úspora na 1 MWh EnVys", "vt": "string" }, "C22": { "style": 116, "f": "=E1-E3", "v": 2000, "vt": "number" }, "D22": { "style": 11, "v": "Kč / MWh", "vt": "string" }, "E22": { "style": 9, "v": "cena za CAPEX již zaplacena, reálná cena za dodanou silovou elektřinu 0 Kč", "vt": "string" }, "H22": { "style": 67, "v": "tento model ekonomickou výhodnost při uzavření peněz na termínovaný účet se složeným úročením na 32 let s nákupem PPA kontraktu EnVys s tím, že získanou úsporu vložíme také na termínovaný účet.", "vt": "string" }, "Q22": { "style": 86, "f": "=Q20*$P$21", "v": 345, "vt": "number" }, "R22": { "style": 86, "f": "=R20*$P$21", "v": 115, "vt": "number" }, "S22": { "style": 86, "f": "=S20*$P$21", "v": 1840, "vt": "number" }, "C23": { "style": 117, "f": "=C3*(C21/(C11/1))*0.5", "v": 0, "vt": "number" }, "Q23": { "style": 109, "v": "Čisté -> po nákladech", "vt": "string" }, "B24": { "style": 118, "v": "Roční úspora ", "vt": "string" }, "C24": { "style": 119, "f": "=C22*C14", "v": 345000, "vt": "number" }, "D24": { "style": 120, "v": "/ rok", "vt": "string" }, "Q24": { "style": 86, "v": "ENVYS", "vt": "string" }, "R24": { "style": 86, "v": "Obec ", "vt": "string" }, "S24": { "style": 86, "v": "Komunita", "vt": "string" }, "B25": { "style": 118, "v": "Roční úspora s DPH", "vt": "string" }, "C25": { "style": 119, "f": "=C24*1.21", "v": 417450, "vt": "number" }, "D25": { "style": 120, "v": "/ rok", "vt": "string" }, "Q25": { "style": 93, "f": "=Q20-Q22", "v": 1380, "vt": "number" }, "R25": { "style": 93, "f": "=R20-R22", "v": 460, "vt": "number" }, "S25": { "style": 93, "f": "=S20-S22", "v": 7360, "vt": "number" }, "B27": { "style": 118, "v": "Čistá úspora bez DPH", "vt": "string" }, "C27": { "style": 119, "f": "=C24*H1", "v": 10350000, "vt": "number" }, "D27": { "style": 120, "v": "/ životnost", "vt": "string" }, "X27": { "style": 121, "v": 1, "vt": "number" }, "O28": { "style": 93, "v": 288000000, "vt": "number" }, "T28": { "style": 86, "f": "=10000/100", "v": 100, "vt": "number" }, "X28": { "style": 121, "v": 1.15, "vt": "number" }, "B29": { "style": 122, "v": "Celková úspora s DPH", "vt": "string" }, "C29": { "style": 123, "f": "=C27*1.21", "v": 12523500, "vt": "number" }, "T29": { "style": 86, "f": "=B1/T28", "v": 115, "vt": "number" }, "X29": { "style": 121, "v": 1.2, "vt": "number" }, "X30": { "style": 121, "v": 1.25, "vt": "number" }, "B31": { "style": 124, "v": "Finanční prostředky získané na úspoře za elektřinu vložíme na termínovaný vklad na stejnou dobu", "vt": "string" }, "T31": { "style": 86, "v": 1, "vt": "number" }, "U31": { "style": 93, "f": "=$C$10*T31", "v": 150, "vt": "number" }, "X31": { "style": 121, "v": 1.34, "vt": "number" }, "T32": { "style": 9, "v": 1.25, "vt": "number" }, "U32": { "style": 93, "f": "=$C$10*T32", "v": 187.5, "vt": "number" }, "X32": { "style": 121, "v": 1.45, "vt": "number" }, "B33": { "style": 125, "v": "Termínovaný účet na úspory", "vt": "string" }, "O33": { "style": 86, "v": "Cena za 1 MWh celkem", "vt": "string" }, "P33": { "style": 126, "f": "='Základní rozpočet nejpesimisti'!C11/'Základní rozpočet nejpesimisti'!J10", "v": 39130.434782608696, "vt": "number" }, "T33": { "style": 86, "f": "=T29/100", "v": 1.15, "vt": "number" }, "U33": { "style": 93, "f": "=$C$10*T33", "v": 172.5, "vt": "number" }, "X33": { "style": 127, "v": 1.5, "vt": "number" }, "B34": { "style": 87, "v": "Poměr vlastní spotřeby elektřiny", "vt": "string" }, "C34": { "style": 128, "f": "=C12", "v": 0.75, "vt": "number" }, "T34": { "style": 9, "v": 1.5, "vt": "number" }, "U34": { "style": 93, "f": "=$C$10*T34", "v": 225, "vt": "number" }, "B35": { "style": 87, "v": "Roční vlastní spotřeba", "vt": "string" }, "C35": { "style": 129, "f": "=C14*C12", "v": 129.375, "vt": "number" }, "D35": { "style": 130, "v": "MWh", "vt": "string" }, "B36": { "style": 114, "v": "Roční vklad (úspora)", "vt": "string" }, "C36": { "style": 131, "f": "=C25", "v": 417450, "vt": "number" }, "B37": { "style": 122, "v": "Vklad po dobu životnosti", "vt": "string" }, "C37": { "style": 132, "f": "=C36*H1", "v": 12523500, "vt": "number" }, "P37": { "style": 133, "v": "Náklady v EE", "vt": "string" }, "B38": { "style": 114, "v": "Úrok", "vt": "string" }, "C38": { "style": 134, "f": "=G11", "v": 0.04, "vt": "number" }, "B39": { "style": 114, "v": "Výnos z úroků", "vt": "string" }, "C39": { "style": 131, "f": "=FV(G11,H1,-C36,0,0)-(C36*H1)", "v": 10889157.264024936, "vt": "number" }, "B40": { "style": 114, "v": "Srážková daň (250/2000 Sb.)", "vt": "string" }, "C40": { "style": 135, "f": "=G13", "v": 0, "vt": "number" }, "B42": { "style": 122, "v": "Čistý výnos", "vt": "string" }, "C42": { "style": 136, "f": "=(C39*(100%-C40))", "v": 10889157.264024936, "vt": "number" }, "B44": { "style": 124, "v": "Finanční prostředky získané z prodeje přebytků elektřiny vložíme také na termínovaný vklad na stejnou dobu", "vt": "string" }, "B46": { "style": 137, "v": "Prodané přebytky na termínované vklady", "vt": "string" }, "B47": { "style": 114, "v": "Poměr prodané výroby", "vt": "string" }, "C47": { "style": 135, "f": "=100%-C34", "v": 0.25, "vt": "number" }, "B48": { "style": 114, "v": "Množství ročně prodané EE", "vt": "string" }, "C48": { "style": 129, "f": "=C14*C47", "v": 43.125, "vt": "number" }, "D48": { "style": 138, "v": "MWh", "vt": "string" }, "B49": { "style": 114, "v": "Roční vklad (příjem z prodeje)", "vt": "string" }, "C49": { "style": 131, "f": "=(C48*E1)-(C48-100)", "v": 86306.875, "vt": "number" }, "B50": { "style": 122, "v": "Celkový příjem z prodeje elektřiny", "vt": "string" }, "C50": { "style": 132, "f": "=C49*H1", "v": 2589206.25, "vt": "number" }, "B51": { "style": 114, "v": "Úrok", "vt": "string" }, "C51": { "style": 134, "f": "=G11", "v": 0.04, "vt": "number" }, "B52": { "style": 114, "v": "Výnos z úroků", "vt": "string" }, "C52": { "style": 139, "f": "=FV(G11,H1,-C49,0,0)-(C49*H1)", "v": 2251309.461831458, "vt": "number" }, "B53": { "style": 114, "v": "Srážková daň (250/2000 Sb.)", "vt": "string" }, "C53": { "style": 135, "f": "=G13", "v": 0, "vt": "number" }, "B55": { "style": 122, "v": "Čistý výnos", "vt": "string" }, "C55": { "style": 136, "f": "=(C52*(100%-C53))+C50", "v": 4840515.711831458, "vt": "number" }, "B58": { "style": 124, "v": "Při platbě za rezervaci výroby komunitní elektrárny ve stejný den jako složení vkladu na termínovaný účet bance vychází: ", "vt": "string" }, "B60": { "style": 140, "v": "Celkem PPA kontrakt EnVys ", "vt": "string" }, "C60": { "style": 141, "f": "=C42+C29+C55", "v": 28253172.975856394, "vt": "number" }, "F60": { "style": 142, "v": "Celkem termínované vklady", "vt": "string" }, "G60": { "style": 143, "f": "=G17+G15", "v": 23679396.541209083, "vt": "number" }, "B65": { "style": 144, "v": "K nákupu elektřiny je možné zakoupit ", "vt": "string" }, "D65": { "style": 145, "f": "=C10/66", "v": 2.272727272727273, "vt": "number" }, "E65": { "style": 146, "v": "akcii EnVys, a.s.", "vt": "string" }, "B69": { "style": 147, "v": "Výnosnost akcií", "vt": "string" }, "B70": { "style": 148, "v": "Možné množství zakoupených akcií", "vt": "string" }, "D70": { "style": 149, "f": "=ROUND(D65,0)", "v": 2, "vt": "number" }, "B71": { "style": 148, "v": "Cena 1 akcie", "vt": "string" }, "D71": { "style": 150, "v": 100000, "vt": "number" }, "B72": { "style": 151, "v": "Celkový vklad", "vt": "string" }, "D72": { "style": 152, "f": "=D71*D70", "v": 200000, "vt": "number" }, "B74": { "style": 148, "v": "Podíl na společnosti", "vt": "string" }, "D74": { "style": 153, "f": "=D72/'Výroba + dividenda nejpesimisti'!N5", "v": 0.0005083884087442806, "vt": "number" }, "B76": { "style": 148, "v": "Očekávaný zisk", "vt": "string" }, "D76": { "style": 150, "f": "='Výroba + dividenda nejpesimisti'!N13", "v": 437690000, "vt": "number" }, "B77": { "style": 154, "v": "Dividenda", "vt": "string" }, "D77": { "style": 155, "f": "='Výroba + dividenda nejpesimisti'!N15", "v": 0.6, "vt": "number" }, "B79": { "style": 148, "v": "Zisk k rozdělení", "vt": "string" }, "D79": { "style": 150, "f": "='Výroba + dividenda nejpesimisti'!N17", "v": 262614000, "vt": "number" }, "B80": { "style": 154, "v": "Podíl akcionáře", "vt": "string" }, "D80": { "style": 156, "f": "=D74", "v": 0.0005083884087442806, "vt": "number" }, "B82": { "style": 157, "v": "Dividenda / rok", "vt": "string" }, "D82": { "style": 152, "f": "=D79*D80", "v": 133509.91357397052, "vt": "number" }, "B83": { "style": 157, "v": "Dividenda / životnost elektrárny", "vt": "string" }, "D83": { "style": 152, "f": "=D82*H1", "v": 4005297.4072191156, "vt": "number" }, "B85": { "style": 158, "v": "Daň z výplaty dividend 15 %", "vt": "string" }, "D85": { "style": 159, "f": "=D83*0.15", "v": 600794.6110828674, "vt": "number" }, "E85": { "style": 13, "v": "dividenda z akcií nejde po celou dobu životnosti na termínovaný vklad. EnVys se tedy záměrně poškozuje i zde. Pokud by člen komunity vkládál dividendu na termínovaný účet celková výhodnost pro envys by byla několik milionů vyšší", "vt": "string" }, "B87": { "style": 160, "v": "Celkem akcie EnVys ", "vt": "string" }, "C87": { "style": 161, "f": "=D83-D85", "v": 3404502.7961362484, "vt": "number" }, "B92": { "style": 162, "v": "Cena PPA + možné akcie", "vt": "string" }, "E92": { "style": 163, "v": "Vklady zákazníka termínovaný vklad", "vt": "string" }, "B94": { "style": 164, "v": "PPA kontrakt", "vt": "string" }, "C94": { "style": 165, "f": "=C19", "v": 6750000, "vt": "number" }, "E94": { "style": 166, "v": "Termínovaný vklad", "vt": "string" }, "F94": { "style": 167, "f": "=G10", "v": 6750000, "vt": "number" }, "B95": { "style": 168, "v": "Akcie", "vt": "string" }, "C95": { "style": 169, "f": "=D72", "v": 200000, "vt": "number" }, "B97": { "style": 170, "v": "Vynaloženo celkem", "vt": "string" }, "C97": { "style": 171, "f": "=C94+C95", "v": 6950000, "vt": "number" }, "E97": { "style": 172, "v": "Vynaloženo celkem", "vt": "string" }, "F97": { "style": 173, "f": "=F94", "v": 6750000, "vt": "number" }, "B100": { "style": 174, "v": "Stav na konci ", "vt": "string" }, "C100": { "style": 175, "f": "=C29+C42+C55+C87", "v": 31657675.771992642, "vt": "number" }, "E100": { "style": 176, "v": "Stav na konci ", "vt": "string" }, "F100": { "style": 177, "f": "=G60", "v": 23679396.541209083, "vt": "number" } }, "text_index": [ "Roční výroba", "MWh", "Odhad ceny na burze EE", "Životnost elektrárny", "let", "VtE bude po celou dobu životnosti servisovat výrobce tj. společnost Vestas. Garantováno je 25 let provozu. S ohledem na to, že EnVys nebude při cenách pod 35 EUR / MWh vyrábě, aby se nepodílel na přetěžování sítě v době kdy bude elektřiny v síti nadbytek (v roce 2025 bylo 992 hodin, kdy byla elektřina pod 35EUR / MWh, přičemž průměr v těchto hodinách byl cca 3,5 EUR/MWh). Tímto krokem prodlužujeme životnost Zdroje, což zákazník který si pořídil část výkonu elektrárny ocení. Moderní VtE jsou dělány z robustních materiálů, které zpravidla překračuji svou plánovanou životnost. nejstarší VtE Vestas na území ČR na Svatém Hostýně mělaplánovanou životnost 17 let, přičemž vyráběla 31 let.", "S ohledem na obce, pro které EnVys primárně vznikla srovnáváme koupi výkonu v EnVys elektrárně s termínovaným vkladem. Jednoznačně vidíme, že i při nejpesimističtějím scénáři je lepší zakoupi výkon v eEnVys elektrárně a následně požádat o nákup akcií, než-li stejné finannčí prostředky ukládat na termínované vklady se 4 % složeným úročením.", "Cena za 1 MWh EnVys", "po rozpočtu za CAPEX. Reálná cena za uplatněný energetický nárok je 0 Kč", "Rozdělení výroby", "Cena za 1 MWh EnVys", "zákazník po Úhradě CAPEX za vyrobenou elektřinu už výrobci neplatí.", "Buňky v kterých je možné měnit hodnoty", "VÝROBA ELEKTRÁRNY JE POD VĚTRNOST DLE STUDIE VĚTRNOSTI. ZVYŠTE VÝROBU", "Cena elektřiny na burze pod nejpozitivnější scénář", "Výhodnost po dobu životnosti zdroje", "Srovnání účasti v EnVys komunitní energetice s termínovanými vklady", "Komunitní energie", "Termínovaný účet", "Spotřeba / garantovaná výroba", "MWh / rok", "Garantovaná výroba. Dle auditu větrnosti výrobce garantuje minimálně vyrobené množství elektřiny. Tato minimální výroba je odrazem pro všechny naše výpočty, přičemž studie dle profilů výrobu P75 ukazujjí, že elektrárny budou vyrábět kolem 13 500 MWh a více.", "Vklad nyní", "vklad bance je stejný jako platba za PPA kontrakt (C19)", "Zajištěný výkon elektrárny", "kW", "Úrok", "Poměr vlastní spotřeby elektřiny", "Výnos z úroků", "Úročení probíhá o 2 roky déle, protože úročení probíhá ode dne vkladu. Elektřinu z PPA kontraktu budeme dodávat se spuštěním elektrárny, což je očekávano v roce 2027 / 2028.", "Srážková daň (250/2000 Sb.)", "Reálná výroba elektrárny / rok", "MWh / rok", "Vlastní spotřeba", "MWh / rok", "Čistý výnos", "Prodaná elektřina", "MWh / rok", "Celkové množství vyrobené EE", "MWh / životnost", "Vklad", "Envys", "Obec", "Komunita", "Cena výkonu v elektrárně EnVys", "Kč / životnost", "Platbu za CAPEX je možné rozdělit dle fází přípravy. 20 - 30 % % po podpisu 50 % při stavebním povolení a 20 % při uvedení elektárny do provozu. Rizika tedy nejsou výrazná.", "Tržní cena elektřiny dle burzy", "Kč / životnost", "Úspora na 1 MWh EnVys", "Kč / MWh", "cena za CAPEX již zaplacena, reálná cena za dodanou silovou elektřinu 0 Kč", "tento model ekonomickou výhodnost při uzavření peněz na termínovaný účet se složeným úročením na 32 let s nákupem PPA kontraktu EnVys s tím, že získanou úsporu vložíme také na termínovaný účet.", "Čisté -> po nákladech", "Roční úspora", "/ rok", "ENVYS", "Obec", "Komunita", "Roční úspora s DPH", "/ rok", "Čistá úspora bez DPH", "/ životnost", "Celková úspora s DPH", "Finanční prostředky získané na úspoře za elektřinu vložíme na termínovaný vklad na stejnou dobu", "Termínovaný účet na úspory", "Cena za 1 MWh celkem", "Poměr vlastní spotřeby elektřiny", "Roční vlastní spotřeba", "MWh", "Roční vklad (úspora)", "Vklad po dobu životnosti", "Náklady v EE", "Úrok", "Výnos z úroků", "Srážková daň (250/2000 Sb.)", "Čistý výnos", "Finanční prostředky získané z prodeje přebytků elektřiny vložíme také na termínovaný vklad na stejnou dobu", "Prodané přebytky na termínované vklady", "Poměr prodané výroby", "Množství ročně prodané EE", "MWh", "Roční vklad (příjem z prodeje)", "Celkový příjem z prodeje elektřiny", "Úrok", "Výnos z úroků", "Srážková daň (250/2000 Sb.)", "Čistý výnos", "Při platbě za rezervaci výroby komunitní elektrárny ve stejný den jako složení vkladu na termínovaný účet bance vychází:", "Celkem PPA kontrakt EnVys", "Celkem termínované vklady", "K nákupu elektřiny je možné zakoupit", "akcii EnVys, a.s.", "Výnosnost akcií", "Možné množství zakoupených akcií", "Cena 1 akcie", "Celkový vklad", "Podíl na společnosti", "Očekávaný zisk", "Dividenda", "Zisk k rozdělení", "Podíl akcionáře", "Dividenda / rok", "Dividenda / životnost elektrárny", "Daň z výplaty dividend 15 %", "dividenda z akcií nejde po celou dobu životnosti na termínovaný vklad. EnVys se tedy záměrně poškozuje i zde. Pokud by člen komunity vkládál dividendu na termínovaný účet celková výhodnost pro envys by byla několik milionů vyšší", "Celkem akcie EnVys", "Cena PPA + možné akcie", "Vklady zákazníka termínovaný vklad", "PPA kontrakt", "Termínovaný vklad", "Akcie", "Vynaloženo celkem", "Vynaloženo celkem", "Stav na konci", "Stav na konci" ] }, { "id": "sheet_03", "name": "Výroba + dividenda nejpesimisti", "scenario": { "key": "pessimistic", "label": "nejpesimistický" }, "section": "Výroba + dividenda", "used_range": { "min_row": 1, "max_row": 43, "min_col": 1, "max_col": 20, "a1": "A1:T43" }, "stats": { "nonempty": 146, "formulas": 39, "types": { "string": 92, "number": 54 }, "blocks": 19 }, "layout": { "freeze_panes": null, "merged_cells": [ "C25:H25", "P8:R8", "C22:H22", "C31:H31", "N43:P45", "R28:S28", "N39:P39", "G3:I3", "P7:R7", "N28:P28", "K1:L1", "P13:R13", "C23:H23", "O1:P1", "P12:R12", "P3:U3", "N30:P30", "Q43:Q45", "P5:R5", "C3:E3", "N35:P35", "C34:H34", "M3:N3", "C30:H30", "M25:U26", "C33:H33", "N41:P41", "N32:P32", "P10:R10", "N37:P37", "C26:H26", "P6:R6" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 29.25, "4": 14.25, "5": 14.25, "6": 14.25, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 15.0, "25": 18.0, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 14.25, "46": 14.25, "47": 14.25, "48": 14.25, "49": 14.25, "50": 14.25, "51": 14.25, "52": 14.25, "53": 14.25, "54": 14.25, "55": 14.25, "56": 14.25, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 14.25, "90": 14.25, "91": 14.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 14.25, "222": 14.25, "223": 14.25, "224": 14.25, "225": 14.25, "226": 14.25, "227": 14.25, "228": 14.25, "229": 14.25, "230": 14.25, "231": 14.25, "232": 14.25, "233": 14.25, "234": 14.25, "235": 14.25, "236": 14.25, "237": 14.25, "238": 14.25, "239": 14.25, "240": 14.25, "241": 14.25, "242": 14.25, "243": 14.25, "244": 15.75, "245": 15.75, "246": 15.75, "247": 15.75, "248": 15.75, "249": 15.75, "250": 15.75, "251": 15.75, "252": 15.75, "253": 15.75, "254": 15.75, "255": 15.75, "256": 15.75, "257": 15.75, "258": 15.75, "259": 15.75, "260": 15.75, "261": 15.75, "262": 15.75, "263": 15.75, "264": 15.75, "265": 15.75, "266": 15.75, "267": 15.75, "268": 15.75, "269": 15.75, "270": 15.75, "271": 15.75, "272": 15.75, "273": 15.75, "274": 15.75, "275": 15.75, "276": 15.75, "277": 15.75, "278": 15.75, "279": 15.75, "280": 15.75, "281": 15.75, "282": 15.75, "283": 15.75, "284": 15.75, "285": 15.75, "286": 15.75, "287": 15.75, "288": 15.75, "289": 15.75, "290": 15.75, "291": 15.75, "292": 15.75, "293": 15.75, "294": 15.75, "295": 15.75, "296": 15.75, "297": 15.75, "298": 15.75, "299": 15.75, "300": 15.75, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 8.7265625, "C": 59.81640625, "D": 17.81640625, "E": 10.26953125, "F": 7.0, "G": 58.54296875, "H": 14.08984375, "I": 9.81640625, "J": 8.7265625, "K": 14.81640625, "L": 8.54296875, "M": 28.0, "N": 17.54296875, "O": 12.26953125, "P": 12.0, "Q": 15.7265625, "R": 11.81640625, "S": 18.08984375, "T": 14.26953125, "U": 13.453125, "V": 8.7265625, "W": 13.7265625 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": 85 }, "tabColor": { "type": "rgb", "rgb": "FFFF9999", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "A1:A11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 1, "end": 1 }, "heuristics": { "is_table_like": false, "header_row": 1, "header_labels": [ "Obchodní model " ] } }, { "range": "C1:E11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Předpokládaná burzovní cena za 1MWh ", "Kč / MWh" ] } }, { "range": "G1:K11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 7, "end": 11 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Předpokládaná nízká cena vlastních elektráren", "Kč / MWh", "EnVys v soualdu s posláním Charty a článku ", "životnost elektrárny" ] } }, { "range": "M1:T11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "let", "Jmenovitá hodnota akcie" ] } }, { "range": "C13:E19", "rows": { "start": 13, "end": 19 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 13, "header_labels": [] } }, { "range": "G13:K19", "rows": { "start": 13, "end": 19 }, "cols": { "start": 7, "end": 11 }, "heuristics": { "is_table_like": false, "header_row": 13, "header_labels": [] } }, { "range": "M13:T19", "rows": { "start": 13, "end": 19 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": true, "header_row": 13, "header_labels": [ "Očekávaný zisk", "Po dobu životnosti elektrárny dostanete", "MWh " ] } }, { "range": "C21:E23", "rows": { "start": 21, "end": 23 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 21, "header_labels": [] } }, { "range": "M21:T23", "rows": { "start": 21, "end": 23 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 21, "header_labels": [ "Dividenda / rok" ] } }, { "range": "C25:E26", "rows": { "start": 25, "end": 26 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 25, "header_labels": [ "Zisk z dodávek elektrické energie - nad komunitní množství " ] } }, { "range": "M25:T26", "rows": { "start": 25, "end": 26 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 25, "header_labels": [ "Ideální rozložení nákupů a ekonomika" ] } }, { "range": "M28:T28", "rows": { "start": 28, "end": 28 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 28, "header_labels": [ "Výnost 1 akcie pokryje nákup", "MWh elektrické energie" ] } }, { "range": "C30:E33", "rows": { "start": 30, "end": 33 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 30, "header_labels": [ "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů" ] } }, { "range": "M30:T33", "rows": { "start": 30, "end": 33 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 30, "header_labels": [ "Na 1 akcii vhodné zakoupit elektřinu za" ] } }, { "range": "M35:T35", "rows": { "start": 35, "end": 35 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 35, "header_labels": [ "V PPA kontraktech ideálně prodáno elektřiny" ] } }, { "range": "M37:T37", "rows": { "start": 37, "end": 37 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 37, "header_labels": [ "Kalkulovaná cena 1 VTE" ] } }, { "range": "M39:T39", "rows": { "start": 39, "end": 39 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 39, "header_labels": [ "Vlastníci postaví celkem", "větrných elektráren" ] } }, { "range": "M41:T41", "rows": { "start": 41, "end": 41 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 41, "header_labels": [ "Dotace ", "větrných elektáren" ] } }, { "range": "M43:T43", "rows": { "start": 43, "end": 43 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 43, "header_labels": [ "Dluh společnosti" ] } } ], "cells": { "A1": { "style": 6, "v": "Obchodní model ", "vt": "string" }, "C1": { "style": 178, "v": "Předpokládaná burzovní cena za 1MWh ", "vt": "string" }, "D1": { "style": 179, "v": 2000, "vt": "number" }, "E1": { "style": 16, "v": "Kč / MWh", "vt": "string" }, "G1": { "style": 16, "v": "Předpokládaná nízká cena vlastních elektráren", "vt": "string" }, "H1": { "style": 10, "v": 1700, "vt": "number" }, "I1": { "style": 6, "v": "Kč / MWh", "vt": "string" }, "J1": { "style": 180, "v": "EnVys v soualdu s posláním Charty a článku ", "vt": "string" }, "K1": { "style": 18, "v": "životnost elektrárny", "vt": "string" }, "M1": { "style": 181, "v": 30, "vt": "number" }, "N1": { "style": 6, "v": "let", "vt": "string" }, "O1": { "style": 182, "v": "Jmenovitá hodnota akcie", "vt": "string" }, "Q1": { "style": 183, "v": 100000, "vt": "number" }, "C2": { "style": 18, "v": "Předpokládaná roční výroba ", "vt": "string" }, "D2": { "style": 10, "f": "='Základní rozpočet nejpesimisti'!C3", "v": 11500, "vt": "number" }, "E2": { "style": 16, "v": "MWh", "vt": "string" }, "C3": { "style": 184, "v": "Komunitní elektrárny", "vt": "string" }, "G3": { "style": 185, "v": "EnVys - vlastní elektrárny", "vt": "string" }, "M3": { "style": 186, "v": "Očekávaná dividenda", "vt": "string" }, "P3": { "style": 186, "v": "Dividenda pokrývá nákup ", "vt": "string" }, "A4": { "style": 187, "v": "Zákazníci se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu elektrárny (Off-site PPA kontrakt). Platba ve výši 45 000 Kč za 0,01 % výkonu (odpovídá 0,45 kW) je kapitálový příspěvek na průzkumy, výstavby fyzické infrastruktury, servis a uplatňování Energetického nároku po celou dobu životnosti Zdroje. Příspěvek nezakládá právo na majetkový podíl ve společnosti ani automatický nárok na akcie. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren.\n\nMajetková účast je v systému EnVys koncipována jako výběrová výsada pro nejaktivnější členy komunity. Teprve při zajištění výrobní kapacity v rozsahu 27 kW (což odpovídá garantované roční výrobě 60 MWh) vzniká zákazníkovi právo podat žádost představenstvu na úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme maximální stabilitu projektu a jasné rozlišení mezi úsporou nákladů na elektřinu a podílem na hospodářském výsledku celé skupiny. Členové komunity akcionáři tedy budou více motivování k udržení nízkých cen, než-li tlačení výkoného managementu do maximalizace zisku, byť v mezích nastavených pravidel. ", "vt": "string" }, "C4": { "style": 6, "v": "počet komunitních VtE", "vt": "string" }, "D4": { "style": 10, "v": 30, "vt": "number" }, "E4": { "style": 16, "v": "ks", "vt": "string" }, "G4": { "style": 6, "v": "počet VtE postavených z vlastních zdrojů", "vt": "string" }, "H4": { "style": 10, "v": 10, "vt": "number" }, "I4": { "style": 16, "v": "ks", "vt": "string" }, "C5": { "style": 6, "v": "předpokládané množství vyrobené elektřiny 1 VtE", "vt": "string" }, "D5": { "style": 16, "f": "=D2", "v": 11500, "vt": "number" }, "E5": { "style": 16, "v": "MWh", "vt": "string" }, "G5": { "style": 6, "v": "předpokládané množství vyrobené elektřiny 1 VtE", "vt": "string" }, "H5": { "style": 16, "f": "=D2", "v": 11500, "vt": "number" }, "I5": { "style": 16, "v": "MWh", "vt": "string" }, "M5": { "style": 188, "v": "Základní kapitál", "vt": "string" }, "N5": { "style": 189, "v": 393400000, "vt": "number" }, "P5": { "style": 190, "v": "Dividenda / životnost elektráren", "vt": "string" }, "S5": { "style": 191, "f": "=N22", "v": 2002648.7036095578, "vt": "number" }, "M6": { "style": 188, "v": "Jmenovitá hodnota akcie", "vt": "string" }, "N6": { "style": 192, "v": 100000, "vt": "number" }, "P6": { "style": 193, "v": "Cena 0,45 kW výkonu elektrárny", "vt": "string" }, "S6": { "style": 194, "v": 45000, "vt": "number" }, "C7": { "style": 6, "v": "Celkové množství vyrobené elektřiny v komunitních elektrárnách / rok", "vt": "string" }, "D7": { "style": 16, "f": "=D5*D4", "v": 345000, "vt": "number" }, "E7": { "style": 16, "v": "MWh", "vt": "string" }, "G7": { "style": 6, "v": "Celkové množství vyrobené z vlastních elektráren / rok ", "vt": "string" }, "H7": { "style": 16, "f": "=H5*H4", "v": 115000, "vt": "number" }, "I7": { "style": 16, "v": "MWh", "vt": "string" }, "M8": { "style": 195, "v": "Zakoupené akcie", "vt": "string" }, "N8": { "style": 196, "v": 1, "vt": "number" }, "P8": { "style": 197, "v": "Dividenda pokryje nákup ", "vt": "string" }, "S8": { "style": 198, "f": "=(N22/S6)*0.45", "v": 20.026487036095578, "vt": "number" }, "T8": { "style": 6, "v": "kW výkonu komunitní elektřiny", "vt": "string" }, "C9": { "style": 6, "v": "Komunitní energetika (rezervované množství MWh zákazníky)", "vt": "string" }, "D9": { "style": 16, "f": "=D7*0.64", "v": 220800, "vt": "number" }, "E9": { "style": 16, "v": "MWh", "vt": "string" }, "M9": { "style": 188, "v": "Jmenovitá hodnota akcií", "vt": "string" }, "N9": { "style": 199, "f": "=N8*N6", "v": 100000, "vt": "number" }, "P9": { "style": 115, "v": "Výkon 0,45 kW VtE vyrobí nejméně", "vt": "string" }, "S9": { "style": 200, "v": 1, "vt": "number" }, "T9": { "style": 16, "v": "MWh", "vt": "string" }, "C10": { "style": 6, "v": "Náklady - fond 20 % z vyrobené elektřiny", "vt": "string" }, "D10": { "style": 16, "f": "=D7*0.2", "v": 69000, "vt": "number" }, "E10": { "style": 16, "v": "MWh", "vt": "string" }, "G10": { "style": 6, "v": "Náklady - fond 20 % z vyrobené elektřiny", "vt": "string" }, "H10": { "style": 16, "f": "=H7*0.2", "v": 23000, "vt": "number" }, "I10": { "style": 16, "v": "MWh", "vt": "string" }, "C11": { "style": 6, "v": "Odměna obcím", "vt": "string" }, "D11": { "style": 16, "f": "=D7*0.04", "v": 13800, "vt": "number" }, "E11": { "style": 16, "v": "MWh", "vt": "string" }, "G11": { "style": 6, "v": "Odměna obcím", "vt": "string" }, "H11": { "style": 16, "f": "=H7*0.04", "v": 4600, "vt": "number" }, "I11": { "style": 16, "v": "MWh", "vt": "string" }, "M11": { "style": 188, "v": "Podíl akcionáře", "vt": "string" }, "N11": { "style": 201, "f": "=N19", "v": 0.0002541942043721403, "vt": "number" }, "P11": { "style": 202, "f": "=S8", "v": 20.026487036095578, "vt": "number" }, "Q11": { "style": 203, "v": "kW výkonu ročně vyrobí", "vt": "string" }, "S11": { "style": 204, "f": "=S8/0.45*1", "v": 44.50330452465684, "vt": "number" }, "T11": { "style": 6, "v": "MWh ", "vt": "string" }, "M13": { "style": 205, "v": "Očekávaný zisk", "vt": "string" }, "N13": { "style": 206, "f": "=C23+C26", "v": 437690000, "vt": "number" }, "P13": { "style": 207, "v": "Po dobu životnosti elektrárny dostanete", "vt": "string" }, "S13": { "style": 198, "f": "=S11*M1", "v": 1335.0991357397052, "vt": "number" }, "T13": { "style": 6, "v": "MWh ", "vt": "string" }, "C14": { "style": 6, "v": "Vlastní výroba Envys v komunitních elektrárnách v MWh", "vt": "string" }, "D14": { "style": 16, "f": "=(D7-D9-D10-D11)", "v": 41400, "vt": "number" }, "E14": { "style": 16, "v": "MWh / rok", "vt": "string" }, "G14": { "style": 6, "v": "Vlastní výroba Envys v komunitních elektrárnách v MWh", "vt": "string" }, "H14": { "style": 16, "f": "=H7-H10-H11", "v": 87400, "vt": "number" }, "I14": { "style": 16, "v": "MWh / rok", "vt": "string" }, "M15": { "style": 208, "v": "Dividenda ve výši", "vt": "string" }, "N15": { "style": 209, "v": 0.6, "vt": "number" }, "G16": { "style": 6, "v": "netto zisk Envys prodej domácnostem v k.ú. akcionářů / rok", "vt": "string" }, "H16": { "style": 16, "f": "=(H14/2)*H1", "v": 74290000, "vt": "number" }, "I16": { "style": 16, "v": "CZK", "vt": "string" }, "C17": { "style": 6, "v": "netto zisk Envys / rok", "vt": "string" }, "D17": { "style": 16, "f": "=D14*D1", "v": 82800000, "vt": "number" }, "E17": { "style": 16, "v": "CZK", "vt": "string" }, "G17": { "style": 16, "v": "netto zisk Envys prodej na burzu / rok", "vt": "string" }, "H17": { "style": 16, "f": "=(H14/2)*D1", "v": 87400000, "vt": "number" }, "M17": { "style": 205, "v": "Zisk k rozdělení", "vt": "string" }, "N17": { "style": 205, "f": "=N13*N15", "v": 262614000, "vt": "number" }, "C18": { "style": 6, "v": "doba životnosti zdrojů", "vt": "string" }, "D18": { "style": 25, "f": "=M1", "v": 30, "vt": "number" }, "E18": { "style": 25, "v": "let", "vt": "string" }, "G18": { "style": 6, "v": "doba životnosti zdrojů", "vt": "string" }, "H18": { "style": 25, "f": "=M1", "v": 30, "vt": "number" }, "I18": { "style": 25, "v": "let", "vt": "string" }, "C19": { "style": 6, "v": "zisk z provozu komunitních elektráren po dobu životnosti", "vt": "string" }, "D19": { "style": 16, "f": "=D17*M1", "v": 2484000000, "vt": "number" }, "E19": { "style": 16, "v": "CZK", "vt": "string" }, "G19": { "style": 6, "v": "zisk z provozu komunitních elektráren po dobu životnosti", "vt": "string" }, "H19": { "style": 16, "f": "=(H16+H17*M1)", "v": 2696290000, "vt": "number" }, "I19": { "style": 16, "v": "CZK", "vt": "string" }, "M19": { "style": 188, "v": "Podíl akcionáře", "vt": "string" }, "N19": { "style": 201, "f": "=N9/N5", "v": 0.0002541942043721403, "vt": "number" }, "M21": { "style": 197, "v": "Dividenda / rok", "vt": "string" }, "N21": { "style": 206, "f": "=N17*N19", "v": 66754.95678698526, "vt": "number" }, "C22": { "style": 210, "v": "Zisk z provozu komunitních a vlastních VtE elektáren EnVys / rok", "vt": "string" }, "M22": { "style": 197, "v": "Dividenda / životnost elektráren", "vt": "string" }, "N22": { "style": 206, "f": "=N21*M1", "v": 2002648.7036095578, "vt": "number" }, "C23": { "style": 211, "f": "=D17+H16+H17", "v": 244490000, "vt": "number" }, "C25": { "style": 212, "v": "Zisk z dodávek elektrické energie - nad komunitní množství ", "vt": "string" }, "M25": { "style": 213, "v": "Ideální rozložení nákupů a ekonomika", "vt": "string" }, "C26": { "style": 211, "f": "='Nejpesimističtějsí odhad dodávk'!C13", "v": 193200000, "vt": "number" }, "N28": { "style": 214, "v": "Výnost 1 akcie pokryje nákup", "vt": "string" }, "Q28": { "style": 215, "f": "=(N17*0.00025*M1)/S6", "v": 43.769, "vt": "number" }, "R28": { "style": 214, "v": "MWh elektrické energie", "vt": "string" }, "C30": { "style": 216, "v": "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "vt": "string" }, "N30": { "style": 58, "v": "Na 1 akcii vhodné zakoupit elektřinu za", "vt": "string" }, "Q30": { "style": 217, "f": "=Q28*S6", "v": 1969605, "vt": "number" }, "C31": { "style": 211, "f": "=D19+H19", "v": 5180290000, "vt": "number" }, "N32": { "style": 218, "v": "Volných akcií", "vt": "string" }, "Q32": { "style": 218, "v": 1600, "vt": "number" }, "C33": { "style": 216, "v": "Zisk z provozu bioplynových stanic", "vt": "string" }, "N35": { "style": 219, "v": "V PPA kontraktech ideálně prodáno elektřiny", "vt": "string" }, "Q35": { "style": 220, "f": "=Q32*Q30", "v": 3151368000, "vt": "number" }, "N37": { "style": 221, "v": "Kalkulovaná cena 1 VTE", "vt": "string" }, "Q37": { "style": 217, "v": 270000000, "vt": "number" }, "N39": { "style": 219, "v": "Vlastníci postaví celkem", "vt": "string" }, "Q39": { "style": 222, "f": "=Q35/Q37", "v": 11.671733333333334, "vt": "number" }, "R39": { "style": 223, "v": "větrných elektráren", "vt": "string" }, "N41": { "style": 224, "v": "Dotace ", "vt": "string" }, "Q41": { "style": 225, "f": "=Q39*0.4", "v": 4.668693333333334, "vt": "number" }, "R41": { "style": 226, "v": "větrných elektáren", "vt": "string" }, "N43": { "style": 227, "v": "Dluh společnosti", "vt": "string" }, "Q43": { "style": 228, "v": 0.02, "vt": "number" } }, "text_index": [ "Obchodní model", "Předpokládaná burzovní cena za 1MWh", "Kč / MWh", "Předpokládaná nízká cena vlastních elektráren", "Kč / MWh", "EnVys v soualdu s posláním Charty a článku", "životnost elektrárny", "let", "Jmenovitá hodnota akcie", "Předpokládaná roční výroba", "MWh", "Komunitní elektrárny", "EnVys - vlastní elektrárny", "Očekávaná dividenda", "Dividenda pokrývá nákup", "Zákazníci se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu elektrárny (Off-site PPA kontrakt). Platba ve výši 45 000 Kč za 0,01 % výkonu (odpovídá 0,45 kW) je kapitálový příspěvek na průzkumy, výstavby fyzické infrastruktury, servis a uplatňování Energetického nároku po celou dobu životnosti Zdroje. Příspěvek nezakládá právo na majetkový podíl ve společnosti ani automatický nárok na akcie. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren.\n\nMajetková účast je v systému EnVys koncipována jako výběrová výsada pro nejaktivnější členy komunity. Teprve při zajištění výrobní kapacity v rozsahu 27 kW (což odpovídá garantované roční výrobě 60 MWh) vzniká zákazníkovi právo podat žádost představenstvu na úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme maximální stabilitu projektu a jasné rozlišení mezi úsporou nákladů na elektřinu a podílem na hospodářském výsledku celé skupiny. Členové komunity akcionáři tedy budou více motivování k udržení nízkých cen, než-li tlačení výkoného managementu do maximalizace zisku, byť v mezích nastavených pravidel.", "počet komunitních VtE", "ks", "počet VtE postavených z vlastních zdrojů", "ks", "předpokládané množství vyrobené elektřiny 1 VtE", "MWh", "předpokládané množství vyrobené elektřiny 1 VtE", "MWh", "Základní kapitál", "Dividenda / životnost elektráren", "Jmenovitá hodnota akcie", "Cena 0,45 kW výkonu elektrárny", "Celkové množství vyrobené elektřiny v komunitních elektrárnách / rok", "MWh", "Celkové množství vyrobené z vlastních elektráren / rok", "MWh", "Zakoupené akcie", "Dividenda pokryje nákup", "kW výkonu komunitní elektřiny", "Komunitní energetika (rezervované množství MWh zákazníky)", "MWh", "Jmenovitá hodnota akcií", "Výkon 0,45 kW VtE vyrobí nejméně", "MWh", "Náklady - fond 20 % z vyrobené elektřiny", "MWh", "Náklady - fond 20 % z vyrobené elektřiny", "MWh", "Odměna obcím", "MWh", "Odměna obcím", "MWh", "Podíl akcionáře", "kW výkonu ročně vyrobí", "MWh", "Očekávaný zisk", "Po dobu životnosti elektrárny dostanete", "MWh", "Vlastní výroba Envys v komunitních elektrárnách v MWh", "MWh / rok", "Vlastní výroba Envys v komunitních elektrárnách v MWh", "MWh / rok", "Dividenda ve výši", "netto zisk Envys prodej domácnostem v k.ú. akcionářů / rok", "CZK", "netto zisk Envys / rok", "CZK", "netto zisk Envys prodej na burzu / rok", "Zisk k rozdělení", "doba životnosti zdrojů", "let", "doba životnosti zdrojů", "let", "zisk z provozu komunitních elektráren po dobu životnosti", "CZK", "zisk z provozu komunitních elektráren po dobu životnosti", "CZK", "Podíl akcionáře", "Dividenda / rok", "Zisk z provozu komunitních a vlastních VtE elektáren EnVys / rok", "Dividenda / životnost elektráren", "Zisk z dodávek elektrické energie - nad komunitní množství", "Ideální rozložení nákupů a ekonomika", "Výnost 1 akcie pokryje nákup", "MWh elektrické energie", "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "Na 1 akcii vhodné zakoupit elektřinu za", "Volných akcií", "Zisk z provozu bioplynových stanic", "V PPA kontraktech ideálně prodáno elektřiny", "Kalkulovaná cena 1 VTE", "Vlastníci postaví celkem", "větrných elektráren", "Dotace", "větrných elektáren", "Dluh společnosti" ] }, { "id": "sheet_04", "name": "Nejpesimističtějsí odhad dodávk", "scenario": { "key": "pessimistic", "label": "nejpesimistický" }, "section": "Nejpesimističtějsí odhad dodávk", "used_range": { "min_row": 3, "max_row": 18, "min_col": 2, "max_col": 5, "a1": "B3:E18" }, "stats": { "nonempty": 26, "formulas": 6, "types": { "string": 17, "number": 9 }, "blocks": 4 }, "layout": { "freeze_panes": null, "merged_cells": [ "E4:N13", "B18:C23" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 14.25, "4": 14.25, "5": 14.25, "6": 14.25, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 14.25, "25": 14.25, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 14.25, "46": 14.25, "47": 14.25, "48": 14.25, "49": 14.25, "50": 14.25, "51": 14.25, "52": 14.25, "53": 14.25, "54": 14.25, "55": 14.25, "56": 14.25, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 14.25, "90": 14.25, "91": 14.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 15.75, "222": 15.75, "223": 15.75, "224": 15.75, "225": 15.75, "226": 15.75, "227": 15.75, "228": 15.75, "229": 15.75, "230": 15.75, "231": 15.75, "232": 15.75, "233": 15.75, "234": 15.75, "235": 15.75, "236": 15.75, "237": 15.75, "238": 15.75, "239": 15.75, "240": 15.75, "241": 15.75, "242": 15.75, "243": 15.75, "244": 15.75, "245": 15.75, "246": 15.75, "247": 15.75, "248": 15.75, "249": 15.75, "250": 15.75, "251": 15.75, "252": 15.75, "253": 15.75, "254": 15.75, "255": 15.75, "256": 15.75, "257": 15.75, "258": 15.75, "259": 15.75, "260": 15.75, "261": 15.75, "262": 15.75, "263": 15.75, "264": 15.75, "265": 15.75, "266": 15.75, "267": 15.75, "268": 15.75, "269": 15.75, "270": 15.75, "271": 15.75, "272": 15.75, "273": 15.75, "274": 15.75, "275": 15.75, "276": 15.75, "277": 15.75, "278": 15.75, "279": 15.75, "280": 15.75, "281": 15.75, "282": 15.75, "283": 15.75, "284": 15.75, "285": 15.75, "286": 15.75, "287": 15.75, "288": 15.75, "289": 15.75, "290": 15.75, "291": 15.75, "292": 15.75, "293": 15.75, "294": 15.75, "295": 15.75, "296": 15.75, "297": 15.75, "298": 15.75, "299": 15.75, "300": 15.75, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 12.453125, "B": 58.453125, "C": 16.7265625, "D": 16.08984375, "E": 8.7265625, "H": 16.81640625, "I": 11.54296875, "J": 8.7265625 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FFFF9999", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "B3:E8", "rows": { "start": 3, "end": 8 }, "cols": { "start": 2, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 3, "header_labels": [ "dodávka komodit - koncoým zákazníkům" ] } }, { "range": "B10:E11", "rows": { "start": 10, "end": 11 }, "cols": { "start": 2, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 10, "header_labels": [ "Roční příjmy z prodeje elektřiny" ] } }, { "range": "B13:E14", "rows": { "start": 13, "end": 14 }, "cols": { "start": 2, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 13, "header_labels": [ "Výnosy spojené s dodávkami komunitní a mimokomunitní energie ", "/ rok" ] } }, { "range": "B17:E18", "rows": { "start": 17, "end": 18 }, "cols": { "start": 2, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 17, "header_labels": [ "náklady:" ] } } ], "cells": { "B3": { "style": 6, "v": "dodávka komodit - koncoým zákazníkům", "vt": "string" }, "B4": { "style": 6, "v": "v rámci komunitních elektráren Envys budeme vyrábět elektřinu pro", "vt": "string" }, "C4": { "style": 10, "f": "=('Výroba + dividenda nejpesimisti'!D7+'Výroba + dividenda nejpesimisti'!H7)/4", "v": 115000, "vt": "number" }, "D4": { "style": 6, "v": "odběrných míst", "vt": "string" }, "E4": { "style": 229, "v": "Počet odběrných míst souvisí s počtem zapojených členů, kdy obce a města mají desítky až stovky odběrných míst. Dle stránky historie je zřejmé, že marže je od počátku jasně definovaná, kdy jsme s touto předpolkádanou marží seznámili i Energetický regulační úřad při žádosti o udělení licence na obchod s elektřinou. EnVys tuto marži taktéž vždy transparentně říkal na svých webových stránkách a marketingových materiálech.", "vt": "string" }, "B5": { "style": 6, "v": "Zisk z dodání 230 400 MWh komunitní elektřiny (rezervované komodity) ", "vt": "string" }, "C5": { "style": 6, "v": 0, "vt": "number" }, "D5": { "style": 6, "v": "Kč", "vt": "string" }, "B6": { "style": 6, "v": "Dodávka elektřiny mimo rámec komunitní VtE elektřiny ", "vt": "string" }, "C6": { "style": 10, "f": "=('Výroba + dividenda nejpesimisti'!D7+'Výroba + dividenda nejpesimisti'!H7)*0.4", "v": 184000, "vt": "number" }, "D6": { "style": 6, "v": "MWh/Rok", "vt": "string" }, "B7": { "style": 6, "v": "Marže na 1 MWh", "vt": "string" }, "C7": { "style": 230, "v": 300, "vt": "number" }, "B8": { "style": 6, "v": "Stálý měsíční plat", "vt": "string" }, "C8": { "style": 230, "v": 100, "vt": "number" }, "B10": { "style": 6, "v": "Roční příjmy z prodeje elektřiny", "vt": "string" }, "C10": { "style": 230, "f": "=C6*C7", "v": 55200000, "vt": "number" }, "B11": { "style": 6, "v": "Roční příjmy ze stálých plateb", "vt": "string" }, "C11": { "style": 231, "f": "=C8*12*C4", "v": 138000000, "vt": "number" }, "B13": { "style": 6, "v": "Výnosy spojené s dodávkami komunitní a mimokomunitní energie ", "vt": "string" }, "C13": { "style": 230, "f": "=C11+C10", "v": 193200000, "vt": "number" }, "D13": { "style": 6, "v": "/ rok", "vt": "string" }, "B14": { "style": 6, "v": "Výnosy po celou dobu trvání smluv 300 měsíců", "vt": "string" }, "C14": { "style": 230, "f": "=C13*25", "v": 4830000000, "vt": "number" }, "B17": { "style": 6, "v": "náklady:", "vt": "string" }, "B18": { "style": 229, "v": "Hrazeno z fondu provozu", "vt": "string" } }, "text_index": [ "dodávka komodit - koncoým zákazníkům", "v rámci komunitních elektráren Envys budeme vyrábět elektřinu pro", "odběrných míst", "Počet odběrných míst souvisí s počtem zapojených členů, kdy obce a města mají desítky až stovky odběrných míst. Dle stránky historie je zřejmé, že marže je od počátku jasně definovaná, kdy jsme s touto předpolkádanou marží seznámili i Energetický regulační úřad při žádosti o udělení licence na obchod s elektřinou. EnVys tuto marži taktéž vždy transparentně říkal na svých webových stránkách a marketingových materiálech.", "Zisk z dodání 230 400 MWh komunitní elektřiny (rezervované komodity)", "Kč", "Dodávka elektřiny mimo rámec komunitní VtE elektřiny", "MWh/Rok", "Marže na 1 MWh", "Stálý měsíční plat", "Roční příjmy z prodeje elektřiny", "Roční příjmy ze stálých plateb", "Výnosy spojené s dodávkami komunitní a mimokomunitní energie", "/ rok", "Výnosy po celou dobu trvání smluv 300 měsíců", "náklady:", "Hrazeno z fondu provozu" ] }, { "id": "sheet_05", "name": "Základní rozpočet střední odhad", "scenario": { "key": "medium", "label": "střední odhad" }, "section": "Základní rozpočet", "used_range": { "min_row": 1, "max_row": 23, "min_col": 1, "max_col": 25, "a1": "A1:Y23" }, "stats": { "nonempty": 123, "formulas": 28, "types": { "string": 53, "number": 70 }, "blocks": 3 }, "layout": { "freeze_panes": null, "merged_cells": [ "K1:P1", "H12:I12", "F21:F23", "G1:H1", "D5:E5", "G8:I8", "G3:I3", "A18:B18", "J12:O12", "J8:T10" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 18.75, "4": 15.0, "5": 13.5, "6": 15.0, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 14.25, "25": 14.25, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 14.25, "46": 14.25, "47": 14.25, "48": 14.25, "49": 14.25, "50": 14.25, "51": 14.25, "52": 14.25, "53": 14.25, "54": 14.25, "55": 14.25, "56": 14.25, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 14.25, "90": 14.25, "91": 14.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 14.25, "222": 14.25, "223": 14.25, "224": 14.25, "225": 14.25, "226": 14.25, "227": 14.25, "228": 14.25, "229": 14.25, "230": 14.25, "231": 15.75, "232": 15.75, "233": 15.75, "234": 15.75, "235": 15.75, "236": 15.75, "237": 15.75, "238": 15.75, "239": 15.75, "240": 15.75, "241": 15.75, "242": 15.75, "243": 15.75, "244": 15.75, "245": 15.75, "246": 15.75, "247": 15.75, "248": 15.75, "249": 15.75, "250": 15.75, "251": 15.75, "252": 15.75, "253": 15.75, "254": 15.75, "255": 15.75, "256": 15.75, "257": 15.75, "258": 15.75, "259": 15.75, "260": 15.75, "261": 15.75, "262": 15.75, "263": 15.75, "264": 15.75, "265": 15.75, "266": 15.75, "267": 15.75, "268": 15.75, "269": 15.75, "270": 15.75, "271": 15.75, "272": 15.75, "273": 15.75, "274": 15.75, "275": 15.75, "276": 15.75, "277": 15.75, "278": 15.75, "279": 15.75, "280": 15.75, "281": 15.75, "282": 15.75, "283": 15.75, "284": 15.75, "285": 15.75, "286": 15.75, "287": 15.75, "288": 15.75, "289": 15.75, "290": 15.75, "291": 15.75, "292": 15.75, "293": 15.75, "294": 15.75, "295": 15.75, "296": 15.75, "297": 15.75, "298": 15.75, "299": 15.75, "300": 15.75, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 70.0, "B": 23.81640625, "C": 8.26953125, "D": 19.08984375, "E": 13.453125, "F": 4.08984375, "G": 22.54296875, "H": 13.54296875, "I": 12.08984375, "J": 17.81640625, "K": 34.0, "L": 18.81640625, "M": 16.0, "N": 7.54296875, "O": 33.453125, "P": 21.54296875, "Q": 14.0, "R": 12.453125, "U": 12.453125, "AH": 15.453125, "AI": 12.453125 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FFF0E010", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "A1:K16", "rows": { "start": 1, "end": 16 }, "cols": { "start": 1, "end": 11 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Odhad odpovída profilu P75, přičemž kalkulovaná cena za 1 MWh elektrické energie je 3500 Kč / MWh, což je více optmistický výhled na cenu elektřiny z pohledů zákazníků. LCOE v tomto scénáři je 1049 Kč / MWh", "Životnost elektrárny", "let", "Jistotní platba se odepisuje 25 let, přičemž zákazník si zajišťuje výkon po celou dobu životnosti elektrárny. S ohledem na to, že společnost vlastní obce a členové komunity je zřejmé, že elektrárna bude v provozu dokud její provoz rentabilní." ] } }, { "range": "U1:Y16", "rows": { "start": 1, "end": 16 }, "cols": { "start": 21, "end": 25 }, "heuristics": { "is_table_like": false, "header_row": 1, "header_labels": [] } }, { "range": "A18:K23", "rows": { "start": 18, "end": 23 }, "cols": { "start": 1, "end": 11 }, "heuristics": { "is_table_like": false, "header_row": 18, "header_labels": [ "Kalkulace samofinancovaných zdrojů" ] } } ], "cells": { "A1": { "style": 232, "v": "Odhad odpovída profilu P75, přičemž kalkulovaná cena za 1 MWh elektrické energie je 3500 Kč / MWh, což je více optmistický výhled na cenu elektřiny z pohledů zákazníků. LCOE v tomto scénáři je 1049 Kč / MWh", "vt": "string" }, "G1": { "style": 1, "v": "Životnost elektrárny", "vt": "string" }, "I1": { "style": 2, "v": 30, "vt": "number" }, "J1": { "style": 3, "v": "let", "vt": "string" }, "K1": { "style": 4, "v": "Jistotní platba se odepisuje 25 let, přičemž zákazník si zajišťuje výkon po celou dobu životnosti elektrárny. S ohledem na to, že společnost vlastní obce a členové komunity je zřejmé, že elektrárna bude v provozu dokud její provoz rentabilní.", "vt": "string" }, "A2": { "style": 6, "v": "Projektová kalkulace VtE", "vt": "string" }, "D2": { "style": 6, "v": "Odhad ceny EE", "vt": "string" }, "E2": { "style": 7, "v": 3500, "vt": "number" }, "F2": { "style": 8, "v": "střední odhad byznys modelu", "vt": "string" }, "A3": { "style": 6, "v": "Roční výroba", "vt": "string" }, "B3": { "style": 10, "v": 13400, "vt": "number" }, "C3": { "style": 6, "v": "MWh", "vt": "string" }, "G3": { "style": 11, "v": "Rozdělení výroby", "vt": "string" }, "V3": { "style": 233, "v": 2000, "vt": "number" }, "A4": { "style": 6, "v": "Pořizovací cena Větrníku", "vt": "string" }, "B4": { "style": 10, "v": 140000000, "vt": "number" }, "G4": { "style": 14, "v": "Envys", "vt": "string" }, "H4": { "style": 14, "v": "Obec ", "vt": "string" }, "I4": { "style": 14, "v": "Komunita", "vt": "string" }, "U4": { "style": 233, "v": 9000, "vt": "number" }, "V4": { "style": 233, "v": 2250, "vt": "number" }, "W4": { "style": 234, "v": 0.02, "vt": "number" }, "A5": { "style": 6, "v": "Náklady na obchodní síť", "vt": "string" }, "B5": { "style": 16, "f": "=B11*0.06", "v": 16200000, "vt": "number" }, "D5": { "style": 18, "v": "Náklady", "vt": "string" }, "G5": { "style": 19, "v": 0.15, "vt": "number" }, "H5": { "style": 20, "v": 0.05, "vt": "number" }, "I5": { "style": 21, "f": "=100%-G5-H5", "v": 0.7999999999999999, "vt": "number" }, "U5": { "style": 233, "v": 10000, "vt": "number" }, "V5": { "style": 233, "v": 2500, "vt": "number" }, "W5": { "style": 234, "v": 0.03, "vt": "number" }, "X5": { "style": 235, "v": 140000000, "vt": "number" }, "Y5": { "style": 235, "v": 270000000, "vt": "number" }, "A6": { "style": 6, "v": "Pozemky, spínačka, vyvedení výkonu, stavební práce", "vt": "string" }, "B6": { "style": 16, "f": "=10000000+6000000+14000000+5000000", "v": 35000000, "vt": "number" }, "G6": { "style": 14, "f": "=$B$3*G5", "v": 2010, "vt": "number" }, "H6": { "style": 14, "f": "=$B$3*H5", "v": 670, "vt": "number" }, "I6": { "style": 14, "f": "=$B$3*I5", "v": 10720, "vt": "number" }, "U6": { "style": 233, "v": 11500, "vt": "number" }, "V6": { "style": 233, "v": 3000, "vt": "number" }, "W6": { "style": 234, "v": 0.04, "vt": "number" }, "X6": { "style": 235, "v": 175000000, "vt": "number" }, "Y6": { "style": 236, "v": 288000000, "vt": "number" }, "A7": { "style": 6, "v": "Všechny studie + Back office ", "vt": "string" }, "B7": { "style": 16, "f": "=4500000+6000000", "v": 10500000, "vt": "number" }, "D7": { "style": 23, "v": "Náklady v EE", "vt": "string" }, "E7": { "style": 24, "v": 0.2, "vt": "number" }, "F7": { "style": 9, "v": "Fond provozu vzniká tak, že 20 % z celkové výroby elektrárny prodáme za tržní cenu, a tím jezajištěn provoz. Výhodou tohoto stanovení je, že fond provozu je nastaven protiinflačně. A jeho minimální částka je určena Chartou společnosti", "vt": "string" }, "G7": { "style": 17, "f": "=G6*$E$7", "v": 402, "vt": "number" }, "H7": { "style": 17, "f": "=H6*$E$7", "v": 134, "vt": "number" }, "I7": { "style": 17, "f": "=I6*$E$7", "v": 2144, "vt": "number" }, "U7": { "style": 233, "v": 12000, "vt": "number" }, "V7": { "style": 233, "v": 3500, "vt": "number" }, "W7": { "style": 234, "v": 0.05, "vt": "number" }, "Y7": { "style": 235, "v": 300000000, "vt": "number" }, "A8": { "style": 3, "v": "Rezerva 10 %", "vt": "string" }, "B8": { "style": 25, "f": "=B11*0.1", "v": 27000000, "vt": "number" }, "G8": { "style": 26, "v": "Čisté -> po nákladech", "vt": "string" }, "J8": { "style": 237, "v": "Jak je z modelu vidět při 0,45 kW výkonu elektrárny za cenu 45 000 Kč nedochází k prodeji celého výkonu 64 %. EnVys si i zde nechává část rezervy. Z této rezervy mohou být částečně hrazeny odchylky spojené s uplatněním energetického nároku, doplnění fondu provozu či daný rok vydělají členové komunity o něco málo více.. EnVys není v žádném aspektu svého modelování na své hraně. Dle smlouvy OFF-site PPA kontrakt s úhradou CAPEX můžeme odchylku v přijatelné míře (6.4.5 smlouvy) přenést na Zákazníka. Položka bude na faktuře uvedena samostatně. Odchylka bude vyúčtovávána transparentně, přičemž představenstvo musí informovat Dozorčí radu a Valnou hromadu společnosti.", "vt": "string" }, "U8": { "style": 233, "v": 12500, "vt": "number" }, "V8": { "style": 233, "v": 4000, "vt": "number" }, "W8": { "style": 234, "v": 0.06, "vt": "number" }, "Y8": { "style": 235, "v": 320000000, "vt": "number" }, "A9": { "style": 18, "v": "Náklady celkem", "vt": "string" }, "B9": { "style": 27, "f": "=SUM(B4:B8)", "v": 228700000, "vt": "number" }, "D9": { "style": 23, "v": "Fond provozu / rok", "vt": "string" }, "E9": { "style": 28, "f": "=B3*E7*E2", "v": 9380000, "vt": "number" }, "G9": { "style": 29, "v": "ENVYS", "vt": "string" }, "H9": { "style": 30, "v": "Obec ", "vt": "string" }, "I9": { "style": 31, "v": "Komunita", "vt": "string" }, "U9": { "style": 233, "v": 13400, "vt": "number" }, "V9": { "style": 233, "v": 4500, "vt": "number" }, "W9": { "style": 234, "v": 0.07, "vt": "number" }, "Y9": { "style": 235, "v": 350000000, "vt": "number" }, "G10": { "style": 32, "f": "=G6-G7", "v": 1608, "vt": "number" }, "H10": { "style": 33, "f": "=H6-H7", "v": 536, "vt": "number" }, "I10": { "style": 34, "f": "=I6-I7", "v": 8576, "vt": "number" }, "U10": { "style": 233, "v": 15000, "vt": "number" }, "V10": { "style": 233, "v": 5000, "vt": "number" }, "W10": { "style": 234, "v": 0.1, "vt": "number" }, "A11": { "style": 238, "v": "Vybráno na výstavbu", "vt": "string" }, "B11": { "style": 239, "v": 270000000, "vt": "number" }, "C11": { "style": 9, "v": "Částka (B11) Kč nepředstavuje pevnou „cenu elektrárny“, ale bezpečný finanční rámec, ve kterém je celý projekt navržen tak, aby obstál i v těch nejpesimističtějších scénářích. Od počátku pracujeme s rezervami, které pokrývají růst cen materiálů, prací během výstavby i nečekané náklady na vyvedení výkonu, což nám dává jistotu, že i kdybychom z mnoha plánovaných projektů realizovali jedinou elektrárnu, splníme beze zbytku všechny závazky vůči našim zákazníkům. Ti se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu (PPA kontrakt), kde částka 45 000 Kč za 0,01 % výkonu (0,45 kW) slouží výhradně k profinancování fyzické infrastruktury a nezakládá automatické právo na majetkový podíl. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren. Teprve při zajištění kapacity v rozsahu 27 kW (odpovídá garantované výrobě 60 MWh) vzniká zákazníkovi právo žádat o úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme stabilitu projektu a jasné rozlišení mezi úsporou nákladů a podílem na zisku skupiny. Členové komunity jako akcionáři jsou tak přirozeně motivováni k udržení nízkých cen energie, namísto tlaku na maximalizaci zisku managementu. I proto nejméně 50 % vyrobené elektřiny vždy slouží k zajištění dostupné energie obyvatelům a sociálně citlivým skupinám, čímž v předstihu naplňujeme evropskou směrnici RED III", "vt": "string" }, "D11": { "style": 23, "v": "Údržba ", "vt": "string" }, "E11": { "style": 16, "v": 2500000, "vt": "number" }, "V11": { "style": 233, "v": 5500, "vt": "number" }, "D12": { "style": 23, "v": "Pojistka", "vt": "string" }, "E12": { "style": 16, "v": 700000, "vt": "number" }, "G12": { "style": 240, "v": "LCOE", "vt": "string" }, "H12": { "style": 241, "f": "=IF(B11<288000000,288000000/I10/I1,B11/I10/I1)", "v": 1119.402985074627, "vt": "number" }, "J12": { "style": 67, "v": "CAPEX 270 mil. Kč (B11) rozpuštěný v 30 letech provozu (I1) při výrobě dle buňky B3. Uvedená cena je po odečtení nákladů na Fond provozu 20 %", "vt": "string" }, "V12": { "style": 233, "v": 6000, "vt": "number" }, "A13": { "style": 18, "v": "Ušetřeno", "vt": "string" }, "B13": { "style": 27, "f": "=B11-B9", "v": 41300000, "vt": "number" }, "D13": { "style": 23, "v": "Mzdy", "vt": "string" }, "E13": { "style": 16, "v": 500000, "vt": "number" }, "D14": { "style": 23, "v": "Rezerva 20 %", "vt": "string" }, "E14": { "style": 25, "f": "=(E13+E12+E11)*0.2", "v": 740000, "vt": "number" }, "A15": { "style": 18, "v": "Bonusy dle vedení 30 % - > dle Charty", "vt": "string" }, "B15": { "style": 16, "f": "=B13*0.3", "v": 12390000, "vt": "number" }, "C15": { "style": 40, "v": "Bonus, který rozděluje vedení společnosti dle Charty 30 % vzniklých z rozdíl z finančního plánu B11 a skutečnými náklady na výstavbu teoreticky B9.. Částku B15 rozdělí vedení společnosti formou výkonových bonusů.. Rozdíl mezi B13 a B15 musí být společností použito na výstavbu nových elektráren viz Charta společnosti ", "vt": "string" }, "D16": { "style": 42, "v": "Náklady celkem", "vt": "string" }, "E16": { "style": 43, "f": "=SUM(E11:E14)", "v": 4440000, "vt": "number" }, "A18": { "style": 44, "v": "Kalkulace samofinancovaných zdrojů", "vt": "string" }, "A19": { "style": 242, "v": "Použijeme na další zdroje", "vt": "string" }, "B19": { "style": 46, "f": "=B13-B15", "v": 28910000, "vt": "number" }, "D19": { "style": 42, "v": "Fond provozu bilance", "vt": "string" }, "E19": { "style": 28, "f": "=E9-E16", "v": 4940000, "vt": "number" }, "A20": { "style": 47, "v": "Dotace 50 %", "vt": "string" }, "B20": { "style": 243, "f": "=B4*0.5", "v": 70000000, "vt": "number" }, "C20": { "style": 49, "v": "Úspora v projektu způsobená obdržením dotace je v plné výši využita na výstavbu dalších elektráren.", "vt": "string" }, "A21": { "style": 50, "v": "Volné peníze na další zdroje", "vt": "string" }, "B21": { "style": 51, "f": "=B20+B19", "v": 98910000, "vt": "number" }, "D21": { "style": 52, "v": "Roční příjem ENVYS", "vt": "string" }, "E21": { "style": 53, "f": "=G10*E2", "v": 5628000, "vt": "number" }, "F21": { "style": 54, "v": "Rok", "vt": "string" }, "G21": { "style": 9, "v": "příjem Envys je zisk, pokud nebude třeba při velmi nízkých cenách financovat fond provozu. Celý systém je velmi transparentní kdy ENVys má 3x více než daná obec, kde Zdorj stojí. Přičemž akcionáři EnVys jsou obce a Unie odběratelů. Velká část zisku se vrácí do rozpočtu obcí / členů komunity ", "vt": "string" }, "D22": { "style": 56, "v": "Roční příjem Obce", "vt": "string" }, "E22": { "style": 57, "f": "=H10*E2", "v": 1876000, "vt": "number" }, "G22": { "style": 9, "v": "Obec dostává dle smlouy 4 % z čisté výroby. Je možné s EnVys uzavřít dodatek ke smlouvě, kdy elekktřina nebude dodávaná na burzu (velkoobchodní ceny) ale konečnýczm zákazníkům. Tím dramaticky může vzrůst odměna za elektrárnu v daném místě. Při ceně 2 tisíce /MWh se jedná o minimální možnou cenu. Minimální odměna od EnVysu je zpravidla maximální odměna konkurence.", "vt": "string" }, "D23": { "style": 59, "v": "Roční úspora lidí", "vt": "string" }, "E23": { "style": 60, "f": "=((E2-H12)*I10)*1.21", "v": 24703360, "vt": "number" }, "G23": { "style": 61, "v": "Úsopra lidí vznikla odečtením buňky E2 a H12 s výrobou pro komunitu I10 * současná výše DPH 21 %. Cena za dodanou elektřinu je 0 Kč ale je fér lidem rozpočítat CAPEX do životnosti zdroje a vyrobeného množství elektřiny", "vt": "string" } }, "text_index": [ "Odhad odpovída profilu P75, přičemž kalkulovaná cena za 1 MWh elektrické energie je 3500 Kč / MWh, což je více optmistický výhled na cenu elektřiny z pohledů zákazníků. LCOE v tomto scénáři je 1049 Kč / MWh", "Životnost elektrárny", "let", "Jistotní platba se odepisuje 25 let, přičemž zákazník si zajišťuje výkon po celou dobu životnosti elektrárny. S ohledem na to, že společnost vlastní obce a členové komunity je zřejmé, že elektrárna bude v provozu dokud její provoz rentabilní.", "Projektová kalkulace VtE", "Odhad ceny EE", "střední odhad byznys modelu", "Roční výroba", "MWh", "Rozdělení výroby", "Pořizovací cena Větrníku", "Envys", "Obec", "Komunita", "Náklady na obchodní síť", "Náklady", "Pozemky, spínačka, vyvedení výkonu, stavební práce", "Všechny studie + Back office", "Náklady v EE", "Fond provozu vzniká tak, že 20 % z celkové výroby elektrárny prodáme za tržní cenu, a tím jezajištěn provoz. Výhodou tohoto stanovení je, že fond provozu je nastaven protiinflačně. A jeho minimální částka je určena Chartou společnosti", "Rezerva 10 %", "Čisté -> po nákladech", "Jak je z modelu vidět při 0,45 kW výkonu elektrárny za cenu 45 000 Kč nedochází k prodeji celého výkonu 64 %. EnVys si i zde nechává část rezervy. Z této rezervy mohou být částečně hrazeny odchylky spojené s uplatněním energetického nároku, doplnění fondu provozu či daný rok vydělají členové komunity o něco málo více.. EnVys není v žádném aspektu svého modelování na své hraně. Dle smlouvy OFF-site PPA kontrakt s úhradou CAPEX můžeme odchylku v přijatelné míře (6.4.5 smlouvy) přenést na Zákazníka. Položka bude na faktuře uvedena samostatně. Odchylka bude vyúčtovávána transparentně, přičemž představenstvo musí informovat Dozorčí radu a Valnou hromadu společnosti.", "Náklady celkem", "Fond provozu / rok", "ENVYS", "Obec", "Komunita", "Vybráno na výstavbu", "Částka (B11) Kč nepředstavuje pevnou „cenu elektrárny“, ale bezpečný finanční rámec, ve kterém je celý projekt navržen tak, aby obstál i v těch nejpesimističtějších scénářích. Od počátku pracujeme s rezervami, které pokrývají růst cen materiálů, prací během výstavby i nečekané náklady na vyvedení výkonu, což nám dává jistotu, že i kdybychom z mnoha plánovaných projektů realizovali jedinou elektrárnu, splníme beze zbytku všechny závazky vůči našim zákazníkům. Ti se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu (PPA kontrakt), kde částka 45 000 Kč za 0,01 % výkonu (0,45 kW) slouží výhradně k profinancování fyzické infrastruktury a nezakládá automatické právo na majetkový podíl. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren. Teprve při zajištění kapacity v rozsahu 27 kW (odpovídá garantované výrobě 60 MWh) vzniká zákazníkovi právo žádat o úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme stabilitu projektu a jasné rozlišení mezi úsporou nákladů a podílem na zisku skupiny. Členové komunity jako akcionáři jsou tak přirozeně motivováni k udržení nízkých cen energie, namísto tlaku na maximalizaci zisku managementu. I proto nejméně 50 % vyrobené elektřiny vždy slouží k zajištění dostupné energie obyvatelům a sociálně citlivým skupinám, čímž v předstihu naplňujeme evropskou směrnici RED III", "Údržba", "Pojistka", "LCOE", "CAPEX 270 mil. Kč (B11) rozpuštěný v 30 letech provozu (I1) při výrobě dle buňky B3. Uvedená cena je po odečtení nákladů na Fond provozu 20 %", "Ušetřeno", "Mzdy", "Rezerva 20 %", "Bonusy dle vedení 30 % - > dle Charty", "Bonus, který rozděluje vedení společnosti dle Charty 30 % vzniklých z rozdíl z finančního plánu B11 a skutečnými náklady na výstavbu teoreticky B9.. Částku B15 rozdělí vedení společnosti formou výkonových bonusů.. Rozdíl mezi B13 a B15 musí být společností použito na výstavbu nových elektráren viz Charta společnosti", "Náklady celkem", "Kalkulace samofinancovaných zdrojů", "Použijeme na další zdroje", "Fond provozu bilance", "Dotace 50 %", "Úspora v projektu způsobená obdržením dotace je v plné výši využita na výstavbu dalších elektráren.", "Volné peníze na další zdroje", "Roční příjem ENVYS", "Rok", "příjem Envys je zisk, pokud nebude třeba při velmi nízkých cenách financovat fond provozu. Celý systém je velmi transparentní kdy ENVys má 3x více než daná obec, kde Zdorj stojí. Přičemž akcionáři EnVys jsou obce a Unie odběratelů. Velká část zisku se vrácí do rozpočtu obcí / členů komunity", "Roční příjem Obce", "Obec dostává dle smlouy 4 % z čisté výroby. Je možné s EnVys uzavřít dodatek ke smlouvě, kdy elekktřina nebude dodávaná na burzu (velkoobchodní ceny) ale konečnýczm zákazníkům. Tím dramaticky může vzrůst odměna za elektrárnu v daném místě. Při ceně 2 tisíce /MWh se jedná o minimální možnou cenu. Minimální odměna od EnVysu je zpravidla maximální odměna konkurence.", "Roční úspora lidí", "Úsopra lidí vznikla odečtením buňky E2 a H12 s výrobou pro komunitu I10 * současná výše DPH 21 %. Cena za dodanou elektřinu je 0 Kč ale je fér lidem rozpočítat CAPEX do životnosti zdroje a vyrobeného množství elektřiny" ] }, { "id": "sheet_06", "name": "Termínované vklady střední odha", "scenario": { "key": "medium", "label": "střední odhad" }, "section": "Termínované vklady", "used_range": { "min_row": 1, "max_row": 100, "min_col": 1, "max_col": 26, "a1": "A1:Z100" }, "stats": { "nonempty": 238, "formulas": 75, "types": { "string": 112, "number": 126 }, "blocks": 23 }, "layout": { "freeze_panes": "A5", "merged_cells": [ "C34:D34", "C42:D42", "C87:D87", "B71:C71", "B44:G44", "B69:D69", "A6:H6", "B77:C77", "B70:C70", "C29:D29", "C47:D47", "E65:G67", "C55:D55", "B9:D9", "C50:D50", "B92:D92", "C40:D40", "B82:C82", "B33:D33", "D65:D67", "C60:D60", "A7:A60", "C51:D51", "C36:D36", "C52:D52", "A5:H5", "J4:L5", "C39:D39", "B83:C83", "B7:G7", "F9:G9", "B74:C74", "A4:H4", "B65:C67", "G2:I2", "C38:D38", "B46:D46", "B31:G31", "B76:C76", "C37:D37", "B85:C85", "E92:G92", "B58:G58", "C53:D53", "C49:D49" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 14.25, "4": 18.0, "5": 18.75, "6": 19.5, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 14.25, "25": 14.25, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 13.5, "46": 13.5, "47": 13.5, "48": 13.5, "49": 13.5, "50": 13.5, "51": 13.5, "52": 13.5, "53": 13.5, "54": 13.5, "55": 13.5, "56": 13.5, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 5.25, "90": 5.25, "91": 5.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 14.25, "222": 14.25, "223": 14.25, "224": 14.25, "225": 14.25, "226": 14.25, "227": 14.25, "228": 14.25, "229": 14.25, "230": 14.25, "231": 14.25, "232": 14.25, "233": 14.25, "234": 14.25, "235": 14.25, "236": 14.25, "237": 14.25, "238": 14.25, "239": 14.25, "240": 14.25, "241": 14.25, "242": 14.25, "243": 14.25, "244": 14.25, "245": 14.25, "246": 14.25, "247": 14.25, "248": 14.25, "249": 14.25, "250": 14.25, "251": 14.25, "252": 14.25, "253": 14.25, "254": 14.25, "255": 14.25, "256": 14.25, "257": 14.25, "258": 14.25, "259": 14.25, "260": 14.25, "261": 14.25, "262": 14.25, "263": 14.25, "264": 14.25, "265": 14.25, "266": 14.25, "267": 14.25, "268": 14.25, "269": 14.25, "270": 14.25, "271": 14.25, "272": 14.25, "273": 14.25, "274": 14.25, "275": 14.25, "276": 14.25, "277": 14.25, "278": 14.25, "279": 14.25, "280": 14.25, "281": 14.25, "282": 14.25, "283": 14.25, "284": 14.25, "285": 14.25, "286": 14.25, "287": 14.25, "288": 14.25, "289": 14.25, "290": 14.25, "291": 14.25, "292": 14.25, "293": 14.25, "294": 14.25, "295": 14.25, "296": 14.25, "297": 14.25, "298": 14.25, "299": 14.25, "300": 14.25, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 17.81640625, "B": 30.81640625, "C": 19.81640625, "D": 20.81640625, "F": 26.0, "G": 21.453125, "H": 22.453125, "I": 12.08984375, "J": 32.26953125, "K": 15.81640625, "L": 18.81640625, "M": 16.0, "N": 12.08984375, "O": 33.453125, "P": 21.54296875, "Q": 14.0, "R": 12.453125, "AH": 15.453125, "AI": 12.453125 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FFF0E010", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "A1:J7", "rows": { "start": 1, "end": 7 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Roční výroba", "MWh", "Odhad ceny na burze EE", "Životnost elektrárny", "let", "VtE bude po celou dobu životnosti servisovat výrobce tj. společnost Vestas. Garantováno je 25 let provozu. S ohledem na to, že EnVys nebude při cenách pod 35 EUR / MWh vyrábě, aby se nepodílel na přetěžování sítě v době kdy bude elektřiny v síti nadbytek (v roce 2025 bylo 992 hodin, kdy byla elektřina pod 35EUR / MWh, přičemž průměr v těchto hodinách byl cca 3,5 EUR/MWh). Tímto krokem prodlužujeme životnost Zdroje, což zákazník který si pořídil část výkonu elektrárny ocení. Moderní VtE jsou dělány z robustních materiálů, které zpravidla překračuji svou plánovanou životnost. nejstarší VtE Vestas na území ČR na Svatém Hostýně mělaplánovanou životnost 17 let, přičemž vyráběla 31 let. " ] } }, { "range": "A9:J25", "rows": { "start": 9, "end": 25 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": true, "header_row": 9, "header_labels": [ "Komunitní energie", "Termínovaný účet" ] } }, { "range": "O9:Z25", "rows": { "start": 9, "end": 25 }, "cols": { "start": 15, "end": 26 }, "heuristics": { "is_table_like": false, "header_row": 9, "header_labels": [] } }, { "range": "A27:J40", "rows": { "start": 27, "end": 40 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": true, "header_row": 27, "header_labels": [ "Čistá úspora bez DPH", "/ životnost" ] } }, { "range": "O27:Z40", "rows": { "start": 27, "end": 40 }, "cols": { "start": 15, "end": 26 }, "heuristics": { "is_table_like": false, "header_row": 27, "header_labels": [] } }, { "range": "A42:J42", "rows": { "start": 42, "end": 42 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 42, "header_labels": [ "Čistý výnos" ] } }, { "range": "A44:J44", "rows": { "start": 44, "end": 44 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 44, "header_labels": [ "Finanční prostředky získané z prodeje přebytků elektřiny vložíme také na termínovaný vklad na stejnou dobu" ] } }, { "range": "A46:J53", "rows": { "start": 46, "end": 53 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 46, "header_labels": [ "Prodané přebytky na termínované vklady" ] } }, { "range": "A55:J55", "rows": { "start": 55, "end": 55 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 55, "header_labels": [ "Čistý výnos" ] } }, { "range": "A58:J58", "rows": { "start": 58, "end": 58 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 58, "header_labels": [ "Při platbě za rezervaci výroby komunitní elektrárny ve stejný den jako složení vkladu na termínovaný účet bance vychází: " ] } }, { "range": "A60:J60", "rows": { "start": 60, "end": 60 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 60, "header_labels": [ "Celkem PPA kontrakt EnVys ", "Celkem termínované vklady" ] } }, { "range": "A65:J65", "rows": { "start": 65, "end": 65 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 65, "header_labels": [ "K nákupu elektřiny je možné zakoupit ", "akcii EnVys, a.s." ] } }, { "range": "A69:J72", "rows": { "start": 69, "end": 72 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 69, "header_labels": [ "Výnosnost akcií" ] } }, { "range": "A74:J74", "rows": { "start": 74, "end": 74 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 74, "header_labels": [ "Podíl na společnosti" ] } }, { "range": "A76:J77", "rows": { "start": 76, "end": 77 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 76, "header_labels": [ "Očekávaný zisk" ] } }, { "range": "A79:J80", "rows": { "start": 79, "end": 80 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 79, "header_labels": [ "Zisk k rozdělení" ] } }, { "range": "A82:J83", "rows": { "start": 82, "end": 83 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 82, "header_labels": [ "Dividenda / rok" ] } }, { "range": "A85:J85", "rows": { "start": 85, "end": 85 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 85, "header_labels": [ "Daň z výplaty dividend 15 %" ] } }, { "range": "A87:J87", "rows": { "start": 87, "end": 87 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 87, "header_labels": [ "Celkem akcie EnVys " ] } }, { "range": "A92:J92", "rows": { "start": 92, "end": 92 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 92, "header_labels": [ "Vklady zákazníka do EnVys", "Vklady zákazníka termínovaný vklad" ] } }, { "range": "A94:J95", "rows": { "start": 94, "end": 95 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 94, "header_labels": [ "PPA kontrakt", "Termínovaný vklad" ] } }, { "range": "A97:J97", "rows": { "start": 97, "end": 97 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 97, "header_labels": [ "Vynaloženo celkem", "Vynaloženo celkem" ] } }, { "range": "A100:J100", "rows": { "start": 100, "end": 100 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 100, "header_labels": [ "Stav na konci ", "Stav na konci " ] } } ], "cells": { "A1": { "style": 1, "v": "Roční výroba", "vt": "string" }, "B1": { "style": 64, "v": 13400, "vt": "number" }, "C1": { "style": 3, "v": "MWh", "vt": "string" }, "D1": { "style": 3, "v": "Odhad ceny na burze EE", "vt": "string" }, "E1": { "style": 65, "v": 3500, "vt": "number" }, "G1": { "style": 3, "v": "Životnost elektrárny", "vt": "string" }, "H1": { "style": 2, "v": 30, "vt": "number" }, "I1": { "style": 3, "v": "let", "vt": "string" }, "J1": { "style": 244, "v": "VtE bude po celou dobu životnosti servisovat výrobce tj. společnost Vestas. Garantováno je 25 let provozu. S ohledem na to, že EnVys nebude při cenách pod 35 EUR / MWh vyrábě, aby se nepodílel na přetěžování sítě v době kdy bude elektřiny v síti nadbytek (v roce 2025 bylo 992 hodin, kdy byla elektřina pod 35EUR / MWh, přičemž průměr v těchto hodinách byl cca 3,5 EUR/MWh). Tímto krokem prodlužujeme životnost Zdroje, což zákazník který si pořídil část výkonu elektrárny ocení. Moderní VtE jsou dělány z robustních materiálů, které zpravidla překračuji svou plánovanou životnost. nejstarší VtE Vestas na území ČR na Svatém Hostýně mělaplánovanou životnost 17 let, přičemž vyráběla 31 let. ", "vt": "string" }, "D2": { "style": 6, "v": "Cena za 1 MWh EnVys", "vt": "string" }, "E2": { "style": 68, "f": "=P33/H1", "v": 1119.402985074627, "vt": "number" }, "F2": { "style": 6, "v": "po rozpočtu za CAPEX. Reálná cena za uplatněný energetický nárok je 0 Kč", "vt": "string" }, "G2": { "style": 69, "v": "Rozdělení výroby", "vt": "string" }, "D3": { "style": 6, "v": "Cena za 1 MWh EnVys", "vt": "string" }, "E3": { "style": 68, "v": 0, "vt": "number" }, "A4": { "style": 70, "f": "=IF(H1<27,\"Nejstarší větrná elektrárna společnosti Vestas v ČR přesáhla životnost 31 let. Prodlužte životnost elektrárny\",\" \")", "v": " ", "vt": "string" }, "J4": { "style": 71, "v": "Buňky v kterých je možné měnit hodnoty", "vt": "string" }, "A5": { "style": 70, "f": "=IF(B1<12500,\"VÝROBA ELEKTRÁRNY JE POD VĚTRNOST DLE STUDIE VĚTRNOSTI. ZVYŠTE VÝROBU\",\" \")", "v": " ", "vt": "string" }, "A6": { "style": 70, "f": "=IF(E1<3000,\"Cena elektřiny na burze pod nejpozitivnější scénář\",\" \")", "v": " ", "vt": "string" }, "A7": { "style": 245, "v": "Výhodnost po dobu životnosti zdroje", "vt": "string" }, "B7": { "style": 246, "v": "Srovnání účasti v EnVys komunitní energetice s termínovanými vklady", "vt": "string" }, "B9": { "style": 247, "v": "Komunitní energie", "vt": "string" }, "F9": { "style": 248, "v": "Termínovaný účet", "vt": "string" }, "B10": { "style": 249, "v": "Spotřeba / garantovaná výroba", "vt": "string" }, "C10": { "style": 77, "v": 150, "vt": "number" }, "D10": { "style": 78, "v": "MWh / rok", "vt": "string" }, "E10": { "style": 42, "v": "Garantovaná výroba. Dle auditu větrnosti výrobce garantuje minimálně vyrobené množství elektřiny. Tato minimální výroba je odrazem pro všechny naše výpočty, přičemž studie dle profilů výrobu P75 ukazujjí, že elektrárny budou vyrábět kolem 13 500 MWh a více. ", "vt": "string" }, "F10": { "style": 80, "v": "Vklad nyní", "vt": "string" }, "G10": { "style": 250, "f": "=C19", "v": 6750000, "vt": "number" }, "H10": { "style": 42, "v": "vklad bance je stejný jako platba za PPA kontrakt (C19) ", "vt": "string" }, "B11": { "style": 251, "v": "Zajištěný výkon elektrárny", "vt": "string" }, "C11": { "style": 83, "f": "=C10*0.45", "v": 67.5, "vt": "number" }, "D11": { "style": 84, "v": "kW", "vt": "string" }, "F11": { "style": 14, "v": "Úrok", "vt": "string" }, "G11": { "style": 252, "v": 0.04, "vt": "number" }, "W11": { "style": 253, "v": 2000, "vt": "number" }, "B12": { "style": 254, "v": "Poměr vlastní spotřeby elektřiny", "vt": "string" }, "C12": { "style": 88, "v": 0.75, "vt": "number" }, "F12": { "style": 89, "v": "Výnos z úroků", "vt": "string" }, "G12": { "style": 255, "f": "=(((C19*(1+G11)^(H1+2))))-G10", "v": 16929396.541209083, "vt": "number" }, "H12": { "style": 42, "v": "Úročení probíhá o 2 roky déle, protože úročení probíhá ode dne vkladu. Elektřinu z PPA kontraktu budeme dodávat se spuštěním elektrárny, což je očekávano v roce 2027 / 2028. ", "vt": "string" }, "W12": { "style": 253, "v": 2500, "vt": "number" }, "F13": { "style": 14, "v": "Srážková daň (250/2000 Sb.)", "vt": "string" }, "G13": { "style": 21, "v": 0, "vt": "number" }, "V13": { "style": 253, "v": 10000, "vt": "number" }, "W13": { "style": 253, "v": 3000, "vt": "number" }, "X13": { "style": 256, "v": 0.03, "vt": "number" }, "Y13": { "style": 257, "v": 140000000, "vt": "number" }, "Z13": { "style": 257, "v": 270000000, "vt": "number" }, "B14": { "style": 258, "v": "Reálná výroba elektrárny / rok", "vt": "string" }, "C14": { "style": 95, "f": "=IF(B1=V13,C10*X27,IF(B1=V14,C10*X28,IF(B1=V15,C10*X29,IF(B1=V16,C10*X30,IF(B1=V17,C10*X31,IF(B1=V18,C10*X32,IF(B1=V19,C10*X33,\"chyba\")))))))", "v": 201, "vt": "number" }, "D14": { "style": 96, "v": "MWh / rok", "vt": "string" }, "V14": { "style": 253, "v": 11500, "vt": "number" }, "W14": { "style": 253, "v": 3500, "vt": "number" }, "X14": { "style": 256, "v": 0.04, "vt": "number" }, "Y14": { "style": 257, "v": 175000000, "vt": "number" }, "Z14": { "style": 259, "v": 288000000, "vt": "number" }, "B15": { "style": 260, "v": "Vlastní spotřeba", "vt": "string" }, "C15": { "style": 99, "f": "=C14*C12", "v": 150.75, "vt": "number" }, "D15": { "style": 100, "v": "MWh / rok", "vt": "string" }, "F15": { "style": 101, "v": "Čistý výnos", "vt": "string" }, "G15": { "style": 261, "f": "=G12*(1-G13)", "v": 16929396.541209083, "vt": "number" }, "V15": { "style": 253, "v": 12000, "vt": "number" }, "W15": { "style": 253, "v": 4000, "vt": "number" }, "X15": { "style": 256, "v": 0.05, "vt": "number" }, "Z15": { "style": 257, "v": 300000000, "vt": "number" }, "B16": { "style": 262, "v": "Prodaná elektřina", "vt": "string" }, "C16": { "style": 104, "f": "=C14-C15", "v": 50.25, "vt": "number" }, "D16": { "style": 105, "v": "MWh / rok", "vt": "string" }, "V16": { "style": 253, "v": 12500, "vt": "number" }, "W16": { "style": 253, "v": 4500, "vt": "number" }, "X16": { "style": 256, "v": 0.06, "vt": "number" }, "Z16": { "style": 257, "v": 320000000, "vt": "number" }, "B17": { "style": 101, "v": "Celkové množství vyrobené EE", "vt": "string" }, "C17": { "style": 30, "f": "=C14*H1", "v": 6030, "vt": "number" }, "D17": { "style": 107, "v": "MWh / životnost ", "vt": "string" }, "F17": { "style": 14, "v": "Vklad", "vt": "string" }, "G17": { "style": 263, "f": "=G10", "v": 6750000, "vt": "number" }, "Q17": { "style": 264, "v": "Envys", "vt": "string" }, "R17": { "style": 264, "v": "Obec ", "vt": "string" }, "S17": { "style": 264, "v": "Komunita", "vt": "string" }, "V17": { "style": 253, "v": 13400, "vt": "number" }, "W17": { "style": 253, "v": 5000, "vt": "number" }, "X17": { "style": 256, "v": 0.07, "vt": "number" }, "Z17": { "style": 257, "v": 350000000, "vt": "number" }, "V18": { "style": 253, "v": 14500, "vt": "number" }, "W18": { "style": 253, "v": 5500, "vt": "number" }, "X18": { "style": 256, "v": 0.1, "vt": "number" }, "B19": { "style": 265, "v": "Cena výkonu v elektrárně EnVys", "vt": "string" }, "C19": { "style": 111, "f": "=C10*45000", "v": 6750000, "vt": "number" }, "D19": { "style": 112, "v": "Kč / životnost", "vt": "string" }, "E19": { "style": 6, "v": "Platbu za CAPEX je možné rozdělit dle fází přípravy. 20 - 30 % % po podpisu 50 % při stavebním povolení a 20 % při uvedení elektárny do provozu. Rizika tedy nejsou výrazná. ", "vt": "string" }, "Q19": { "style": 256, "v": 0.15, "vt": "number" }, "R19": { "style": 266, "v": 0.05, "vt": "number" }, "S19": { "style": 256, "f": "=100%-Q19-R19", "v": 0.7999999999999999, "vt": "number" }, "V19": { "style": 253, "v": 15000, "vt": "number" }, "W19": { "style": 253, "v": 6000, "vt": "number" }, "B20": { "style": 14, "v": "Tržní cena elektřiny dle burzy", "vt": "string" }, "C20": { "style": 115, "f": "=C10*E1*H1", "v": 15750000, "vt": "number" }, "D20": { "style": 11, "v": "Kč / životnost", "vt": "string" }, "Q20": { "style": 253, "f": "=$B$1*Q19", "v": 2010, "vt": "number" }, "R20": { "style": 253, "f": "=$B$1*R19", "v": 670, "vt": "number" }, "S20": { "style": 253, "f": "=$B$1*S19", "v": 10720, "vt": "number" }, "W20": { "style": 253, "v": 7500, "vt": "number" }, "P21": { "style": 256, "v": 0.2, "vt": "number" }, "W21": { "style": 253, "v": 8500, "vt": "number" }, "B22": { "style": 14, "v": "Úspora na 1 MWh EnVys", "vt": "string" }, "C22": { "style": 116, "f": "=E1-E3", "v": 3500, "vt": "number" }, "D22": { "style": 11, "v": "Kč / MWh", "vt": "string" }, "Q22": { "style": 253, "f": "=Q20*$P$21", "v": 402, "vt": "number" }, "R22": { "style": 253, "f": "=R20*$P$21", "v": 134, "vt": "number" }, "S22": { "style": 253, "f": "=S20*$P$21", "v": 2144, "vt": "number" }, "Q23": { "style": 264, "v": "Čisté -> po nákladech", "vt": "string" }, "B24": { "style": 267, "v": "Roční úspora ", "vt": "string" }, "C24": { "style": 268, "f": "=C22*C14", "v": 703500, "vt": "number" }, "D24": { "style": 138, "v": "/ rok", "vt": "string" }, "Q24": { "style": 253, "v": "ENVYS", "vt": "string" }, "R24": { "style": 253, "v": "Obec ", "vt": "string" }, "S24": { "style": 253, "v": "Komunita", "vt": "string" }, "B25": { "style": 269, "v": "Roční úspora s DPH", "vt": "string" }, "C25": { "style": 119, "f": "=C24*1.21", "v": 851235, "vt": "number" }, "D25": { "style": 120, "v": "/ rok", "vt": "string" }, "Q25": { "style": 257, "f": "=Q20-Q22", "v": 1608, "vt": "number" }, "R25": { "style": 257, "f": "=R20-R22", "v": 536, "vt": "number" }, "S25": { "style": 257, "f": "=S20-S22", "v": 8576, "vt": "number" }, "B27": { "style": 269, "v": "Čistá úspora bez DPH", "vt": "string" }, "C27": { "style": 119, "f": "=C24*H1", "v": 21105000, "vt": "number" }, "D27": { "style": 120, "v": "/ životnost", "vt": "string" }, "X27": { "style": 270, "v": 1, "vt": "number" }, "O28": { "style": 257, "v": 288000000, "vt": "number" }, "T28": { "style": 253, "f": "=10000/100", "v": 100, "vt": "number" }, "X28": { "style": 270, "v": 1.15, "vt": "number" }, "B29": { "style": 80, "v": "Celková úspora s DPH", "vt": "string" }, "C29": { "style": 123, "f": "=C27*1.21", "v": 25537050, "vt": "number" }, "T29": { "style": 253, "f": "=B1/T28", "v": 134, "vt": "number" }, "X29": { "style": 270, "v": 1.2, "vt": "number" }, "X30": { "style": 270, "v": 1.25, "vt": "number" }, "B31": { "style": 271, "v": "Finanční prostředky získané na úspoře za elektřinu vložíme na termínovaný vklad na stejnou dobu", "vt": "string" }, "T31": { "style": 253, "v": 1, "vt": "number" }, "U31": { "style": 257, "f": "=$C$10*T31", "v": 150, "vt": "number" }, "X31": { "style": 270, "v": 1.34, "vt": "number" }, "T32": { "style": 233, "v": 1.25, "vt": "number" }, "U32": { "style": 257, "f": "=$C$10*T32", "v": 187.5, "vt": "number" }, "X32": { "style": 270, "v": 1.45, "vt": "number" }, "B33": { "style": 100, "v": "Termínovaný účet na úspory", "vt": "string" }, "O33": { "style": 253, "v": "Cena za 1 MWh celkem", "vt": "string" }, "P33": { "style": 272, "f": "=O28/S25", "v": 33582.08955223881, "vt": "number" }, "T33": { "style": 253, "f": "=T29/100", "v": 1.34, "vt": "number" }, "U33": { "style": 257, "f": "=$C$10*T33", "v": 201, "vt": "number" }, "X33": { "style": 273, "v": 1.5, "vt": "number" }, "B34": { "style": 254, "v": "Poměr vlastní spotřeby elektřiny", "vt": "string" }, "C34": { "style": 128, "f": "=C12", "v": 0.75, "vt": "number" }, "T34": { "style": 233, "v": 1.5, "vt": "number" }, "U34": { "style": 257, "f": "=$C$10*T34", "v": 225, "vt": "number" }, "B35": { "style": 254, "v": "Roční vlastní spotřeba", "vt": "string" }, "C35": { "style": 129, "f": "=C14*C12", "v": 150.75, "vt": "number" }, "D35": { "style": 130, "v": "MWh", "vt": "string" }, "B36": { "style": 14, "v": "Roční vklad (úspora)", "vt": "string" }, "C36": { "style": 131, "f": "=C25", "v": 851235, "vt": "number" }, "B37": { "style": 80, "v": "Vklad po dobu životnosti", "vt": "string" }, "C37": { "style": 132, "f": "=C36*H1", "v": 25537050, "vt": "number" }, "P37": { "style": 274, "v": "Náklady v EE", "vt": "string" }, "B38": { "style": 14, "v": "Úrok", "vt": "string" }, "C38": { "style": 134, "f": "=G11", "v": 0.04, "vt": "number" }, "B39": { "style": 14, "v": "Výnos z úroků", "vt": "string" }, "C39": { "style": 131, "f": "=FV(G11,H1,-C36,0,0)-(C36*H1)", "v": 22204411.986207373, "vt": "number" }, "B40": { "style": 14, "v": "Srážková daň (250/2000 Sb.)", "vt": "string" }, "C40": { "style": 135, "f": "=G13", "v": 0, "vt": "number" }, "B42": { "style": 80, "v": "Čistý výnos", "vt": "string" }, "C42": { "style": 136, "f": "=(C39*(100%-C40))", "v": 22204411.986207373, "vt": "number" }, "B44": { "style": 271, "v": "Finanční prostředky získané z prodeje přebytků elektřiny vložíme také na termínovaný vklad na stejnou dobu", "vt": "string" }, "B46": { "style": 275, "v": "Prodané přebytky na termínované vklady", "vt": "string" }, "B47": { "style": 14, "v": "Poměr prodané výroby", "vt": "string" }, "C47": { "style": 135, "f": "=100%-C34", "v": 0.25, "vt": "number" }, "B48": { "style": 14, "v": "Množství ročně prodané EE", "vt": "string" }, "C48": { "style": 129, "f": "=C14*C47", "v": 50.25, "vt": "number" }, "D48": { "style": 138, "v": "MWh", "vt": "string" }, "B49": { "style": 14, "v": "Roční vklad (příjem z prodeje)", "vt": "string" }, "C49": { "style": 131, "f": "=(C48*E1)-(C48-100)", "v": 175924.75, "vt": "number" }, "B50": { "style": 80, "v": "Celkový příjem z prodeje elektřiny", "vt": "string" }, "C50": { "style": 132, "f": "=C49*H1", "v": 5277742.5, "vt": "number" }, "B51": { "style": 14, "v": "Úrok", "vt": "string" }, "C51": { "style": 134, "f": "=G11", "v": 0.04, "vt": "number" }, "B52": { "style": 14, "v": "Výnos z úroků", "vt": "string" }, "C52": { "style": 139, "f": "=FV(G11,H1,-C49,0,0)-(C49*H1)", "v": 4588986.152555445, "vt": "number" }, "B53": { "style": 14, "v": "Srážková daň (250/2000 Sb.)", "vt": "string" }, "C53": { "style": 135, "f": "=G13", "v": 0, "vt": "number" }, "B55": { "style": 80, "v": "Čistý výnos", "vt": "string" }, "C55": { "style": 136, "f": "=(C52*(100%-C53))+C50", "v": 9866728.652555445, "vt": "number" }, "B58": { "style": 271, "v": "Při platbě za rezervaci výroby komunitní elektrárny ve stejný den jako složení vkladu na termínovaný účet bance vychází: ", "vt": "string" }, "B60": { "style": 276, "v": "Celkem PPA kontrakt EnVys ", "vt": "string" }, "C60": { "style": 277, "f": "=C42+C29+C55", "v": 57608190.63876282, "vt": "number" }, "F60": { "style": 278, "v": "Celkem termínované vklady", "vt": "string" }, "G60": { "style": 279, "f": "=G17+G15", "v": 23679396.541209083, "vt": "number" }, "B65": { "style": 144, "v": "K nákupu elektřiny je možné zakoupit ", "vt": "string" }, "D65": { "style": 145, "f": "=C10/66", "v": 2.272727272727273, "vt": "number" }, "E65": { "style": 146, "v": "akcii EnVys, a.s.", "vt": "string" }, "B69": { "style": 147, "v": "Výnosnost akcií", "vt": "string" }, "B70": { "style": 148, "v": "Možné množství zakoupených akcií", "vt": "string" }, "D70": { "style": 149, "f": "=ROUND(D65,0)", "v": 2, "vt": "number" }, "B71": { "style": 148, "v": "Cena 1 akcie", "vt": "string" }, "D71": { "style": 150, "v": 100000, "vt": "number" }, "B72": { "style": 151, "v": "Celkový vklad", "vt": "string" }, "D72": { "style": 152, "f": "=D71*D70", "v": 200000, "vt": "number" }, "B74": { "style": 148, "v": "Podíl na společnosti", "vt": "string" }, "D74": { "style": 153, "f": "=D72/'Výroba + dividenda nejpesimisti'!N5", "v": 0.0005083884087442806, "vt": "number" }, "B76": { "style": 148, "v": "Očekávaný zisk", "vt": "string" }, "D76": { "style": 150, "f": "='Výroba + dividenda nejpesimisti'!N13", "v": 437690000, "vt": "number" }, "B77": { "style": 154, "v": "Dividenda", "vt": "string" }, "D77": { "style": 155, "f": "='Výroba + dividenda nejpesimisti'!N15", "v": 0.6, "vt": "number" }, "B79": { "style": 148, "v": "Zisk k rozdělení", "vt": "string" }, "D79": { "style": 150, "f": "='Výroba + dividenda nejpesimisti'!N17", "v": 262614000, "vt": "number" }, "B80": { "style": 154, "v": "Podíl akcionáře", "vt": "string" }, "D80": { "style": 156, "f": "=D74", "v": 0.0005083884087442806, "vt": "number" }, "B82": { "style": 157, "v": "Dividenda / rok", "vt": "string" }, "D82": { "style": 152, "f": "=D79*D80", "v": 133509.91357397052, "vt": "number" }, "B83": { "style": 157, "v": "Dividenda / životnost elektrárny", "vt": "string" }, "D83": { "style": 152, "f": "=D82*H1", "v": 4005297.4072191156, "vt": "number" }, "B85": { "style": 158, "v": "Daň z výplaty dividend 15 %", "vt": "string" }, "D85": { "style": 159, "f": "=D83*0.15", "v": 600794.6110828674, "vt": "number" }, "B87": { "style": 160, "v": "Celkem akcie EnVys ", "vt": "string" }, "C87": { "style": 161, "f": "=D83-D85", "v": 3404502.7961362484, "vt": "number" }, "B92": { "style": 280, "v": "Vklady zákazníka do EnVys", "vt": "string" }, "E92": { "style": 281, "v": "Vklady zákazníka termínovaný vklad", "vt": "string" }, "B94": { "style": 282, "v": "PPA kontrakt", "vt": "string" }, "C94": { "style": 165, "f": "=C19", "v": 6750000, "vt": "number" }, "E94": { "style": 166, "v": "Termínovaný vklad", "vt": "string" }, "F94": { "style": 167, "f": "=G10", "v": 6750000, "vt": "number" }, "B95": { "style": 283, "v": "Akcie", "vt": "string" }, "C95": { "style": 169, "f": "=D72", "v": 200000, "vt": "number" }, "B97": { "style": 284, "v": "Vynaloženo celkem", "vt": "string" }, "C97": { "style": 171, "f": "=C94+C95", "v": 6950000, "vt": "number" }, "E97": { "style": 172, "v": "Vynaloženo celkem", "vt": "string" }, "F97": { "style": 173, "f": "=F94", "v": 6750000, "vt": "number" }, "B100": { "style": 285, "v": "Stav na konci ", "vt": "string" }, "C100": { "style": 286, "f": "=C29+C42+C55+C87", "v": 61012693.43489906, "vt": "number" }, "E100": { "style": 287, "v": "Stav na konci ", "vt": "string" }, "F100": { "style": 288, "f": "=G60", "v": 23679396.541209083, "vt": "number" } }, "text_index": [ "Roční výroba", "MWh", "Odhad ceny na burze EE", "Životnost elektrárny", "let", "VtE bude po celou dobu životnosti servisovat výrobce tj. společnost Vestas. Garantováno je 25 let provozu. S ohledem na to, že EnVys nebude při cenách pod 35 EUR / MWh vyrábě, aby se nepodílel na přetěžování sítě v době kdy bude elektřiny v síti nadbytek (v roce 2025 bylo 992 hodin, kdy byla elektřina pod 35EUR / MWh, přičemž průměr v těchto hodinách byl cca 3,5 EUR/MWh). Tímto krokem prodlužujeme životnost Zdroje, což zákazník který si pořídil část výkonu elektrárny ocení. Moderní VtE jsou dělány z robustních materiálů, které zpravidla překračuji svou plánovanou životnost. nejstarší VtE Vestas na území ČR na Svatém Hostýně mělaplánovanou životnost 17 let, přičemž vyráběla 31 let.", "Cena za 1 MWh EnVys", "po rozpočtu za CAPEX. Reálná cena za uplatněný energetický nárok je 0 Kč", "Rozdělení výroby", "Cena za 1 MWh EnVys", "Buňky v kterých je možné měnit hodnoty", "Výhodnost po dobu životnosti zdroje", "Srovnání účasti v EnVys komunitní energetice s termínovanými vklady", "Komunitní energie", "Termínovaný účet", "Spotřeba / garantovaná výroba", "MWh / rok", "Garantovaná výroba. Dle auditu větrnosti výrobce garantuje minimálně vyrobené množství elektřiny. Tato minimální výroba je odrazem pro všechny naše výpočty, přičemž studie dle profilů výrobu P75 ukazujjí, že elektrárny budou vyrábět kolem 13 500 MWh a více.", "Vklad nyní", "vklad bance je stejný jako platba za PPA kontrakt (C19)", "Zajištěný výkon elektrárny", "kW", "Úrok", "Poměr vlastní spotřeby elektřiny", "Výnos z úroků", "Úročení probíhá o 2 roky déle, protože úročení probíhá ode dne vkladu. Elektřinu z PPA kontraktu budeme dodávat se spuštěním elektrárny, což je očekávano v roce 2027 / 2028.", "Srážková daň (250/2000 Sb.)", "Reálná výroba elektrárny / rok", "MWh / rok", "Vlastní spotřeba", "MWh / rok", "Čistý výnos", "Prodaná elektřina", "MWh / rok", "Celkové množství vyrobené EE", "MWh / životnost", "Vklad", "Envys", "Obec", "Komunita", "Cena výkonu v elektrárně EnVys", "Kč / životnost", "Platbu za CAPEX je možné rozdělit dle fází přípravy. 20 - 30 % % po podpisu 50 % při stavebním povolení a 20 % při uvedení elektárny do provozu. Rizika tedy nejsou výrazná.", "Tržní cena elektřiny dle burzy", "Kč / životnost", "Úspora na 1 MWh EnVys", "Kč / MWh", "Čisté -> po nákladech", "Roční úspora", "/ rok", "ENVYS", "Obec", "Komunita", "Roční úspora s DPH", "/ rok", "Čistá úspora bez DPH", "/ životnost", "Celková úspora s DPH", "Finanční prostředky získané na úspoře za elektřinu vložíme na termínovaný vklad na stejnou dobu", "Termínovaný účet na úspory", "Cena za 1 MWh celkem", "Poměr vlastní spotřeby elektřiny", "Roční vlastní spotřeba", "MWh", "Roční vklad (úspora)", "Vklad po dobu životnosti", "Náklady v EE", "Úrok", "Výnos z úroků", "Srážková daň (250/2000 Sb.)", "Čistý výnos", "Finanční prostředky získané z prodeje přebytků elektřiny vložíme také na termínovaný vklad na stejnou dobu", "Prodané přebytky na termínované vklady", "Poměr prodané výroby", "Množství ročně prodané EE", "MWh", "Roční vklad (příjem z prodeje)", "Celkový příjem z prodeje elektřiny", "Úrok", "Výnos z úroků", "Srážková daň (250/2000 Sb.)", "Čistý výnos", "Při platbě za rezervaci výroby komunitní elektrárny ve stejný den jako složení vkladu na termínovaný účet bance vychází:", "Celkem PPA kontrakt EnVys", "Celkem termínované vklady", "K nákupu elektřiny je možné zakoupit", "akcii EnVys, a.s.", "Výnosnost akcií", "Možné množství zakoupených akcií", "Cena 1 akcie", "Celkový vklad", "Podíl na společnosti", "Očekávaný zisk", "Dividenda", "Zisk k rozdělení", "Podíl akcionáře", "Dividenda / rok", "Dividenda / životnost elektrárny", "Daň z výplaty dividend 15 %", "Celkem akcie EnVys", "Vklady zákazníka do EnVys", "Vklady zákazníka termínovaný vklad", "PPA kontrakt", "Termínovaný vklad", "Akcie", "Vynaloženo celkem", "Vynaloženo celkem", "Stav na konci", "Stav na konci" ] }, { "id": "sheet_07", "name": "Výroba + dividenda střední odha", "scenario": { "key": "medium", "label": "střední odhad" }, "section": "Výroba + dividenda", "used_range": { "min_row": 1, "max_row": 43, "min_col": 1, "max_col": 20, "a1": "A1:T43" }, "stats": { "nonempty": 144, "formulas": 39, "types": { "string": 90, "number": 54 }, "blocks": 20 }, "layout": { "freeze_panes": null, "merged_cells": [ "C25:H25", "P8:R8", "C22:H22", "C31:H31", "N43:P45", "R28:S28", "N39:P39", "G3:I3", "P7:R7", "N28:P28", "K1:L1", "P13:R13", "C23:H23", "O1:P1", "P12:R12", "P3:U3", "N30:P30", "Q43:Q45", "P5:R5", "C3:E3", "N35:P35", "M3:N3", "C30:H30", "M25:U26", "N41:P41", "N32:P32", "P10:R10", "N37:P37", "C26:H26", "P6:R6" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 29.25, "4": 14.25, "5": 14.25, "6": 14.25, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 15.0, "25": 18.0, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 14.25, "46": 14.25, "47": 14.25, "48": 14.25, "49": 14.25, "50": 14.25, "51": 14.25, "52": 14.25, "53": 14.25, "54": 14.25, "55": 14.25, "56": 14.25, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 14.25, "90": 14.25, "91": 14.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 14.25, "222": 14.25, "223": 14.25, "224": 14.25, "225": 14.25, "226": 14.25, "227": 14.25, "228": 14.25, "229": 14.25, "230": 14.25, "231": 14.25, "232": 14.25, "233": 14.25, "234": 14.25, "235": 14.25, "236": 14.25, "237": 14.25, "238": 14.25, "239": 14.25, "240": 14.25, "241": 14.25, "242": 14.25, "243": 14.25, "244": 15.75, "245": 15.75, "246": 15.75, "247": 15.75, "248": 15.75, "249": 15.75, "250": 15.75, "251": 15.75, "252": 15.75, "253": 15.75, "254": 15.75, "255": 15.75, "256": 15.75, "257": 15.75, "258": 15.75, "259": 15.75, "260": 15.75, "261": 15.75, "262": 15.75, "263": 15.75, "264": 15.75, "265": 15.75, "266": 15.75, "267": 15.75, "268": 15.75, "269": 15.75, "270": 15.75, "271": 15.75, "272": 15.75, "273": 15.75, "274": 15.75, "275": 15.75, "276": 15.75, "277": 15.75, "278": 15.75, "279": 15.75, "280": 15.75, "281": 15.75, "282": 15.75, "283": 15.75, "284": 15.75, "285": 15.75, "286": 15.75, "287": 15.75, "288": 15.75, "289": 15.75, "290": 15.75, "291": 15.75, "292": 15.75, "293": 15.75, "294": 15.75, "295": 15.75, "296": 15.75, "297": 15.75, "298": 15.75, "299": 15.75, "300": 15.75, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 8.7265625, "C": 59.81640625, "D": 17.81640625, "E": 10.26953125, "F": 7.0, "G": 58.54296875, "H": 14.08984375, "I": 9.81640625, "J": 8.7265625, "K": 14.81640625, "L": 8.54296875, "M": 28.0, "N": 17.54296875, "O": 12.26953125, "P": 12.0, "Q": 15.7265625, "R": 11.81640625, "S": 18.08984375, "T": 14.26953125, "U": 13.453125, "V": 8.7265625, "W": 13.7265625 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FFF0E010", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "A1:A11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 1, "end": 1 }, "heuristics": { "is_table_like": false, "header_row": 1, "header_labels": [ "Obchodní model " ] } }, { "range": "C1:E11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Předpokládaná burzovní cena za 1MWh ", "Kč / MWh" ] } }, { "range": "G1:I11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 7, "end": 9 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Předpokládaná nízká cena vlastních elektráren", "Kč / MWh" ] } }, { "range": "K1:K11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 11, "end": 11 }, "heuristics": { "is_table_like": false, "header_row": 1, "header_labels": [ "životnost elektrárny" ] } }, { "range": "M1:T11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "let", "Jmenovitá hodnota akcie" ] } }, { "range": "C13:E19", "rows": { "start": 13, "end": 19 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 13, "header_labels": [] } }, { "range": "G13:I19", "rows": { "start": 13, "end": 19 }, "cols": { "start": 7, "end": 9 }, "heuristics": { "is_table_like": false, "header_row": 13, "header_labels": [] } }, { "range": "M13:T19", "rows": { "start": 13, "end": 19 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": true, "header_row": 13, "header_labels": [ "Očekávaný zisk", "Po dobu životnosti elektrárny dostanete", "MWh " ] } }, { "range": "C21:E23", "rows": { "start": 21, "end": 23 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 21, "header_labels": [] } }, { "range": "M21:T23", "rows": { "start": 21, "end": 23 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 21, "header_labels": [ "Dividenda / rok" ] } }, { "range": "C25:E26", "rows": { "start": 25, "end": 26 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 25, "header_labels": [ "Zisk z dodávek elektrické energie - nad komunitní množství " ] } }, { "range": "M25:T26", "rows": { "start": 25, "end": 26 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 25, "header_labels": [ "Ideální rozložení nákupů a ekonomika" ] } }, { "range": "M28:T28", "rows": { "start": 28, "end": 28 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 28, "header_labels": [ "Výnost 1 akcie pokryje nákup", "MWh elektrické energie" ] } }, { "range": "C30:E32", "rows": { "start": 30, "end": 32 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 30, "header_labels": [ "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů" ] } }, { "range": "M30:T32", "rows": { "start": 30, "end": 32 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 30, "header_labels": [ "Na 1 akcii vhodné zakoupit elektřinu za" ] } }, { "range": "M35:T35", "rows": { "start": 35, "end": 35 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 35, "header_labels": [ "V PPA kontraktech ideálně prodáno elektřiny" ] } }, { "range": "M37:T37", "rows": { "start": 37, "end": 37 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 37, "header_labels": [ "Kalkulovaná cena 1 VTE" ] } }, { "range": "M39:T39", "rows": { "start": 39, "end": 39 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 39, "header_labels": [ "Vlastníci postaví celkem", "větrných elektráren" ] } }, { "range": "M41:T41", "rows": { "start": 41, "end": 41 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 41, "header_labels": [ "Dotace ", "větrných elektáren" ] } }, { "range": "M43:T43", "rows": { "start": 43, "end": 43 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 43, "header_labels": [ "Dluh společnosti" ] } } ], "cells": { "A1": { "style": 6, "v": "Obchodní model ", "vt": "string" }, "C1": { "style": 178, "v": "Předpokládaná burzovní cena za 1MWh ", "vt": "string" }, "D1": { "style": 179, "f": "='Základní rozpočet střední odhad'!E2", "v": 3500, "vt": "number" }, "E1": { "style": 16, "v": "Kč / MWh", "vt": "string" }, "G1": { "style": 16, "v": "Předpokládaná nízká cena vlastních elektráren", "vt": "string" }, "H1": { "style": 10, "v": 1800, "vt": "number" }, "I1": { "style": 6, "v": "Kč / MWh", "vt": "string" }, "K1": { "style": 18, "v": "životnost elektrárny", "vt": "string" }, "M1": { "style": 181, "v": 30, "vt": "number" }, "N1": { "style": 6, "v": "let", "vt": "string" }, "O1": { "style": 182, "v": "Jmenovitá hodnota akcie", "vt": "string" }, "Q1": { "style": 183, "v": 100000, "vt": "number" }, "C2": { "style": 18, "v": "Předpokládaná roční výroba ", "vt": "string" }, "D2": { "style": 10, "v": 13400, "vt": "number" }, "E2": { "style": 16, "v": "MWh", "vt": "string" }, "C3": { "style": 184, "v": "Komunitní elektrárny", "vt": "string" }, "G3": { "style": 185, "v": "EnVys - vlastní elektrárny", "vt": "string" }, "M3": { "style": 186, "v": "Očekávaná dividenda", "vt": "string" }, "P3": { "style": 186, "v": "Dividenda pokrývá nákup ", "vt": "string" }, "A4": { "style": 187, "v": "Zákazníci se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu elektrárny (Off-site PPA kontrakt). Platba ve výši 45 000 Kč za 0,01 % výkonu (odpovídá 0,45 kW) je kapitálový příspěvek na průzkumy, výstavby fyzické infrastruktury, servis a uplatňování Energetického nároku po celou dobu životnosti Zdroje. Příspěvek nezakládá právo na majetkový podíl ve společnosti ani automatický nárok na akcie. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren.\n\nMajetková účast je v systému EnVys koncipována jako výběrová výsada pro nejaktivnější členy komunity. Teprve při zajištění výrobní kapacity v rozsahu 27 kW (což odpovídá garantované roční výrobě 60 MWh) vzniká zákazníkovi právo podat žádost představenstvu na úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme maximální stabilitu projektu a jasné rozlišení mezi úsporou nákladů na elektřinu a podílem na hospodářském výsledku celé skupiny. Členové komunity akcionáři tedy budou více motivování k udržení nízkých cen, než-li tlačení výkoného managementu do maximalizace zisku, byť v mezích nastavených pravidel. ", "vt": "string" }, "C4": { "style": 6, "v": "počet komunitních VtE", "vt": "string" }, "D4": { "style": 10, "v": 30, "vt": "number" }, "E4": { "style": 16, "v": "ks", "vt": "string" }, "G4": { "style": 6, "v": "počet VtE postavených z vlastních zdrojů", "vt": "string" }, "H4": { "style": 10, "v": 15, "vt": "number" }, "I4": { "style": 16, "v": "ks", "vt": "string" }, "C5": { "style": 6, "v": "předpokládané množství vyrobené elektřiny 1 VtE", "vt": "string" }, "D5": { "style": 16, "f": "=D2", "v": 13400, "vt": "number" }, "E5": { "style": 16, "v": "MWh", "vt": "string" }, "G5": { "style": 6, "v": "předpokládané množství vyrobené elektřiny 1 VtE", "vt": "string" }, "H5": { "style": 16, "f": "=D2", "v": 13400, "vt": "number" }, "I5": { "style": 16, "v": "MWh", "vt": "string" }, "M5": { "style": 188, "v": "Základní kapitál", "vt": "string" }, "N5": { "style": 189, "v": 393400000, "vt": "number" }, "P5": { "style": 190, "v": "Dividenda / životnost elektráren", "vt": "string" }, "S5": { "style": 191, "f": "=N22", "v": 3508737.1631926796, "vt": "number" }, "M6": { "style": 188, "v": "Jmenovitá hodnota akcie", "vt": "string" }, "N6": { "style": 192, "v": 100000, "vt": "number" }, "P6": { "style": 193, "v": "Cena 0,45 kW výkonu elektrárny", "vt": "string" }, "S6": { "style": 194, "v": 45000, "vt": "number" }, "C7": { "style": 6, "v": "Celkové množství vyrobené elektřiny v komunitních elektrárnách / rok", "vt": "string" }, "D7": { "style": 16, "f": "=D5*D4", "v": 402000, "vt": "number" }, "E7": { "style": 16, "v": "MWh", "vt": "string" }, "G7": { "style": 6, "v": "Celkové množství vyrobené z vlastních elektráren / rok ", "vt": "string" }, "H7": { "style": 16, "f": "=H5*H4", "v": 201000, "vt": "number" }, "I7": { "style": 16, "v": "MWh", "vt": "string" }, "M8": { "style": 195, "v": "Zakoupené akcie", "vt": "string" }, "N8": { "style": 196, "v": 1, "vt": "number" }, "P8": { "style": 197, "v": "Dividenda pokryje nákup ", "vt": "string" }, "S8": { "style": 198, "f": "=(N22/S6)*0.45", "v": 35.08737163192679, "vt": "number" }, "T8": { "style": 6, "v": "kW výkonu komunitní elektřiny", "vt": "string" }, "C9": { "style": 6, "v": "Komunitní energetika (rezervované množství MWh zákazníky)", "vt": "string" }, "D9": { "style": 16, "f": "=D7*0.64", "v": 257280, "vt": "number" }, "E9": { "style": 16, "v": "MWh", "vt": "string" }, "M9": { "style": 188, "v": "Jmenovitá hodnota akcií", "vt": "string" }, "N9": { "style": 199, "f": "=N8*N6", "v": 100000, "vt": "number" }, "P9": { "style": 115, "v": "Výkon 0,45 kW VtE vyrobí nejméně", "vt": "string" }, "S9": { "style": 200, "v": 1, "vt": "number" }, "T9": { "style": 16, "v": "MWh", "vt": "string" }, "C10": { "style": 6, "v": "Náklady - fond 20 % z vyrobené elektřiny", "vt": "string" }, "D10": { "style": 16, "f": "=D7*0.2", "v": 80400, "vt": "number" }, "E10": { "style": 16, "v": "MWh", "vt": "string" }, "G10": { "style": 6, "v": "Náklady - fond 20 % z vyrobené elektřiny", "vt": "string" }, "H10": { "style": 16, "f": "=H7*0.2", "v": 40200, "vt": "number" }, "I10": { "style": 16, "v": "MWh", "vt": "string" }, "C11": { "style": 6, "v": "Odměna obcím", "vt": "string" }, "D11": { "style": 16, "f": "=D7*0.04", "v": 16080, "vt": "number" }, "E11": { "style": 16, "v": "MWh", "vt": "string" }, "G11": { "style": 6, "v": "Odměna obcím", "vt": "string" }, "H11": { "style": 16, "f": "=H7*0.04", "v": 8040, "vt": "number" }, "I11": { "style": 16, "v": "MWh", "vt": "string" }, "M11": { "style": 188, "v": "Podíl akcionáře", "vt": "string" }, "N11": { "style": 201, "f": "=N19", "v": 0.0002541942043721403, "vt": "number" }, "P11": { "style": 202, "f": "=S8", "v": 35.08737163192679, "vt": "number" }, "Q11": { "style": 203, "v": "kW výkonu ročně vyrobí", "vt": "string" }, "S11": { "style": 204, "f": "=S8/0.45*1", "v": 77.97193695983732, "vt": "number" }, "T11": { "style": 6, "v": "MWh ", "vt": "string" }, "M13": { "style": 205, "v": "Očekávaný zisk", "vt": "string" }, "N13": { "style": 206, "f": "=C23+C26", "v": 766854000, "vt": "number" }, "P13": { "style": 207, "v": "Po dobu životnosti elektrárny dostanete", "vt": "string" }, "S13": { "style": 198, "f": "=S11*M1", "v": 2339.1581087951195, "vt": "number" }, "T13": { "style": 6, "v": "MWh ", "vt": "string" }, "C14": { "style": 6, "v": "Vlastní výroba Envys v komunitních elektrárnách v MWh", "vt": "string" }, "D14": { "style": 16, "f": "=(D7-D9-D10-D11)", "v": 48240, "vt": "number" }, "E14": { "style": 16, "v": "MWh / rok", "vt": "string" }, "G14": { "style": 6, "v": "Vlastní výroba Envys v komunitních elektrárnách v MWh", "vt": "string" }, "H14": { "style": 16, "f": "=H7-H10-H11", "v": 152760, "vt": "number" }, "I14": { "style": 16, "v": "MWh / rok", "vt": "string" }, "M15": { "style": 289, "v": "Dividenda", "vt": "string" }, "N15": { "style": 290, "v": 0.6, "vt": "number" }, "G16": { "style": 6, "v": "netto zisk Envys prodej domácnostem v k.ú. akcionářů / rok", "vt": "string" }, "H16": { "style": 16, "f": "=(H14/2)*H1", "v": 137484000, "vt": "number" }, "I16": { "style": 16, "v": "CZK", "vt": "string" }, "C17": { "style": 6, "v": "netto zisk Envys / rok", "vt": "string" }, "D17": { "style": 16, "f": "=D14*D1", "v": 168840000, "vt": "number" }, "E17": { "style": 16, "v": "CZK", "vt": "string" }, "G17": { "style": 16, "v": "netto zisk Envys prodej na burzu / rok", "vt": "string" }, "H17": { "style": 16, "f": "=(H14/2)*D1", "v": 267330000, "vt": "number" }, "M17": { "style": 205, "v": "Zisk k rozdělení", "vt": "string" }, "N17": { "style": 205, "f": "=N13*N15", "v": 460112400, "vt": "number" }, "C18": { "style": 6, "v": "doba životnosti zdrojů", "vt": "string" }, "D18": { "style": 25, "f": "=M1", "v": 30, "vt": "number" }, "E18": { "style": 25, "v": "let", "vt": "string" }, "G18": { "style": 6, "v": "doba životnosti zdrojů", "vt": "string" }, "H18": { "style": 25, "f": "=M1", "v": 30, "vt": "number" }, "I18": { "style": 25, "v": "let", "vt": "string" }, "C19": { "style": 6, "v": "zisk z provozu komunitních elektráren po dobu životnosti", "vt": "string" }, "D19": { "style": 16, "f": "=D17*M1", "v": 5065200000, "vt": "number" }, "E19": { "style": 16, "v": "CZK", "vt": "string" }, "G19": { "style": 6, "v": "zisk z provozu komunitních elektráren po dobu životnosti", "vt": "string" }, "H19": { "style": 16, "f": "=(H16+H17*M1)", "v": 8157384000, "vt": "number" }, "I19": { "style": 16, "v": "CZK", "vt": "string" }, "M19": { "style": 188, "v": "Podíl akcionáře", "vt": "string" }, "N19": { "style": 201, "f": "=N9/N5", "v": 0.0002541942043721403, "vt": "number" }, "M21": { "style": 197, "v": "Dividenda / rok", "vt": "string" }, "N21": { "style": 206, "f": "=N17*N19", "v": 116957.90543975598, "vt": "number" }, "C22": { "style": 216, "v": "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "vt": "string" }, "M22": { "style": 197, "v": "Dividenda / životnost elektráren", "vt": "string" }, "N22": { "style": 206, "f": "=N21*M1", "v": 3508737.1631926796, "vt": "number" }, "C23": { "style": 211, "f": "=D17+H16+H17", "v": 573654000, "vt": "number" }, "C25": { "style": 212, "v": "Zisk z dodávek elektrické energie - nad komunitní množství ", "vt": "string" }, "M25": { "style": 213, "v": "Ideální rozložení nákupů a ekonomika", "vt": "string" }, "C26": { "style": 211, "f": "='Nejpesimističtějsí odhad dodávk'!C13", "v": 193200000, "vt": "number" }, "N28": { "style": 214, "v": "Výnost 1 akcie pokryje nákup", "vt": "string" }, "Q28": { "style": 215, "f": "=(N17*0.00025*M1)/S6", "v": 76.6854, "vt": "number" }, "R28": { "style": 214, "v": "MWh elektrické energie", "vt": "string" }, "C30": { "style": 216, "v": "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "vt": "string" }, "N30": { "style": 58, "v": "Na 1 akcii vhodné zakoupit elektřinu za", "vt": "string" }, "Q30": { "style": 217, "f": "=Q28*S6", "v": 3450843, "vt": "number" }, "C31": { "style": 211, "f": "=D19+H19", "v": 13222584000, "vt": "number" }, "N32": { "style": 218, "v": "Volných akcií", "vt": "string" }, "Q32": { "style": 218, "v": 1600, "vt": "number" }, "N35": { "style": 219, "v": "V PPA kontraktech ideálně prodáno elektřiny", "vt": "string" }, "Q35": { "style": 220, "f": "=Q32*Q30", "v": 5521348800, "vt": "number" }, "N37": { "style": 221, "v": "Kalkulovaná cena 1 VTE", "vt": "string" }, "Q37": { "style": 217, "v": 270000000, "vt": "number" }, "N39": { "style": 219, "v": "Vlastníci postaví celkem", "vt": "string" }, "Q39": { "style": 222, "f": "=Q35/Q37", "v": 20.44944, "vt": "number" }, "R39": { "style": 223, "v": "větrných elektráren", "vt": "string" }, "N41": { "style": 224, "v": "Dotace ", "vt": "string" }, "Q41": { "style": 225, "f": "=Q39*0.4", "v": 8.179776, "vt": "number" }, "R41": { "style": 226, "v": "větrných elektáren", "vt": "string" }, "N43": { "style": 227, "v": "Dluh společnosti", "vt": "string" }, "Q43": { "style": 228, "v": 0.02, "vt": "number" } }, "text_index": [ "Obchodní model", "Předpokládaná burzovní cena za 1MWh", "Kč / MWh", "Předpokládaná nízká cena vlastních elektráren", "Kč / MWh", "životnost elektrárny", "let", "Jmenovitá hodnota akcie", "Předpokládaná roční výroba", "MWh", "Komunitní elektrárny", "EnVys - vlastní elektrárny", "Očekávaná dividenda", "Dividenda pokrývá nákup", "Zákazníci se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu elektrárny (Off-site PPA kontrakt). Platba ve výši 45 000 Kč za 0,01 % výkonu (odpovídá 0,45 kW) je kapitálový příspěvek na průzkumy, výstavby fyzické infrastruktury, servis a uplatňování Energetického nároku po celou dobu životnosti Zdroje. Příspěvek nezakládá právo na majetkový podíl ve společnosti ani automatický nárok na akcie. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren.\n\nMajetková účast je v systému EnVys koncipována jako výběrová výsada pro nejaktivnější členy komunity. Teprve při zajištění výrobní kapacity v rozsahu 27 kW (což odpovídá garantované roční výrobě 60 MWh) vzniká zákazníkovi právo podat žádost představenstvu na úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme maximální stabilitu projektu a jasné rozlišení mezi úsporou nákladů na elektřinu a podílem na hospodářském výsledku celé skupiny. Členové komunity akcionáři tedy budou více motivování k udržení nízkých cen, než-li tlačení výkoného managementu do maximalizace zisku, byť v mezích nastavených pravidel.", "počet komunitních VtE", "ks", "počet VtE postavených z vlastních zdrojů", "ks", "předpokládané množství vyrobené elektřiny 1 VtE", "MWh", "předpokládané množství vyrobené elektřiny 1 VtE", "MWh", "Základní kapitál", "Dividenda / životnost elektráren", "Jmenovitá hodnota akcie", "Cena 0,45 kW výkonu elektrárny", "Celkové množství vyrobené elektřiny v komunitních elektrárnách / rok", "MWh", "Celkové množství vyrobené z vlastních elektráren / rok", "MWh", "Zakoupené akcie", "Dividenda pokryje nákup", "kW výkonu komunitní elektřiny", "Komunitní energetika (rezervované množství MWh zákazníky)", "MWh", "Jmenovitá hodnota akcií", "Výkon 0,45 kW VtE vyrobí nejméně", "MWh", "Náklady - fond 20 % z vyrobené elektřiny", "MWh", "Náklady - fond 20 % z vyrobené elektřiny", "MWh", "Odměna obcím", "MWh", "Odměna obcím", "MWh", "Podíl akcionáře", "kW výkonu ročně vyrobí", "MWh", "Očekávaný zisk", "Po dobu životnosti elektrárny dostanete", "MWh", "Vlastní výroba Envys v komunitních elektrárnách v MWh", "MWh / rok", "Vlastní výroba Envys v komunitních elektrárnách v MWh", "MWh / rok", "Dividenda", "netto zisk Envys prodej domácnostem v k.ú. akcionářů / rok", "CZK", "netto zisk Envys / rok", "CZK", "netto zisk Envys prodej na burzu / rok", "Zisk k rozdělení", "doba životnosti zdrojů", "let", "doba životnosti zdrojů", "let", "zisk z provozu komunitních elektráren po dobu životnosti", "CZK", "zisk z provozu komunitních elektráren po dobu životnosti", "CZK", "Podíl akcionáře", "Dividenda / rok", "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "Dividenda / životnost elektráren", "Zisk z dodávek elektrické energie - nad komunitní množství", "Ideální rozložení nákupů a ekonomika", "Výnost 1 akcie pokryje nákup", "MWh elektrické energie", "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "Na 1 akcii vhodné zakoupit elektřinu za", "Volných akcií", "V PPA kontraktech ideálně prodáno elektřiny", "Kalkulovaná cena 1 VTE", "Vlastníci postaví celkem", "větrných elektráren", "Dotace", "větrných elektáren", "Dluh společnosti" ] }, { "id": "sheet_08", "name": "Dodávky komodity střední odhad", "scenario": { "key": "medium", "label": "střední odhad" }, "section": "Dodávky komodity", "used_range": { "min_row": 3, "max_row": 18, "min_col": 2, "max_col": 5, "a1": "B3:E18" }, "stats": { "nonempty": 26, "formulas": 6, "types": { "string": 17, "number": 9 }, "blocks": 4 }, "layout": { "freeze_panes": null, "merged_cells": [ "E4:N13", "B18:C23" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 14.25, "4": 14.25, "5": 14.25, "6": 14.25, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 14.25, "25": 14.25, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 14.25, "46": 14.25, "47": 14.25, "48": 14.25, "49": 14.25, "50": 14.25, "51": 14.25, "52": 14.25, "53": 14.25, "54": 14.25, "55": 14.25, "56": 14.25, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 14.25, "90": 14.25, "91": 14.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 15.75, "222": 15.75, "223": 15.75, "224": 15.75, "225": 15.75, "226": 15.75, "227": 15.75, "228": 15.75, "229": 15.75, "230": 15.75, "231": 15.75, "232": 15.75, "233": 15.75, "234": 15.75, "235": 15.75, "236": 15.75, "237": 15.75, "238": 15.75, "239": 15.75, "240": 15.75, "241": 15.75, "242": 15.75, "243": 15.75, "244": 15.75, "245": 15.75, "246": 15.75, "247": 15.75, "248": 15.75, "249": 15.75, "250": 15.75, "251": 15.75, "252": 15.75, "253": 15.75, "254": 15.75, "255": 15.75, "256": 15.75, "257": 15.75, "258": 15.75, "259": 15.75, "260": 15.75, "261": 15.75, "262": 15.75, "263": 15.75, "264": 15.75, "265": 15.75, "266": 15.75, "267": 15.75, "268": 15.75, "269": 15.75, "270": 15.75, "271": 15.75, "272": 15.75, "273": 15.75, "274": 15.75, "275": 15.75, "276": 15.75, "277": 15.75, "278": 15.75, "279": 15.75, "280": 15.75, "281": 15.75, "282": 15.75, "283": 15.75, "284": 15.75, "285": 15.75, "286": 15.75, "287": 15.75, "288": 15.75, "289": 15.75, "290": 15.75, "291": 15.75, "292": 15.75, "293": 15.75, "294": 15.75, "295": 15.75, "296": 15.75, "297": 15.75, "298": 15.75, "299": 15.75, "300": 15.75, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 12.453125, "B": 62.453125, "C": 16.7265625, "D": 18.453125, "E": 8.7265625, "H": 16.81640625, "I": 11.54296875, "J": 8.7265625 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FFF0E010", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "B3:E8", "rows": { "start": 3, "end": 8 }, "cols": { "start": 2, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 3, "header_labels": [ "dodávka komodit - koncoým zákazníkům" ] } }, { "range": "B10:E11", "rows": { "start": 10, "end": 11 }, "cols": { "start": 2, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 10, "header_labels": [ "Roční příjmy z prodeje elektřiny" ] } }, { "range": "B13:E14", "rows": { "start": 13, "end": 14 }, "cols": { "start": 2, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 13, "header_labels": [ "Výnosy spojené s dodávkami komunitní a mimokomunitní energie ", "/ rok" ] } }, { "range": "B17:E18", "rows": { "start": 17, "end": 18 }, "cols": { "start": 2, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 17, "header_labels": [ "náklady:" ] } } ], "cells": { "B3": { "style": 6, "v": "dodávka komodit - koncoým zákazníkům", "vt": "string" }, "B4": { "style": 6, "v": "v rámci komunitních elektráren Envys budeme vyrábět elektřinu pro", "vt": "string" }, "C4": { "style": 10, "f": "=('Výroba + dividenda střední odha'!D7+'Výroba + dividenda střední odha'!H7)/8", "v": 75375, "vt": "number" }, "D4": { "style": 6, "v": "odběrných míst", "vt": "string" }, "E4": { "style": 229, "v": "Počet odběrných míst souvisí s počtem zapojených členů, kdy obce a města mají desítkyaž stovky odběrných míst. Dle stránky historie je zřejmé, že marže je od počátku jasně definovaná, kdy jsme s touto předpolkádanou marží seznámili i Energetický regulační úřad při žádosti o udělení licence na obchod s elektřinou. EnVys tuto marži taktéž vždy transparentně říkal na svých webových stránkách a marketingových materiálech.", "vt": "string" }, "B5": { "style": 6, "v": "Zisk z dodání 230 400 MWh komunitní elektřiny (rezervované komodity) ", "vt": "string" }, "C5": { "style": 6, "v": 0, "vt": "number" }, "D5": { "style": 6, "v": "Kč", "vt": "string" }, "B6": { "style": 6, "v": "Dodávka elektřiny mimo rámec komunitní VtE elektřiny ", "vt": "string" }, "C6": { "style": 10, "f": "=('Výroba + dividenda střední odha'!D7+'Výroba + dividenda střední odha'!H7)*0.4", "v": 241200, "vt": "number" }, "D6": { "style": 6, "v": "MWh/Rok", "vt": "string" }, "B7": { "style": 6, "v": "Marže na 1 MWh", "vt": "string" }, "C7": { "style": 230, "v": 300, "vt": "number" }, "B8": { "style": 6, "v": "Stálý měsíční plat", "vt": "string" }, "C8": { "style": 230, "v": 100, "vt": "number" }, "B10": { "style": 6, "v": "Roční příjmy z prodeje elektřiny", "vt": "string" }, "C10": { "style": 230, "f": "=C6*C7", "v": 72360000, "vt": "number" }, "B11": { "style": 6, "v": "Roční příjmy ze stálých plateb", "vt": "string" }, "C11": { "style": 231, "f": "=C8*12*C4", "v": 90450000, "vt": "number" }, "B13": { "style": 6, "v": "Výnosy spojené s dodávkami komunitní a mimokomunitní energie ", "vt": "string" }, "C13": { "style": 230, "f": "=C11+C10", "v": 162810000, "vt": "number" }, "D13": { "style": 6, "v": "/ rok", "vt": "string" }, "B14": { "style": 6, "v": "Výnosy po celou dobu trvání smluv 300 měsíců", "vt": "string" }, "C14": { "style": 230, "f": "=C13*25", "v": 4070250000, "vt": "number" }, "B17": { "style": 6, "v": "náklady:", "vt": "string" }, "B18": { "style": 229, "v": "Hrazeno z fondu provozu", "vt": "string" } }, "text_index": [ "dodávka komodit - koncoým zákazníkům", "v rámci komunitních elektráren Envys budeme vyrábět elektřinu pro", "odběrných míst", "Počet odběrných míst souvisí s počtem zapojených členů, kdy obce a města mají desítkyaž stovky odběrných míst. Dle stránky historie je zřejmé, že marže je od počátku jasně definovaná, kdy jsme s touto předpolkádanou marží seznámili i Energetický regulační úřad při žádosti o udělení licence na obchod s elektřinou. EnVys tuto marži taktéž vždy transparentně říkal na svých webových stránkách a marketingových materiálech.", "Zisk z dodání 230 400 MWh komunitní elektřiny (rezervované komodity)", "Kč", "Dodávka elektřiny mimo rámec komunitní VtE elektřiny", "MWh/Rok", "Marže na 1 MWh", "Stálý měsíční plat", "Roční příjmy z prodeje elektřiny", "Roční příjmy ze stálých plateb", "Výnosy spojené s dodávkami komunitní a mimokomunitní energie", "/ rok", "Výnosy po celou dobu trvání smluv 300 měsíců", "náklady:", "Hrazeno z fondu provozu" ] }, { "id": "sheet_09", "name": "Základní rozpočet realistický (", "scenario": { "key": "realistic", "label": "realistický" }, "section": "Základní rozpočet", "used_range": { "min_row": 1, "max_row": 30, "min_col": 1, "max_col": 25, "a1": "A1:Y30" }, "stats": { "nonempty": 136, "formulas": 33, "types": { "string": 61, "number": 75 }, "blocks": 4 }, "layout": { "freeze_panes": null, "merged_cells": [ "K1:P1", "H12:I12", "F21:F23", "G1:H1", "D5:E5", "G8:I8", "G3:I3", "A18:B18", "J12:O12", "J8:T10" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 18.75, "4": 15.0, "5": 13.5, "6": 15.0, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 14.25, "25": 14.25, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 14.25, "46": 14.25, "47": 14.25, "48": 14.25, "49": 14.25, "50": 14.25, "51": 14.25, "52": 14.25, "53": 14.25, "54": 14.25, "55": 14.25, "56": 14.25, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 14.25, "90": 14.25, "91": 14.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 14.25, "222": 14.25, "223": 14.25, "224": 14.25, "225": 14.25, "226": 14.25, "227": 14.25, "228": 14.25, "229": 14.25, "230": 14.25, "231": 15.75, "232": 15.75, "233": 15.75, "234": 15.75, "235": 15.75, "236": 15.75, "237": 15.75, "238": 15.75, "239": 15.75, "240": 15.75, "241": 15.75, "242": 15.75, "243": 15.75, "244": 15.75, "245": 15.75, "246": 15.75, "247": 15.75, "248": 15.75, "249": 15.75, "250": 15.75, "251": 15.75, "252": 15.75, "253": 15.75, "254": 15.75, "255": 15.75, "256": 15.75, "257": 15.75, "258": 15.75, "259": 15.75, "260": 15.75, "261": 15.75, "262": 15.75, "263": 15.75, "264": 15.75, "265": 15.75, "266": 15.75, "267": 15.75, "268": 15.75, "269": 15.75, "270": 15.75, "271": 15.75, "272": 15.75, "273": 15.75, "274": 15.75, "275": 15.75, "276": 15.75, "277": 15.75, "278": 15.75, "279": 15.75, "280": 15.75, "281": 15.75, "282": 15.75, "283": 15.75, "284": 15.75, "285": 15.75, "286": 15.75, "287": 15.75, "288": 15.75, "289": 15.75, "290": 15.75, "291": 15.75, "292": 15.75, "293": 15.75, "294": 15.75, "295": 15.75, "296": 15.75, "297": 15.75, "298": 15.75, "299": 15.75, "300": 15.75, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 70.0, "B": 23.81640625, "C": 8.26953125, "D": 19.08984375, "E": 13.453125, "F": 4.08984375, "G": 22.54296875, "H": 13.54296875, "I": 12.08984375, "J": 17.81640625, "K": 34.0, "L": 18.81640625, "M": 16.0, "N": 7.54296875, "O": 33.453125, "P": 21.54296875, "Q": 14.0, "R": 12.453125, "AH": 15.453125, "AI": 12.453125 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "A1:K16", "rows": { "start": 1, "end": 16 }, "cols": { "start": 1, "end": 11 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Odhad odpovída profilu P75, přičemž kalkulovaná cena za 1 MWh elektrické energie je 5000Kč / MWh, což je více optmistický výhled na cenu elektřiny z pohledů zákazníků. LCOE v tomto scénáři je 1119 Kč / MWh", "Životnost elektrárny", "let", "Jistotní platba se odepisuje 25 let, přičemž zákazník si zajišťuje výkon po celou dobu životnosti elektrárny. S ohledem na to, že společnost vlastní obce a členové komunity je zřejmé, že elektrárna bude v provozu dokud její provoz rentabilní." ] } }, { "range": "U1:Y16", "rows": { "start": 1, "end": 16 }, "cols": { "start": 21, "end": 25 }, "heuristics": { "is_table_like": false, "header_row": 1, "header_labels": [] } }, { "range": "A18:K25", "rows": { "start": 18, "end": 25 }, "cols": { "start": 1, "end": 11 }, "heuristics": { "is_table_like": false, "header_row": 18, "header_labels": [ "Kalkulace samofinancovaných zdrojů" ] } }, { "range": "A27:K30", "rows": { "start": 27, "end": 30 }, "cols": { "start": 1, "end": 11 }, "heuristics": { "is_table_like": false, "header_row": 27, "header_labels": [ "Celkem na plnění cílů ENVYS / životnost dalšího zdroje" ] } } ], "cells": { "A1": { "style": 291, "v": "Odhad odpovída profilu P75, přičemž kalkulovaná cena za 1 MWh elektrické energie je 5000Kč / MWh, což je více optmistický výhled na cenu elektřiny z pohledů zákazníků. LCOE v tomto scénáři je 1119 Kč / MWh", "vt": "string" }, "G1": { "style": 1, "v": "Životnost elektrárny", "vt": "string" }, "I1": { "style": 2, "v": 30, "vt": "number" }, "J1": { "style": 3, "v": "let", "vt": "string" }, "K1": { "style": 246, "v": "Jistotní platba se odepisuje 25 let, přičemž zákazník si zajišťuje výkon po celou dobu životnosti elektrárny. S ohledem na to, že společnost vlastní obce a členové komunity je zřejmé, že elektrárna bude v provozu dokud její provoz rentabilní.", "vt": "string" }, "A2": { "style": 6, "v": "Projektová kalkulace VtE", "vt": "string" }, "D2": { "style": 6, "v": "Odhad ceny EE", "vt": "string" }, "E2": { "style": 7, "v": 5000, "vt": "number" }, "F2": { "style": 8, "v": "cenové stropy, dovoz elektřiny, přechod na elektřinu kvůli ETS 2", "vt": "string" }, "A3": { "style": 6, "v": "Roční výroba", "vt": "string" }, "B3": { "style": 10, "v": 13400, "vt": "number" }, "C3": { "style": 6, "v": "MWh", "vt": "string" }, "G3": { "style": 11, "v": "Rozdělení výroby", "vt": "string" }, "V3": { "style": 9, "v": 2000, "vt": "number" }, "A4": { "style": 6, "v": "Pořizovací cena Větrníku", "vt": "string" }, "B4": { "style": 10, "v": 140000000, "vt": "number" }, "G4": { "style": 14, "v": "Envys", "vt": "string" }, "H4": { "style": 14, "v": "Obec ", "vt": "string" }, "I4": { "style": 14, "v": "Komunita", "vt": "string" }, "U4": { "style": 9, "v": 9000, "vt": "number" }, "V4": { "style": 9, "v": 2250, "vt": "number" }, "W4": { "style": 15, "v": 0.02, "vt": "number" }, "A5": { "style": 6, "v": "Náklady na obchodní síť", "vt": "string" }, "B5": { "style": 16, "f": "=B11*0.06", "v": 16200000, "vt": "number" }, "D5": { "style": 18, "v": "Náklady", "vt": "string" }, "G5": { "style": 19, "v": 0.15, "vt": "number" }, "H5": { "style": 20, "v": 0.05, "vt": "number" }, "I5": { "style": 21, "f": "=100%-G5-H5", "v": 0.7999999999999999, "vt": "number" }, "U5": { "style": 9, "v": 10000, "vt": "number" }, "V5": { "style": 9, "v": 2500, "vt": "number" }, "W5": { "style": 15, "v": 0.03, "vt": "number" }, "X5": { "style": 5, "v": 140000000, "vt": "number" }, "Y5": { "style": 5, "v": 270000000, "vt": "number" }, "A6": { "style": 6, "v": "Pozemky, spínačka, vyvedení výkonu, stavební práce", "vt": "string" }, "B6": { "style": 16, "f": "=10000000+6000000+14000000+5000000", "v": 35000000, "vt": "number" }, "G6": { "style": 14, "f": "=$B$3*G5", "v": 2010, "vt": "number" }, "H6": { "style": 14, "f": "=$B$3*H5", "v": 670, "vt": "number" }, "I6": { "style": 14, "f": "=$B$3*I5", "v": 10720, "vt": "number" }, "U6": { "style": 9, "v": 11500, "vt": "number" }, "V6": { "style": 9, "v": 3000, "vt": "number" }, "W6": { "style": 15, "v": 0.04, "vt": "number" }, "X6": { "style": 5, "v": 175000000, "vt": "number" }, "Y6": { "style": 22, "v": 288000000, "vt": "number" }, "A7": { "style": 6, "v": "Všechny studie + Back office ", "vt": "string" }, "B7": { "style": 16, "f": "=4500000+6000000", "v": 10500000, "vt": "number" }, "D7": { "style": 23, "v": "Náklady v EE", "vt": "string" }, "E7": { "style": 24, "v": 0.2, "vt": "number" }, "F7": { "style": 6, "v": "Fond provozu vzniká tak, že 20 % z celkové výroby elektrárny prodáme za tržní cenu, a tím jezajištěn provoz. Výhodou tohoto stanovení je, že fond provozu je nastaven protiinflačně. A jeho minimální částka je určena Chartou společnosti", "vt": "string" }, "G7": { "style": 17, "f": "=G6*$E$7", "v": 402, "vt": "number" }, "H7": { "style": 17, "f": "=H6*$E$7", "v": 134, "vt": "number" }, "I7": { "style": 17, "f": "=I6*$E$7", "v": 2144, "vt": "number" }, "U7": { "style": 9, "v": 12000, "vt": "number" }, "V7": { "style": 9, "v": 3500, "vt": "number" }, "W7": { "style": 15, "v": 0.05, "vt": "number" }, "Y7": { "style": 5, "v": 300000000, "vt": "number" }, "A8": { "style": 3, "v": "Rezerva 10 %", "vt": "string" }, "B8": { "style": 25, "f": "=B11*0.1", "v": 27000000, "vt": "number" }, "G8": { "style": 26, "v": "Čisté -> po nákladech", "vt": "string" }, "J8": { "style": 292, "v": "Jak je z modelu vidět při 0,45 kW výkonu elektrárny za cenu 45 000 Kč nedochází k prodeji celého výkonu 64 %. EnVys si i zde nechává část rezervy. Z těto rezervy mohou být částečně hrazeny odchylky spojené s uplatněním energetického nároku, doplnění fondu provozu či daný rok vydělají členové komunity o něco málo více.. EnVys není v žádném aspektu svého modelování na své hraně. Dle smlouvy OFF-site PPA kontrakt s úhradou CAPEX můžeme odchylku v přijatelné míře (6.4.5 smlouvy) přenést na Zákazníka. Položka bude na faktuře uvedena samostatně. Odchylka bude vyúčtovávána transparentně, přičemž představenstvo musí informovat DOzorčí radu a Valnou hromadu společnosti.", "vt": "string" }, "U8": { "style": 9, "v": 12500, "vt": "number" }, "V8": { "style": 9, "v": 4000, "vt": "number" }, "W8": { "style": 15, "v": 0.06, "vt": "number" }, "Y8": { "style": 5, "v": 320000000, "vt": "number" }, "A9": { "style": 18, "v": "Náklady celkem", "vt": "string" }, "B9": { "style": 27, "f": "=SUM(B4:B8)", "v": 228700000, "vt": "number" }, "D9": { "style": 23, "v": "Fond provozu / rok", "vt": "string" }, "E9": { "style": 28, "f": "=B3*E7*E2", "v": 13400000, "vt": "number" }, "G9": { "style": 29, "v": "ENVYS", "vt": "string" }, "H9": { "style": 30, "v": "Obec ", "vt": "string" }, "I9": { "style": 31, "v": "Komunita", "vt": "string" }, "U9": { "style": 9, "v": 13400, "vt": "number" }, "V9": { "style": 9, "v": 4500, "vt": "number" }, "W9": { "style": 15, "v": 0.07, "vt": "number" }, "Y9": { "style": 5, "v": 350000000, "vt": "number" }, "G10": { "style": 32, "f": "=G6-G7", "v": 1608, "vt": "number" }, "H10": { "style": 33, "f": "=H6-H7", "v": 536, "vt": "number" }, "I10": { "style": 34, "f": "=I6-I7", "v": 8576, "vt": "number" }, "U10": { "style": 9, "v": 15000, "vt": "number" }, "V10": { "style": 9, "v": 5000, "vt": "number" }, "W10": { "style": 15, "v": 0.1, "vt": "number" }, "A11": { "style": 238, "v": "Vybráno na výstavbu", "vt": "string" }, "B11": { "style": 239, "v": 270000000, "vt": "number" }, "C11": { "style": 233, "v": "Částka (B11) Kč nepředstavuje pevnou „cenu elektrárny“, ale bezpečný finanční rámec, ve kterém je celý projekt navržen tak, aby obstál i v těch nejpesimističtějších scénářích. Od počátku pracujeme s rezervami, které pokrývají růst cen materiálů, prací během výstavby i nečekané náklady na vyvedení výkonu, což nám dává jistotu, že i kdybychom z mnoha plánovaných projektů realizovali jedinou elektrárnu, splníme beze zbytku všechny závazky vůči našim zákazníkům. Ti se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu (PPA kontrakt), kde částka 45 000 Kč za 0,01 % výkonu (0,45 kW) slouží výhradně k profinancování fyzické infrastruktury a nezakládá automatické právo na majetkový podíl. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren. Teprve při zajištění kapacity v rozsahu 27 kW (odpovídá garantované výrobě 60 MWh) vzniká zákazníkovi právo žádat o úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme stabilitu projektu a jasné rozlišení mezi úsporou nákladů a podílem na zisku skupiny. Členové komunity jako akcionáři jsou tak přirozeně motivováni k udržení nízkých cen energie, namísto tlaku na maximalizaci zisku managementu. I proto nejméně 50 % vyrobené elektřiny vždy slouží k zajištění dostupné energie obyvatelům a sociálně citlivým skupinám, čímž v předstihu naplňujeme evropskou směrnici RED III", "vt": "string" }, "D11": { "style": 23, "v": "Údržba ", "vt": "string" }, "E11": { "style": 16, "v": 2500000, "vt": "number" }, "V11": { "style": 9, "v": 5500, "vt": "number" }, "D12": { "style": 23, "v": "Pojistka", "vt": "string" }, "E12": { "style": 16, "v": 700000, "vt": "number" }, "G12": { "style": 240, "v": "LCOE", "vt": "string" }, "H12": { "style": 241, "f": "=IF(B11<288000000,288000000/I10/I1,B11/I10/I1)", "v": 1119.402985074627, "vt": "number" }, "J12": { "style": 293, "v": "CAPEX 270 mil. Kč (B11) rozpuštěný v 30 letech provozu (I1) při výrobě dle buňky B3. Uvedená cena je po odečtení nákladů na Fond provozu 20 %", "vt": "string" }, "V12": { "style": 9, "v": 6000, "vt": "number" }, "A13": { "style": 18, "v": "Ušetřeno", "vt": "string" }, "B13": { "style": 27, "f": "=B11-B9", "v": 41300000, "vt": "number" }, "D13": { "style": 23, "v": "Mzdy", "vt": "string" }, "E13": { "style": 16, "v": 500000, "vt": "number" }, "D14": { "style": 23, "v": "Rezerva 20 %", "vt": "string" }, "E14": { "style": 25, "f": "=(E13+E12+E11)*0.2", "v": 740000, "vt": "number" }, "A15": { "style": 18, "v": "Bonusy dle vedení 30 % - > dle Charty", "vt": "string" }, "B15": { "style": 16, "f": "=B13*0.3", "v": 12390000, "vt": "number" }, "C15": { "style": 294, "v": "Bonus, který rozděluje vedení společnosti dle Charty 30 % vzniklých z rozdíl z finančního plánu B11 a skutečnými náklady na výstavbu teoreticky B9.. Částku B15 rozdělí vedení společnosti formou výkonových bonusů.. Rozdíl mezi B13 a B15 musí být společností použito na výstavbu nových elektráren viz Charta společnosti ", "vt": "string" }, "D16": { "style": 42, "v": "Náklady celkem", "vt": "string" }, "E16": { "style": 43, "f": "=SUM(E11:E14)", "v": 4440000, "vt": "number" }, "A18": { "style": 295, "v": "Kalkulace samofinancovaných zdrojů", "vt": "string" }, "A19": { "style": 296, "v": "Použijeme na další zdroje", "vt": "string" }, "B19": { "style": 297, "f": "=B13-B15", "v": 28910000, "vt": "number" }, "D19": { "style": 42, "v": "Fond provozu bilance", "vt": "string" }, "E19": { "style": 28, "f": "=E9-E16", "v": 8960000, "vt": "number" }, "A20": { "style": 298, "v": "Dotace 50 %", "vt": "string" }, "B20": { "style": 299, "f": "=B4*0.5", "v": 70000000, "vt": "number" }, "C20": { "style": 300, "v": "Úspora v projektu způsobená obdržením dotace je v plné výši využita na výstavbu dalších elektráren.", "vt": "string" }, "A21": { "style": 301, "v": "Volné peníze na další zdroje", "vt": "string" }, "B21": { "style": 302, "f": "=B20+B19", "v": 98910000, "vt": "number" }, "D21": { "style": 52, "v": "Roční příjem ENVYS", "vt": "string" }, "E21": { "style": 53, "f": "=G10*E2", "v": 8040000, "vt": "number" }, "F21": { "style": 54, "v": "Rok", "vt": "string" }, "G21": { "style": 9, "v": "příjem Envys je zisk, pokud nebude třeba při velmi nízkých cenách financovat fond provozu. Celý systém je velmi transparentní kdy ENVys má 3x více než daná obec, kde Zdorj stojí. Přičemž akcionáři EnVys jsou obce a Unie odběratelů. Velká část zisku se vrácí do rozpočtu obcí / členů komunity ", "vt": "string" }, "D22": { "style": 56, "v": "Roční příjem Obce", "vt": "string" }, "E22": { "style": 57, "f": "=H10*E2", "v": 2680000, "vt": "number" }, "G22": { "style": 9, "v": "Obec dostává dle smlouy 4 % z čisté výroby. Je možné s EnVys uzavřít dodatek ke smlouvě, kdy elekktřina nebude dodávaná na burzu (velkoobchodní ceny) ale konečnýczm zákazníkům. Tím dramaticky může vzrůst odměna za elektrárnu v daném místě. Při ceně 2 tisíce /MWh se jedná o minimální možnou cenu. Minimální odměna od EnVysu je zpravidla maximální odměna konkurence.", "vt": "string" }, "A23": { "style": 303, "v": "Elektřina navíc -> 50 % pro plnění cílů ENVYS viz Memorandum", "vt": "string" }, "B23": { "style": 304, "f": "=B3*(B21/(B11/1))*0.5", "v": 2454.4333333333334, "vt": "number" }, "C23": { "style": 305, "v": "MWh", "vt": "string" }, "D23": { "style": 59, "v": "Roční úspora lidí", "vt": "string" }, "E23": { "style": 60, "f": "=((E2-H12)*I10)*1.21", "v": 40268800, "vt": "number" }, "G23": { "style": 61, "v": "Úsopra lidí vznikla odečtením buňky E2 a H12 s výrobou pro komunitu I10 * současná výše DPH 21 %. Cena za dodanou elektřinu je 0 Kč ale je fér lidem rozpočítat CAPEX do životnosti zdroje a vyrobeného množství elektřiny", "vt": "string" }, "A24": { "style": 303, "v": "Celkem na plnění cílů ENVYS / rok", "vt": "string" }, "B24": { "style": 306, "f": "=B23*1800", "v": 4417980, "vt": "number" }, "A25": { "style": 307, "v": "Roční příjem ENVYS", "vt": "string" }, "B25": { "style": 308, "f": "=B23*E2", "v": 12272166.666666666, "vt": "number" }, "A27": { "style": 303, "v": "Celkem na plnění cílů ENVYS / životnost dalšího zdroje", "vt": "string" }, "B27": { "style": 306, "f": "=B24*25", "v": 110449500, "vt": "number" }, "A28": { "style": 309, "v": "Zisk Envys / životnost zdroje", "vt": "string" }, "B28": { "style": 310, "f": "=B25*25", "v": 306804166.6666666, "vt": "number" }, "A29": { "style": 55, "v": "k hýbání / propočtům variant", "vt": "string" }, "A30": { "style": 58, "v": "dogmaticky dáno", "vt": "string" } }, "text_index": [ "Odhad odpovída profilu P75, přičemž kalkulovaná cena za 1 MWh elektrické energie je 5000Kč / MWh, což je více optmistický výhled na cenu elektřiny z pohledů zákazníků. LCOE v tomto scénáři je 1119 Kč / MWh", "Životnost elektrárny", "let", "Jistotní platba se odepisuje 25 let, přičemž zákazník si zajišťuje výkon po celou dobu životnosti elektrárny. S ohledem na to, že společnost vlastní obce a členové komunity je zřejmé, že elektrárna bude v provozu dokud její provoz rentabilní.", "Projektová kalkulace VtE", "Odhad ceny EE", "cenové stropy, dovoz elektřiny, přechod na elektřinu kvůli ETS 2", "Roční výroba", "MWh", "Rozdělení výroby", "Pořizovací cena Větrníku", "Envys", "Obec", "Komunita", "Náklady na obchodní síť", "Náklady", "Pozemky, spínačka, vyvedení výkonu, stavební práce", "Všechny studie + Back office", "Náklady v EE", "Fond provozu vzniká tak, že 20 % z celkové výroby elektrárny prodáme za tržní cenu, a tím jezajištěn provoz. Výhodou tohoto stanovení je, že fond provozu je nastaven protiinflačně. A jeho minimální částka je určena Chartou společnosti", "Rezerva 10 %", "Čisté -> po nákladech", "Jak je z modelu vidět při 0,45 kW výkonu elektrárny za cenu 45 000 Kč nedochází k prodeji celého výkonu 64 %. EnVys si i zde nechává část rezervy. Z těto rezervy mohou být částečně hrazeny odchylky spojené s uplatněním energetického nároku, doplnění fondu provozu či daný rok vydělají členové komunity o něco málo více.. EnVys není v žádném aspektu svého modelování na své hraně. Dle smlouvy OFF-site PPA kontrakt s úhradou CAPEX můžeme odchylku v přijatelné míře (6.4.5 smlouvy) přenést na Zákazníka. Položka bude na faktuře uvedena samostatně. Odchylka bude vyúčtovávána transparentně, přičemž představenstvo musí informovat DOzorčí radu a Valnou hromadu společnosti.", "Náklady celkem", "Fond provozu / rok", "ENVYS", "Obec", "Komunita", "Vybráno na výstavbu", "Částka (B11) Kč nepředstavuje pevnou „cenu elektrárny“, ale bezpečný finanční rámec, ve kterém je celý projekt navržen tak, aby obstál i v těch nejpesimističtějších scénářích. Od počátku pracujeme s rezervami, které pokrývají růst cen materiálů, prací během výstavby i nečekané náklady na vyvedení výkonu, což nám dává jistotu, že i kdybychom z mnoha plánovaných projektů realizovali jedinou elektrárnu, splníme beze zbytku všechny závazky vůči našim zákazníkům. Ti se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu (PPA kontrakt), kde částka 45 000 Kč za 0,01 % výkonu (0,45 kW) slouží výhradně k profinancování fyzické infrastruktury a nezakládá automatické právo na majetkový podíl. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren. Teprve při zajištění kapacity v rozsahu 27 kW (odpovídá garantované výrobě 60 MWh) vzniká zákazníkovi právo žádat o úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme stabilitu projektu a jasné rozlišení mezi úsporou nákladů a podílem na zisku skupiny. Členové komunity jako akcionáři jsou tak přirozeně motivováni k udržení nízkých cen energie, namísto tlaku na maximalizaci zisku managementu. I proto nejméně 50 % vyrobené elektřiny vždy slouží k zajištění dostupné energie obyvatelům a sociálně citlivým skupinám, čímž v předstihu naplňujeme evropskou směrnici RED III", "Údržba", "Pojistka", "LCOE", "CAPEX 270 mil. Kč (B11) rozpuštěný v 30 letech provozu (I1) při výrobě dle buňky B3. Uvedená cena je po odečtení nákladů na Fond provozu 20 %", "Ušetřeno", "Mzdy", "Rezerva 20 %", "Bonusy dle vedení 30 % - > dle Charty", "Bonus, který rozděluje vedení společnosti dle Charty 30 % vzniklých z rozdíl z finančního plánu B11 a skutečnými náklady na výstavbu teoreticky B9.. Částku B15 rozdělí vedení společnosti formou výkonových bonusů.. Rozdíl mezi B13 a B15 musí být společností použito na výstavbu nových elektráren viz Charta společnosti", "Náklady celkem", "Kalkulace samofinancovaných zdrojů", "Použijeme na další zdroje", "Fond provozu bilance", "Dotace 50 %", "Úspora v projektu způsobená obdržením dotace je v plné výši využita na výstavbu dalších elektráren.", "Volné peníze na další zdroje", "Roční příjem ENVYS", "Rok", "příjem Envys je zisk, pokud nebude třeba při velmi nízkých cenách financovat fond provozu. Celý systém je velmi transparentní kdy ENVys má 3x více než daná obec, kde Zdorj stojí. Přičemž akcionáři EnVys jsou obce a Unie odběratelů. Velká část zisku se vrácí do rozpočtu obcí / členů komunity", "Roční příjem Obce", "Obec dostává dle smlouy 4 % z čisté výroby. Je možné s EnVys uzavřít dodatek ke smlouvě, kdy elekktřina nebude dodávaná na burzu (velkoobchodní ceny) ale konečnýczm zákazníkům. Tím dramaticky může vzrůst odměna za elektrárnu v daném místě. Při ceně 2 tisíce /MWh se jedná o minimální možnou cenu. Minimální odměna od EnVysu je zpravidla maximální odměna konkurence.", "Elektřina navíc -> 50 % pro plnění cílů ENVYS viz Memorandum", "MWh", "Roční úspora lidí", "Úsopra lidí vznikla odečtením buňky E2 a H12 s výrobou pro komunitu I10 * současná výše DPH 21 %. Cena za dodanou elektřinu je 0 Kč ale je fér lidem rozpočítat CAPEX do životnosti zdroje a vyrobeného množství elektřiny", "Celkem na plnění cílů ENVYS / rok", "Roční příjem ENVYS", "Celkem na plnění cílů ENVYS / životnost dalšího zdroje", "Zisk Envys / životnost zdroje", "k hýbání / propočtům variant", "dogmaticky dáno" ] }, { "id": "sheet_10", "name": "Termínované vklady realistický ", "scenario": { "key": "realistic", "label": "realistický" }, "section": "Termínované vklady", "used_range": { "min_row": 1, "max_row": 100, "min_col": 1, "max_col": 26, "a1": "A1:Z100" }, "stats": { "nonempty": 238, "formulas": 75, "types": { "string": 112, "number": 126 }, "blocks": 23 }, "layout": { "freeze_panes": "A2", "merged_cells": [ "C34:D34", "C42:D42", "C87:D87", "B71:C71", "B44:G44", "B69:D69", "A6:H6", "B77:C77", "B70:C70", "C29:D29", "C47:D47", "E65:G67", "C55:D55", "B9:D9", "C50:D50", "B92:D92", "C40:D40", "B82:C82", "B33:D33", "D65:D67", "C60:D60", "A7:A60", "C51:D51", "C36:D36", "C52:D52", "A5:H5", "J4:L5", "C39:D39", "B83:C83", "B7:G7", "F9:G9", "B74:C74", "A4:H4", "B65:C67", "G2:I2", "C38:D38", "B46:D46", "B31:G31", "B76:C76", "C37:D37", "B85:C85", "E92:G92", "B58:G58", "C53:D53", "C49:D49" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 14.25, "4": 18.0, "5": 18.75, "6": 19.5, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 14.25, "25": 14.25, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 13.5, "46": 13.5, "47": 13.5, "48": 13.5, "49": 13.5, "50": 13.5, "51": 13.5, "52": 13.5, "53": 13.5, "54": 13.5, "55": 13.5, "56": 13.5, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 5.25, "90": 5.25, "91": 5.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 14.25, "222": 14.25, "223": 14.25, "224": 14.25, "225": 14.25, "226": 14.25, "227": 14.25, "228": 14.25, "229": 14.25, "230": 14.25, "231": 14.25, "232": 14.25, "233": 14.25, "234": 14.25, "235": 14.25, "236": 14.25, "237": 14.25, "238": 14.25, "239": 14.25, "240": 14.25, "241": 14.25, "242": 14.25, "243": 14.25, "244": 14.25, "245": 14.25, "246": 14.25, "247": 14.25, "248": 14.25, "249": 14.25, "250": 14.25, "251": 14.25, "252": 14.25, "253": 14.25, "254": 14.25, "255": 14.25, "256": 14.25, "257": 14.25, "258": 14.25, "259": 14.25, "260": 14.25, "261": 14.25, "262": 14.25, "263": 14.25, "264": 14.25, "265": 14.25, "266": 14.25, "267": 14.25, "268": 14.25, "269": 14.25, "270": 14.25, "271": 14.25, "272": 14.25, "273": 14.25, "274": 14.25, "275": 14.25, "276": 14.25, "277": 14.25, "278": 14.25, "279": 14.25, "280": 14.25, "281": 14.25, "282": 14.25, "283": 14.25, "284": 14.25, "285": 14.25, "286": 14.25, "287": 14.25, "288": 14.25, "289": 14.25, "290": 14.25, "291": 14.25, "292": 14.25, "293": 14.25, "294": 14.25, "295": 14.25, "296": 14.25, "297": 14.25, "298": 14.25, "299": 14.25, "300": 14.25, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 17.81640625, "B": 30.81640625, "C": 19.81640625, "D": 20.81640625, "F": 26.0, "G": 21.453125, "H": 22.453125, "I": 12.08984375, "J": 32.26953125, "K": 15.81640625, "L": 18.81640625, "M": 16.0, "N": 12.08984375, "O": 33.453125, "P": 21.54296875, "Q": 14.0, "R": 12.453125, "AH": 15.453125, "AI": 12.453125 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "A1:J7", "rows": { "start": 1, "end": 7 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Roční výroba", "MWh", "Odhad ceny na burze EE", "Životnost elektrárny", "let", "VtE bude po celou dobu životnosti servisovat výrobce tj. společnost Vestas. Garantováno je 25 let provozu. S ohledem na to, že EnVys nebude při cenách pod 35 EUR / MWh vyrábě, aby se nepodílel na přetěžování sítě v době kdy bude elektřiny v síti nadbytek (v roce 2025 bylo 992 hodin, kdy byla elektřina pod 35EUR / MWh, přičemž průměr v těchto hodinách byl cca 3,5 EUR/MWh). Tímto krokem prodlužujeme životnost Zdroje, což zákazník který si pořídil část výkonu elektrárny ocení. Moderní VtE jsou dělány z robustních materiálů, které zpravidla překračuji svou plánovanou životnost. nejstarší VtE Vestas na území ČR na Svatém Hostýně mělaplánovanou životnost 17 let, přičemž vyráběla 31 let. " ] } }, { "range": "A9:J25", "rows": { "start": 9, "end": 25 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": true, "header_row": 9, "header_labels": [ "Komunitní energie", "Termínovaný účet" ] } }, { "range": "O9:Z25", "rows": { "start": 9, "end": 25 }, "cols": { "start": 15, "end": 26 }, "heuristics": { "is_table_like": false, "header_row": 9, "header_labels": [] } }, { "range": "A27:J40", "rows": { "start": 27, "end": 40 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": true, "header_row": 27, "header_labels": [ "Čistá úspora bez DPH", "/ životnost" ] } }, { "range": "O27:Z40", "rows": { "start": 27, "end": 40 }, "cols": { "start": 15, "end": 26 }, "heuristics": { "is_table_like": false, "header_row": 27, "header_labels": [] } }, { "range": "A42:J42", "rows": { "start": 42, "end": 42 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 42, "header_labels": [ "Čistý výnos" ] } }, { "range": "A44:J44", "rows": { "start": 44, "end": 44 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 44, "header_labels": [ "Finanční prostředky získané z prodeje přebytků elektřiny vložíme také na termínovaný vklad na stejnou dobu" ] } }, { "range": "A46:J53", "rows": { "start": 46, "end": 53 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 46, "header_labels": [ "Prodané přebytky na termínované vklady" ] } }, { "range": "A55:J55", "rows": { "start": 55, "end": 55 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 55, "header_labels": [ "Čistý výnos" ] } }, { "range": "A58:J58", "rows": { "start": 58, "end": 58 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 58, "header_labels": [ "Při platbě za rezervaci výroby komunitní elektrárny ve stejný den jako složení vkladu na termínovaný účet bance vychází: " ] } }, { "range": "A60:J60", "rows": { "start": 60, "end": 60 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 60, "header_labels": [ "Celkem PPA kontrakt EnVys ", "Celkem termínované vklady" ] } }, { "range": "A65:J65", "rows": { "start": 65, "end": 65 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 65, "header_labels": [ "K nákupu elektřiny je možné zakoupit ", "akcii EnVys, a.s." ] } }, { "range": "A69:J72", "rows": { "start": 69, "end": 72 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 69, "header_labels": [ "Výnosnost akcií" ] } }, { "range": "A74:J74", "rows": { "start": 74, "end": 74 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 74, "header_labels": [ "Podíl na společnosti" ] } }, { "range": "A76:J77", "rows": { "start": 76, "end": 77 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 76, "header_labels": [ "Očekávaný zisk" ] } }, { "range": "A79:J80", "rows": { "start": 79, "end": 80 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 79, "header_labels": [ "Zisk k rozdělení" ] } }, { "range": "A82:J83", "rows": { "start": 82, "end": 83 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 82, "header_labels": [ "Dividenda / rok" ] } }, { "range": "A85:J85", "rows": { "start": 85, "end": 85 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 85, "header_labels": [ "Daň z výplaty dividend 15 %" ] } }, { "range": "A87:J87", "rows": { "start": 87, "end": 87 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 87, "header_labels": [ "Celkem akcie EnVys " ] } }, { "range": "A92:J92", "rows": { "start": 92, "end": 92 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 92, "header_labels": [ " EnVys", "Vklady zákazníka termínovaný vklad" ] } }, { "range": "A94:J95", "rows": { "start": 94, "end": 95 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 94, "header_labels": [ "PPA kontrakt", "Termínovaný vklad" ] } }, { "range": "A97:J97", "rows": { "start": 97, "end": 97 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 97, "header_labels": [ "Vynaloženo celkem", "Vynaloženo celkem" ] } }, { "range": "A100:J100", "rows": { "start": 100, "end": 100 }, "cols": { "start": 1, "end": 10 }, "heuristics": { "is_table_like": false, "header_row": 100, "header_labels": [ "Stav na konci ", "Stav na konci " ] } } ], "cells": { "A1": { "style": 1, "v": "Roční výroba", "vt": "string" }, "B1": { "style": 64, "v": 13400, "vt": "number" }, "C1": { "style": 3, "v": "MWh", "vt": "string" }, "D1": { "style": 3, "v": "Odhad ceny na burze EE", "vt": "string" }, "E1": { "style": 65, "v": 5000, "vt": "number" }, "G1": { "style": 3, "v": "Životnost elektrárny", "vt": "string" }, "H1": { "style": 2, "v": 30, "vt": "number" }, "I1": { "style": 3, "v": "let", "vt": "string" }, "J1": { "style": 311, "v": "VtE bude po celou dobu životnosti servisovat výrobce tj. společnost Vestas. Garantováno je 25 let provozu. S ohledem na to, že EnVys nebude při cenách pod 35 EUR / MWh vyrábě, aby se nepodílel na přetěžování sítě v době kdy bude elektřiny v síti nadbytek (v roce 2025 bylo 992 hodin, kdy byla elektřina pod 35EUR / MWh, přičemž průměr v těchto hodinách byl cca 3,5 EUR/MWh). Tímto krokem prodlužujeme životnost Zdroje, což zákazník který si pořídil část výkonu elektrárny ocení. Moderní VtE jsou dělány z robustních materiálů, které zpravidla překračuji svou plánovanou životnost. nejstarší VtE Vestas na území ČR na Svatém Hostýně mělaplánovanou životnost 17 let, přičemž vyráběla 31 let. ", "vt": "string" }, "D2": { "style": 6, "v": "Cena za 1 MWh EnVys", "vt": "string" }, "E2": { "style": 68, "f": "=P33/H1", "v": 1119.402985074627, "vt": "number" }, "F2": { "style": 6, "v": "po rozpočtu za CAPEX. Reálná cena za uplatněný energetický nárok je 0 Kč", "vt": "string" }, "G2": { "style": 69, "v": "Rozdělení výroby", "vt": "string" }, "D3": { "style": 6, "v": "Cena za 1 MWh EnVys", "vt": "string" }, "E3": { "style": 68, "v": 0, "vt": "number" }, "A4": { "style": 70, "f": "=IF(H1<27,\"Nejstarší větrná elektrárna společnosti Vestas v ČR přesáhla životnost 31 let. Prodlužte životnost elektrárny\",\" \")", "v": " ", "vt": "string" }, "J4": { "style": 71, "v": "Buňky v kterých je možné měnit hodnoty", "vt": "string" }, "A5": { "style": 70, "f": "=IF(B1<12500,\"VÝROBA ELEKTRÁRNY JE POD VĚTRNOST DLE STUDIE VĚTRNOSTI. ZVYŠTE VÝROBU\",\" \")", "v": " ", "vt": "string" }, "A6": { "style": 70, "f": "=IF(E1<3000,\"Cena elektřiny na burze pod nejpozitivnější scénář\",\" \")", "v": " ", "vt": "string" }, "A7": { "style": 245, "v": "Výhodnost po dobu životnosti zdroje", "vt": "string" }, "B7": { "style": 246, "v": "Srovnání účasti v EnVys komunitní energetice s termínovanými vklady", "vt": "string" }, "B9": { "style": 247, "v": "Komunitní energie", "vt": "string" }, "F9": { "style": 248, "v": "Termínovaný účet", "vt": "string" }, "B10": { "style": 249, "v": "Spotřeba / garantovaná výroba", "vt": "string" }, "C10": { "style": 77, "v": 150, "vt": "number" }, "D10": { "style": 78, "v": "MWh / rok", "vt": "string" }, "E10": { "style": 42, "v": "Garantovaná výroba. Dle auditu větrnosti výrobce garantuje minimálně vyrobené množství elektřiny. Tato minimální výroba je odrazem pro všechny naše výpočty, přičemž studie dle profilů výrobu P75 ukazujjí, že elektrárny budou vyrábět kolem 13 500 MWh a více. ", "vt": "string" }, "F10": { "style": 80, "v": "Vklad nyní", "vt": "string" }, "G10": { "style": 250, "f": "=C19", "v": 6750000, "vt": "number" }, "H10": { "style": 42, "v": "vklad bance je stejný jako platba za PPA kontrakt (C19) ", "vt": "string" }, "B11": { "style": 251, "v": "Zajištěný výkon elektrárny", "vt": "string" }, "C11": { "style": 83, "f": "=C10*0.45", "v": 67.5, "vt": "number" }, "D11": { "style": 84, "v": "kW", "vt": "string" }, "F11": { "style": 14, "v": "Úrok", "vt": "string" }, "G11": { "style": 252, "v": 0.04, "vt": "number" }, "W11": { "style": 86, "v": 2000, "vt": "number" }, "B12": { "style": 254, "v": "Poměr vlastní spotřeby elektřiny", "vt": "string" }, "C12": { "style": 88, "v": 0.75, "vt": "number" }, "F12": { "style": 89, "v": "Výnos z úroků", "vt": "string" }, "G12": { "style": 255, "f": "=(((C19*(1+G11)^(H1+2))))-G10", "v": 16929396.541209083, "vt": "number" }, "H12": { "style": 42, "v": "Úročení probíhá o 2 roky déle, protože úročení probíhá ode dne vkladu. Elektřinu z PPA kontraktu budeme dodávat se spuštěním elektrárny, což je očekávano v roce 2027 / 2028. ", "vt": "string" }, "W12": { "style": 86, "v": 2500, "vt": "number" }, "F13": { "style": 14, "v": "Srážková daň (250/2000 Sb.)", "vt": "string" }, "G13": { "style": 21, "v": 0, "vt": "number" }, "V13": { "style": 86, "v": 10000, "vt": "number" }, "W13": { "style": 86, "v": 3000, "vt": "number" }, "X13": { "style": 92, "v": 0.03, "vt": "number" }, "Y13": { "style": 93, "v": 140000000, "vt": "number" }, "Z13": { "style": 93, "v": 270000000, "vt": "number" }, "B14": { "style": 258, "v": "Reálná výroba elektrárny / rok", "vt": "string" }, "C14": { "style": 95, "f": "=IF(B1=V13,C10*X27,IF(B1=V14,C10*X28,IF(B1=V15,C10*X29,IF(B1=V16,C10*X30,IF(B1=V17,C10*X31,IF(B1=V18,C10*X32,IF(B1=V19,C10*X33,\"chyba\")))))))", "v": 201, "vt": "number" }, "D14": { "style": 96, "v": "MWh / rok", "vt": "string" }, "V14": { "style": 86, "v": 11500, "vt": "number" }, "W14": { "style": 86, "v": 3500, "vt": "number" }, "X14": { "style": 92, "v": 0.04, "vt": "number" }, "Y14": { "style": 93, "v": 175000000, "vt": "number" }, "Z14": { "style": 97, "v": 288000000, "vt": "number" }, "B15": { "style": 260, "v": "Vlastní spotřeba", "vt": "string" }, "C15": { "style": 99, "f": "=C14*C12", "v": 150.75, "vt": "number" }, "D15": { "style": 100, "v": "MWh / rok", "vt": "string" }, "F15": { "style": 101, "v": "Čistý výnos", "vt": "string" }, "G15": { "style": 261, "f": "=G12*(1-G13)", "v": 16929396.541209083, "vt": "number" }, "V15": { "style": 86, "v": 12000, "vt": "number" }, "W15": { "style": 86, "v": 4000, "vt": "number" }, "X15": { "style": 92, "v": 0.05, "vt": "number" }, "Z15": { "style": 93, "v": 300000000, "vt": "number" }, "B16": { "style": 262, "v": "Prodaná elektřina", "vt": "string" }, "C16": { "style": 104, "f": "=C14-C15", "v": 50.25, "vt": "number" }, "D16": { "style": 105, "v": "MWh / rok", "vt": "string" }, "V16": { "style": 86, "v": 12500, "vt": "number" }, "W16": { "style": 86, "v": 4500, "vt": "number" }, "X16": { "style": 92, "v": 0.06, "vt": "number" }, "Z16": { "style": 93, "v": 320000000, "vt": "number" }, "B17": { "style": 101, "v": "Celkové množství vyrobené EE", "vt": "string" }, "C17": { "style": 30, "f": "=C14*H1", "v": 6030, "vt": "number" }, "D17": { "style": 107, "v": "MWh / životnost ", "vt": "string" }, "F17": { "style": 14, "v": "Vklad", "vt": "string" }, "G17": { "style": 263, "f": "=G10", "v": 6750000, "vt": "number" }, "Q17": { "style": 109, "v": "Envys", "vt": "string" }, "R17": { "style": 109, "v": "Obec ", "vt": "string" }, "S17": { "style": 109, "v": "Komunita", "vt": "string" }, "V17": { "style": 86, "v": 13400, "vt": "number" }, "W17": { "style": 86, "v": 5000, "vt": "number" }, "X17": { "style": 92, "v": 0.07, "vt": "number" }, "Z17": { "style": 93, "v": 350000000, "vt": "number" }, "V18": { "style": 86, "v": 14500, "vt": "number" }, "W18": { "style": 86, "v": 5500, "vt": "number" }, "X18": { "style": 92, "v": 0.1, "vt": "number" }, "B19": { "style": 265, "v": "Cena výkonu v elektrárně EnVys", "vt": "string" }, "C19": { "style": 111, "f": "=C10*45000", "v": 6750000, "vt": "number" }, "D19": { "style": 112, "v": "Kč / životnost", "vt": "string" }, "E19": { "style": 6, "v": "Platbu za CAPEX je možné rozdělit dle fází přípravy. 20 - 30 % % po podpisu 50 % při stavebním povolení a 20 % při uvedení elektárny do provozu. Rizika tedy nejsou výrazná. ", "vt": "string" }, "Q19": { "style": 92, "v": 0.15, "vt": "number" }, "R19": { "style": 113, "v": 0.05, "vt": "number" }, "S19": { "style": 92, "f": "=100%-Q19-R19", "v": 0.7999999999999999, "vt": "number" }, "V19": { "style": 86, "v": 15000, "vt": "number" }, "W19": { "style": 86, "v": 6000, "vt": "number" }, "B20": { "style": 14, "v": "Tržní cena elektřiny dle burzy", "vt": "string" }, "C20": { "style": 115, "f": "=C10*E1*H1", "v": 22500000, "vt": "number" }, "D20": { "style": 11, "v": "Kč / životnost", "vt": "string" }, "Q20": { "style": 86, "f": "=$B$1*Q19", "v": 2010, "vt": "number" }, "R20": { "style": 86, "f": "=$B$1*R19", "v": 670, "vt": "number" }, "S20": { "style": 86, "f": "=$B$1*S19", "v": 10720, "vt": "number" }, "W20": { "style": 86, "v": 7500, "vt": "number" }, "P21": { "style": 92, "v": 0.2, "vt": "number" }, "W21": { "style": 86, "v": 8500, "vt": "number" }, "B22": { "style": 14, "v": "Úspora na 1 MWh EnVys", "vt": "string" }, "C22": { "style": 116, "f": "=E1-E3", "v": 5000, "vt": "number" }, "D22": { "style": 11, "v": "Kč / MWh", "vt": "string" }, "Q22": { "style": 86, "f": "=Q20*$P$21", "v": 402, "vt": "number" }, "R22": { "style": 86, "f": "=R20*$P$21", "v": 134, "vt": "number" }, "S22": { "style": 86, "f": "=S20*$P$21", "v": 2144, "vt": "number" }, "Q23": { "style": 109, "v": "Čisté -> po nákladech", "vt": "string" }, "B24": { "style": 269, "v": "Roční úspora ", "vt": "string" }, "C24": { "style": 119, "f": "=C22*C14", "v": 1005000, "vt": "number" }, "D24": { "style": 120, "v": "/ rok", "vt": "string" }, "Q24": { "style": 86, "v": "ENVYS", "vt": "string" }, "R24": { "style": 86, "v": "Obec ", "vt": "string" }, "S24": { "style": 86, "v": "Komunita", "vt": "string" }, "B25": { "style": 269, "v": "Roční úspora s DPH", "vt": "string" }, "C25": { "style": 119, "f": "=C24*1.21", "v": 1216050, "vt": "number" }, "D25": { "style": 120, "v": "/ rok", "vt": "string" }, "Q25": { "style": 93, "f": "=Q20-Q22", "v": 1608, "vt": "number" }, "R25": { "style": 93, "f": "=R20-R22", "v": 536, "vt": "number" }, "S25": { "style": 93, "f": "=S20-S22", "v": 8576, "vt": "number" }, "B27": { "style": 269, "v": "Čistá úspora bez DPH", "vt": "string" }, "C27": { "style": 119, "f": "=C24*H1", "v": 30150000, "vt": "number" }, "D27": { "style": 120, "v": "/ životnost", "vt": "string" }, "X27": { "style": 121, "v": 1, "vt": "number" }, "O28": { "style": 93, "v": 288000000, "vt": "number" }, "T28": { "style": 86, "f": "=10000/100", "v": 100, "vt": "number" }, "X28": { "style": 121, "v": 1.15, "vt": "number" }, "B29": { "style": 80, "v": "Celková úspora s DPH", "vt": "string" }, "C29": { "style": 123, "f": "=C27*1.21", "v": 36481500, "vt": "number" }, "T29": { "style": 86, "f": "=B1/T28", "v": 134, "vt": "number" }, "X29": { "style": 121, "v": 1.2, "vt": "number" }, "X30": { "style": 121, "v": 1.25, "vt": "number" }, "B31": { "style": 271, "v": "Finanční prostředky získané na úspoře za elektřinu vložíme na termínovaný vklad na stejnou dobu", "vt": "string" }, "T31": { "style": 86, "v": 1, "vt": "number" }, "U31": { "style": 93, "f": "=$C$10*T31", "v": 150, "vt": "number" }, "X31": { "style": 121, "v": 1.34, "vt": "number" }, "T32": { "style": 9, "v": 1.25, "vt": "number" }, "U32": { "style": 93, "f": "=$C$10*T32", "v": 187.5, "vt": "number" }, "X32": { "style": 121, "v": 1.45, "vt": "number" }, "B33": { "style": 100, "v": "Termínovaný účet na úspory", "vt": "string" }, "O33": { "style": 86, "v": "Cena za 1 MWh celkem", "vt": "string" }, "P33": { "style": 126, "f": "=O28/S25", "v": 33582.08955223881, "vt": "number" }, "T33": { "style": 86, "f": "=T29/100", "v": 1.34, "vt": "number" }, "U33": { "style": 93, "f": "=$C$10*T33", "v": 201, "vt": "number" }, "X33": { "style": 127, "v": 1.5, "vt": "number" }, "B34": { "style": 254, "v": "Poměr vlastní spotřeby elektřiny", "vt": "string" }, "C34": { "style": 128, "f": "=C12", "v": 0.75, "vt": "number" }, "T34": { "style": 9, "v": 1.5, "vt": "number" }, "U34": { "style": 93, "f": "=$C$10*T34", "v": 225, "vt": "number" }, "B35": { "style": 254, "v": "Roční vlastní spotřeba", "vt": "string" }, "C35": { "style": 129, "f": "=C14*C12", "v": 150.75, "vt": "number" }, "D35": { "style": 130, "v": "MWh", "vt": "string" }, "B36": { "style": 14, "v": "Roční vklad (úspora)", "vt": "string" }, "C36": { "style": 131, "f": "=C25", "v": 1216050, "vt": "number" }, "B37": { "style": 80, "v": "Vklad po dobu životnosti", "vt": "string" }, "C37": { "style": 132, "f": "=C36*H1", "v": 36481500, "vt": "number" }, "P37": { "style": 133, "v": "Náklady v EE", "vt": "string" }, "B38": { "style": 14, "v": "Úrok", "vt": "string" }, "C38": { "style": 134, "f": "=G11", "v": 0.04, "vt": "number" }, "B39": { "style": 14, "v": "Výnos z úroků", "vt": "string" }, "C39": { "style": 131, "f": "=FV(G11,H1,-C36,0,0)-(C36*H1)", "v": 31720588.55172482, "vt": "number" }, "B40": { "style": 14, "v": "Srážková daň (250/2000 Sb.)", "vt": "string" }, "C40": { "style": 135, "f": "=G13", "v": 0, "vt": "number" }, "B42": { "style": 80, "v": "Čistý výnos", "vt": "string" }, "C42": { "style": 136, "f": "=(C39*(100%-C40))", "v": 31720588.55172482, "vt": "number" }, "B44": { "style": 271, "v": "Finanční prostředky získané z prodeje přebytků elektřiny vložíme také na termínovaný vklad na stejnou dobu", "vt": "string" }, "B46": { "style": 275, "v": "Prodané přebytky na termínované vklady", "vt": "string" }, "B47": { "style": 14, "v": "Poměr prodané výroby", "vt": "string" }, "C47": { "style": 135, "f": "=100%-C34", "v": 0.25, "vt": "number" }, "B48": { "style": 14, "v": "Množství ročně prodané EE", "vt": "string" }, "C48": { "style": 129, "f": "=C14*C47", "v": 50.25, "vt": "number" }, "D48": { "style": 138, "v": "MWh", "vt": "string" }, "B49": { "style": 14, "v": "Roční vklad (příjem z prodeje)", "vt": "string" }, "C49": { "style": 131, "f": "=(C48*E1)-(C48-100)", "v": 251299.75, "vt": "number" }, "B50": { "style": 80, "v": "Celkový příjem z prodeje elektřiny", "vt": "string" }, "C50": { "style": 132, "f": "=C49*H1", "v": 7538992.5, "vt": "number" }, "B51": { "style": 14, "v": "Úrok", "vt": "string" }, "C51": { "style": 134, "f": "=G11", "v": 0.04, "vt": "number" }, "B52": { "style": 14, "v": "Výnos z úroků", "vt": "string" }, "C52": { "style": 139, "f": "=FV(G11,H1,-C49,0,0)-(C49*H1)", "v": 6555138.3355135955, "vt": "number" }, "B53": { "style": 14, "v": "Srážková daň (250/2000 Sb.)", "vt": "string" }, "C53": { "style": 135, "f": "=G13", "v": 0, "vt": "number" }, "B55": { "style": 80, "v": "Čistý výnos", "vt": "string" }, "C55": { "style": 136, "f": "=(C52*(100%-C53))+C50", "v": 14094130.835513595, "vt": "number" }, "B58": { "style": 271, "v": "Při platbě za rezervaci výroby komunitní elektrárny ve stejný den jako složení vkladu na termínovaný účet bance vychází: ", "vt": "string" }, "B60": { "style": 276, "v": "Celkem PPA kontrakt EnVys ", "vt": "string" }, "C60": { "style": 277, "f": "=C42+C29+C55", "v": 82296219.38723841, "vt": "number" }, "F60": { "style": 278, "v": "Celkem termínované vklady", "vt": "string" }, "G60": { "style": 279, "f": "=G17+G15", "v": 23679396.541209083, "vt": "number" }, "B65": { "style": 144, "v": "K nákupu elektřiny je možné zakoupit ", "vt": "string" }, "D65": { "style": 145, "f": "=C10/66", "v": 2.272727272727273, "vt": "number" }, "E65": { "style": 146, "v": "akcii EnVys, a.s.", "vt": "string" }, "B69": { "style": 147, "v": "Výnosnost akcií", "vt": "string" }, "B70": { "style": 148, "v": "Možné množství zakoupených akcií", "vt": "string" }, "D70": { "style": 149, "f": "=ROUND(D65,0)", "v": 2, "vt": "number" }, "B71": { "style": 148, "v": "Cena 1 akcie", "vt": "string" }, "D71": { "style": 150, "v": 100000, "vt": "number" }, "B72": { "style": 151, "v": "Celkový vklad", "vt": "string" }, "D72": { "style": 152, "f": "=D71*D70", "v": 200000, "vt": "number" }, "B74": { "style": 148, "v": "Podíl na společnosti", "vt": "string" }, "D74": { "style": 153, "f": "=D72/'Výroba + dividenda nejpesimisti'!N5", "v": 0.0005083884087442806, "vt": "number" }, "B76": { "style": 148, "v": "Očekávaný zisk", "vt": "string" }, "D76": { "style": 150, "f": "='Výroba + dividenda nejpesimisti'!N13", "v": 437690000, "vt": "number" }, "B77": { "style": 154, "v": "Dividenda", "vt": "string" }, "D77": { "style": 155, "f": "='Výroba + dividenda nejpesimisti'!N15", "v": 0.6, "vt": "number" }, "B79": { "style": 148, "v": "Zisk k rozdělení", "vt": "string" }, "D79": { "style": 150, "f": "='Výroba + dividenda nejpesimisti'!N17", "v": 262614000, "vt": "number" }, "B80": { "style": 154, "v": "Podíl akcionáře", "vt": "string" }, "D80": { "style": 156, "f": "=D74", "v": 0.0005083884087442806, "vt": "number" }, "B82": { "style": 157, "v": "Dividenda / rok", "vt": "string" }, "D82": { "style": 152, "f": "=D79*D80", "v": 133509.91357397052, "vt": "number" }, "B83": { "style": 157, "v": "Dividenda / životnost elektrárny", "vt": "string" }, "D83": { "style": 152, "f": "=D82*H1", "v": 4005297.4072191156, "vt": "number" }, "B85": { "style": 158, "v": "Daň z výplaty dividend 15 %", "vt": "string" }, "D85": { "style": 159, "f": "=D83*0.15", "v": 600794.6110828674, "vt": "number" }, "B87": { "style": 160, "v": "Celkem akcie EnVys ", "vt": "string" }, "C87": { "style": 161, "f": "=D83-D85", "v": 3404502.7961362484, "vt": "number" }, "B92": { "style": 312, "v": " EnVys", "vt": "string" }, "E92": { "style": 163, "v": "Vklady zákazníka termínovaný vklad", "vt": "string" }, "B94": { "style": 164, "v": "PPA kontrakt", "vt": "string" }, "C94": { "style": 165, "f": "=C19", "v": 6750000, "vt": "number" }, "E94": { "style": 166, "v": "Termínovaný vklad", "vt": "string" }, "F94": { "style": 167, "f": "=G10", "v": 6750000, "vt": "number" }, "B95": { "style": 168, "v": "Akcie", "vt": "string" }, "C95": { "style": 169, "f": "=D72", "v": 200000, "vt": "number" }, "B97": { "style": 170, "v": "Vynaloženo celkem", "vt": "string" }, "C97": { "style": 171, "f": "=C94+C95", "v": 6950000, "vt": "number" }, "E97": { "style": 172, "v": "Vynaloženo celkem", "vt": "string" }, "F97": { "style": 173, "f": "=F94", "v": 6750000, "vt": "number" }, "B100": { "style": 174, "v": "Stav na konci ", "vt": "string" }, "C100": { "style": 175, "f": "=C29+C42+C55+C87", "v": 85700722.18337466, "vt": "number" }, "E100": { "style": 176, "v": "Stav na konci ", "vt": "string" }, "F100": { "style": 177, "f": "=G60", "v": 23679396.541209083, "vt": "number" } }, "text_index": [ "Roční výroba", "MWh", "Odhad ceny na burze EE", "Životnost elektrárny", "let", "VtE bude po celou dobu životnosti servisovat výrobce tj. společnost Vestas. Garantováno je 25 let provozu. S ohledem na to, že EnVys nebude při cenách pod 35 EUR / MWh vyrábě, aby se nepodílel na přetěžování sítě v době kdy bude elektřiny v síti nadbytek (v roce 2025 bylo 992 hodin, kdy byla elektřina pod 35EUR / MWh, přičemž průměr v těchto hodinách byl cca 3,5 EUR/MWh). Tímto krokem prodlužujeme životnost Zdroje, což zákazník který si pořídil část výkonu elektrárny ocení. Moderní VtE jsou dělány z robustních materiálů, které zpravidla překračuji svou plánovanou životnost. nejstarší VtE Vestas na území ČR na Svatém Hostýně mělaplánovanou životnost 17 let, přičemž vyráběla 31 let.", "Cena za 1 MWh EnVys", "po rozpočtu za CAPEX. Reálná cena za uplatněný energetický nárok je 0 Kč", "Rozdělení výroby", "Cena za 1 MWh EnVys", "Buňky v kterých je možné měnit hodnoty", "Výhodnost po dobu životnosti zdroje", "Srovnání účasti v EnVys komunitní energetice s termínovanými vklady", "Komunitní energie", "Termínovaný účet", "Spotřeba / garantovaná výroba", "MWh / rok", "Garantovaná výroba. Dle auditu větrnosti výrobce garantuje minimálně vyrobené množství elektřiny. Tato minimální výroba je odrazem pro všechny naše výpočty, přičemž studie dle profilů výrobu P75 ukazujjí, že elektrárny budou vyrábět kolem 13 500 MWh a více.", "Vklad nyní", "vklad bance je stejný jako platba za PPA kontrakt (C19)", "Zajištěný výkon elektrárny", "kW", "Úrok", "Poměr vlastní spotřeby elektřiny", "Výnos z úroků", "Úročení probíhá o 2 roky déle, protože úročení probíhá ode dne vkladu. Elektřinu z PPA kontraktu budeme dodávat se spuštěním elektrárny, což je očekávano v roce 2027 / 2028.", "Srážková daň (250/2000 Sb.)", "Reálná výroba elektrárny / rok", "MWh / rok", "Vlastní spotřeba", "MWh / rok", "Čistý výnos", "Prodaná elektřina", "MWh / rok", "Celkové množství vyrobené EE", "MWh / životnost", "Vklad", "Envys", "Obec", "Komunita", "Cena výkonu v elektrárně EnVys", "Kč / životnost", "Platbu za CAPEX je možné rozdělit dle fází přípravy. 20 - 30 % % po podpisu 50 % při stavebním povolení a 20 % při uvedení elektárny do provozu. Rizika tedy nejsou výrazná.", "Tržní cena elektřiny dle burzy", "Kč / životnost", "Úspora na 1 MWh EnVys", "Kč / MWh", "Čisté -> po nákladech", "Roční úspora", "/ rok", "ENVYS", "Obec", "Komunita", "Roční úspora s DPH", "/ rok", "Čistá úspora bez DPH", "/ životnost", "Celková úspora s DPH", "Finanční prostředky získané na úspoře za elektřinu vložíme na termínovaný vklad na stejnou dobu", "Termínovaný účet na úspory", "Cena za 1 MWh celkem", "Poměr vlastní spotřeby elektřiny", "Roční vlastní spotřeba", "MWh", "Roční vklad (úspora)", "Vklad po dobu životnosti", "Náklady v EE", "Úrok", "Výnos z úroků", "Srážková daň (250/2000 Sb.)", "Čistý výnos", "Finanční prostředky získané z prodeje přebytků elektřiny vložíme také na termínovaný vklad na stejnou dobu", "Prodané přebytky na termínované vklady", "Poměr prodané výroby", "Množství ročně prodané EE", "MWh", "Roční vklad (příjem z prodeje)", "Celkový příjem z prodeje elektřiny", "Úrok", "Výnos z úroků", "Srážková daň (250/2000 Sb.)", "Čistý výnos", "Při platbě za rezervaci výroby komunitní elektrárny ve stejný den jako složení vkladu na termínovaný účet bance vychází:", "Celkem PPA kontrakt EnVys", "Celkem termínované vklady", "K nákupu elektřiny je možné zakoupit", "akcii EnVys, a.s.", "Výnosnost akcií", "Možné množství zakoupených akcií", "Cena 1 akcie", "Celkový vklad", "Podíl na společnosti", "Očekávaný zisk", "Dividenda", "Zisk k rozdělení", "Podíl akcionáře", "Dividenda / rok", "Dividenda / životnost elektrárny", "Daň z výplaty dividend 15 %", "Celkem akcie EnVys", "EnVys", "Vklady zákazníka termínovaný vklad", "PPA kontrakt", "Termínovaný vklad", "Akcie", "Vynaloženo celkem", "Vynaloženo celkem", "Stav na konci", "Stav na konci" ] }, { "id": "sheet_11", "name": "Výroba + dividenda realistický ", "scenario": { "key": "realistic", "label": "realistický" }, "section": "Výroba + dividenda", "used_range": { "min_row": 1, "max_row": 43, "min_col": 1, "max_col": 20, "a1": "A1:T43" }, "stats": { "nonempty": 145, "formulas": 38, "types": { "string": 91, "number": 54 }, "blocks": 20 }, "layout": { "freeze_panes": null, "merged_cells": [ "C25:H25", "P8:R8", "C22:H22", "C31:H31", "N43:P45", "R28:S28", "N39:P39", "G3:I3", "P7:R7", "N28:P28", "K1:L1", "P13:R13", "C23:H23", "O1:P1", "P12:R12", "P3:U3", "N30:P30", "Q43:Q45", "P5:R5", "C3:E3", "N35:P35", "C34:H34", "M3:N3", "C30:H30", "M25:U26", "C33:H33", "N41:P41", "N32:P32", "P10:R10", "N37:P37", "C26:H26", "P6:R6" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 29.25, "4": 14.25, "5": 14.25, "6": 14.25, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 15.0, "25": 18.0, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 14.25, "46": 14.25, "47": 14.25, "48": 14.25, "49": 14.25, "50": 14.25, "51": 14.25, "52": 14.25, "53": 14.25, "54": 14.25, "55": 14.25, "56": 14.25, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 14.25, "90": 14.25, "91": 14.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 14.25, "222": 14.25, "223": 14.25, "224": 14.25, "225": 14.25, "226": 14.25, "227": 14.25, "228": 14.25, "229": 14.25, "230": 14.25, "231": 14.25, "232": 14.25, "233": 14.25, "234": 14.25, "235": 14.25, "236": 14.25, "237": 14.25, "238": 14.25, "239": 14.25, "240": 14.25, "241": 14.25, "242": 14.25, "243": 14.25, "244": 15.75, "245": 15.75, "246": 15.75, "247": 15.75, "248": 15.75, "249": 15.75, "250": 15.75, "251": 15.75, "252": 15.75, "253": 15.75, "254": 15.75, "255": 15.75, "256": 15.75, "257": 15.75, "258": 15.75, "259": 15.75, "260": 15.75, "261": 15.75, "262": 15.75, "263": 15.75, "264": 15.75, "265": 15.75, "266": 15.75, "267": 15.75, "268": 15.75, "269": 15.75, "270": 15.75, "271": 15.75, "272": 15.75, "273": 15.75, "274": 15.75, "275": 15.75, "276": 15.75, "277": 15.75, "278": 15.75, "279": 15.75, "280": 15.75, "281": 15.75, "282": 15.75, "283": 15.75, "284": 15.75, "285": 15.75, "286": 15.75, "287": 15.75, "288": 15.75, "289": 15.75, "290": 15.75, "291": 15.75, "292": 15.75, "293": 15.75, "294": 15.75, "295": 15.75, "296": 15.75, "297": 15.75, "298": 15.75, "299": 15.75, "300": 15.75, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 8.7265625, "C": 59.81640625, "D": 17.81640625, "E": 10.26953125, "F": 7.0, "G": 58.54296875, "H": 14.08984375, "I": 9.81640625, "J": 8.7265625, "K": 14.81640625, "L": 8.54296875, "M": 28.0, "N": 17.54296875, "O": 12.26953125, "P": 12.0, "Q": 15.7265625, "R": 11.81640625, "S": 18.08984375, "T": 14.26953125, "U": 13.453125, "V": 8.7265625, "W": 13.7265625 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "A1:A11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 1, "end": 1 }, "heuristics": { "is_table_like": false, "header_row": 1, "header_labels": [ "Obchodní model " ] } }, { "range": "C1:E11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Předpokládaná burzovní cena za 1MWh ", "Kč / MWh" ] } }, { "range": "G1:I11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 7, "end": 9 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "Předpokládaná nízká cena vlastních elektráren", "Kč / MWh" ] } }, { "range": "K1:K11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 11, "end": 11 }, "heuristics": { "is_table_like": false, "header_row": 1, "header_labels": [ "životnost elektrárny" ] } }, { "range": "M1:T11", "rows": { "start": 1, "end": 11 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": true, "header_row": 1, "header_labels": [ "let", "Jmenovitá hodnota akcie" ] } }, { "range": "C13:E19", "rows": { "start": 13, "end": 19 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 13, "header_labels": [] } }, { "range": "G13:I19", "rows": { "start": 13, "end": 19 }, "cols": { "start": 7, "end": 9 }, "heuristics": { "is_table_like": false, "header_row": 13, "header_labels": [] } }, { "range": "M13:T19", "rows": { "start": 13, "end": 19 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": true, "header_row": 13, "header_labels": [ "Očekávaný zisk", "Po dobu životnosti elektrárny dostanete", "MWh " ] } }, { "range": "C21:E23", "rows": { "start": 21, "end": 23 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 21, "header_labels": [] } }, { "range": "M21:T23", "rows": { "start": 21, "end": 23 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 21, "header_labels": [ "Dividenda / rok" ] } }, { "range": "C25:E26", "rows": { "start": 25, "end": 26 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 25, "header_labels": [ "Zisk z dodávek elektrické energie - nad komunitní množství " ] } }, { "range": "M25:T26", "rows": { "start": 25, "end": 26 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 25, "header_labels": [ "Ideální rozložení nákupů a ekonomika" ] } }, { "range": "M28:T28", "rows": { "start": 28, "end": 28 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 28, "header_labels": [ "Výnost 1 akcie pokryje nákup", "MWh elektrické energie" ] } }, { "range": "C30:E33", "rows": { "start": 30, "end": 33 }, "cols": { "start": 3, "end": 5 }, "heuristics": { "is_table_like": false, "header_row": 30, "header_labels": [ "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů" ] } }, { "range": "M30:T33", "rows": { "start": 30, "end": 33 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 30, "header_labels": [ "Na 1 akcii vhodné zakoupit elektřinu za" ] } }, { "range": "M35:T35", "rows": { "start": 35, "end": 35 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 35, "header_labels": [ "V PPA kontraktech ideálně prodáno elektřiny" ] } }, { "range": "M37:T37", "rows": { "start": 37, "end": 37 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 37, "header_labels": [ "Kalkulovaná cena 1 VTE" ] } }, { "range": "M39:T39", "rows": { "start": 39, "end": 39 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 39, "header_labels": [ "Vlastníci postaví celkem", "větrných elektráren" ] } }, { "range": "M41:T41", "rows": { "start": 41, "end": 41 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 41, "header_labels": [ "Dotace ", "větrných elektáren" ] } }, { "range": "M43:T43", "rows": { "start": 43, "end": 43 }, "cols": { "start": 13, "end": 20 }, "heuristics": { "is_table_like": false, "header_row": 43, "header_labels": [ "Dluh společnosti" ] } } ], "cells": { "A1": { "style": 6, "v": "Obchodní model ", "vt": "string" }, "C1": { "style": 178, "v": "Předpokládaná burzovní cena za 1MWh ", "vt": "string" }, "D1": { "style": 179, "v": 5000, "vt": "number" }, "E1": { "style": 16, "v": "Kč / MWh", "vt": "string" }, "G1": { "style": 16, "v": "Předpokládaná nízká cena vlastních elektráren", "vt": "string" }, "H1": { "style": 10, "v": 1800, "vt": "number" }, "I1": { "style": 6, "v": "Kč / MWh", "vt": "string" }, "K1": { "style": 18, "v": "životnost elektrárny", "vt": "string" }, "M1": { "style": 181, "v": 30, "vt": "number" }, "N1": { "style": 6, "v": "let", "vt": "string" }, "O1": { "style": 182, "v": "Jmenovitá hodnota akcie", "vt": "string" }, "Q1": { "style": 183, "v": 100000, "vt": "number" }, "C2": { "style": 18, "v": "Předpokládaná roční výroba ", "vt": "string" }, "D2": { "style": 10, "v": 13400, "vt": "number" }, "E2": { "style": 16, "v": "MWh", "vt": "string" }, "C3": { "style": 184, "v": "Komunitní elektrárny", "vt": "string" }, "G3": { "style": 185, "v": "EnVys - vlastní elektrárny", "vt": "string" }, "M3": { "style": 186, "v": "Očekávaná dividenda", "vt": "string" }, "P3": { "style": 186, "v": "Dividenda pokrývá nákup ", "vt": "string" }, "A4": { "style": 187, "v": "Zákazníci se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu elektrárny (Off-site PPA kontrakt). Platba ve výši 45 000 Kč za 0,01 % výkonu (odpovídá 0,45 kW) je kapitálový příspěvek na průzkumy, výstavby fyzické infrastruktury, servis a uplatňování Energetického nároku po celou dobu životnosti Zdroje. Příspěvek nezakládá právo na majetkový podíl ve společnosti ani automatický nárok na akcie. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren.\n\nMajetková účast je v systému EnVys koncipována jako výběrová výsada pro nejaktivnější členy komunity. Teprve při zajištění výrobní kapacity v rozsahu 27 kW (což odpovídá garantované roční výrobě 60 MWh) vzniká zákazníkovi právo podat žádost představenstvu na úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme maximální stabilitu projektu a jasné rozlišení mezi úsporou nákladů na elektřinu a podílem na hospodářském výsledku celé skupiny. Členové komunity akcionáři tedy budou více motivování k udržení nízkých cen, než-li tlačení výkoného managementu do maximalizace zisku, byť v mezích nastavených pravidel. ", "vt": "string" }, "C4": { "style": 6, "v": "počet komunitních VtE", "vt": "string" }, "D4": { "style": 10, "v": 30, "vt": "number" }, "E4": { "style": 16, "v": "ks", "vt": "string" }, "G4": { "style": 6, "v": "počet VtE postavených z vlastních zdrojů", "vt": "string" }, "H4": { "style": 10, "v": 20, "vt": "number" }, "I4": { "style": 16, "v": "ks", "vt": "string" }, "C5": { "style": 6, "v": "předpokládané množství vyrobené elektřiny 1 VtE", "vt": "string" }, "D5": { "style": 16, "f": "=D2", "v": 13400, "vt": "number" }, "E5": { "style": 16, "v": "MWh", "vt": "string" }, "G5": { "style": 6, "v": "předpokládané množství vyrobené elektřiny 1 VtE", "vt": "string" }, "H5": { "style": 16, "f": "=D2", "v": 13400, "vt": "number" }, "I5": { "style": 16, "v": "MWh", "vt": "string" }, "M5": { "style": 188, "v": "Základní kapitál", "vt": "string" }, "N5": { "style": 189, "v": 393400000, "vt": "number" }, "P5": { "style": 190, "v": "Dividenda / životnost elektráren", "vt": "string" }, "S5": { "style": 191, "f": "=N22", "v": 5156180.986273513, "vt": "number" }, "M6": { "style": 188, "v": "Jmenovitá hodnota akcie", "vt": "string" }, "N6": { "style": 192, "v": 100000, "vt": "number" }, "P6": { "style": 193, "v": "Cena 0,45 kW výkonu elektrárny", "vt": "string" }, "S6": { "style": 194, "v": 45000, "vt": "number" }, "C7": { "style": 6, "v": "Celkové množství vyrobené elektřiny v komunitních elektrárnách / rok", "vt": "string" }, "D7": { "style": 16, "f": "=D5*D4", "v": 402000, "vt": "number" }, "E7": { "style": 16, "v": "MWh", "vt": "string" }, "G7": { "style": 6, "v": "Celkové množství vyrobené z vlastních elektráren / rok ", "vt": "string" }, "H7": { "style": 16, "f": "=H5*H4", "v": 268000, "vt": "number" }, "I7": { "style": 16, "v": "MWh", "vt": "string" }, "M8": { "style": 195, "v": "Zakoupené akcie", "vt": "string" }, "N8": { "style": 196, "v": 1, "vt": "number" }, "P8": { "style": 197, "v": "Dividenda pokryje nákup ", "vt": "string" }, "S8": { "style": 198, "f": "=(N22/S6)*0.45", "v": 51.56180986273513, "vt": "number" }, "T8": { "style": 6, "v": "kW výkonu komunitní elektřiny", "vt": "string" }, "C9": { "style": 6, "v": "Komunitní energetika (rezervované množství MWh zákazníky)", "vt": "string" }, "D9": { "style": 16, "f": "=D7*0.64", "v": 257280, "vt": "number" }, "E9": { "style": 16, "v": "MWh", "vt": "string" }, "M9": { "style": 188, "v": "Jmenovitá hodnota akcií", "vt": "string" }, "N9": { "style": 199, "f": "=N8*N6", "v": 100000, "vt": "number" }, "P9": { "style": 115, "v": "Výkon 0,45 kW VtE vyrobí nejméně", "vt": "string" }, "S9": { "style": 200, "v": 1, "vt": "number" }, "T9": { "style": 16, "v": "MWh", "vt": "string" }, "C10": { "style": 6, "v": "Náklady - fond 20 % z vyrobené elektřiny", "vt": "string" }, "D10": { "style": 16, "f": "=D7*0.2", "v": 80400, "vt": "number" }, "E10": { "style": 16, "v": "MWh", "vt": "string" }, "G10": { "style": 6, "v": "Náklady - fond 20 % z vyrobené elektřiny", "vt": "string" }, "H10": { "style": 16, "f": "=H7*0.2", "v": 53600, "vt": "number" }, "I10": { "style": 16, "v": "MWh", "vt": "string" }, "C11": { "style": 6, "v": "Odměna obcím", "vt": "string" }, "D11": { "style": 16, "f": "=D7*0.04", "v": 16080, "vt": "number" }, "E11": { "style": 16, "v": "MWh", "vt": "string" }, "G11": { "style": 6, "v": "Odměna obcím", "vt": "string" }, "H11": { "style": 16, "f": "=H7*0.04", "v": 10720, "vt": "number" }, "I11": { "style": 16, "v": "MWh", "vt": "string" }, "M11": { "style": 188, "v": "Podíl akcionáře", "vt": "string" }, "N11": { "style": 201, "f": "=N19", "v": 0.0002541942043721403, "vt": "number" }, "P11": { "style": 202, "f": "=S8", "v": 51.56180986273513, "vt": "number" }, "Q11": { "style": 203, "v": "kW výkonu ročně vyrobí", "vt": "string" }, "S11": { "style": 204, "f": "=S8/0.45*1", "v": 114.58179969496696, "vt": "number" }, "T11": { "style": 6, "v": "MWh ", "vt": "string" }, "M13": { "style": 205, "v": "Očekávaný zisk", "vt": "string" }, "N13": { "style": 206, "f": "=C23+C26", "v": 1126912000, "vt": "number" }, "P13": { "style": 207, "v": "Po dobu životnosti elektrárny dostanete", "vt": "string" }, "S13": { "style": 198, "f": "=S11*M1", "v": 3437.4539908490087, "vt": "number" }, "T13": { "style": 6, "v": "MWh ", "vt": "string" }, "C14": { "style": 6, "v": "Vlastní výroba Envys v komunitních elektrárnách v MWh", "vt": "string" }, "D14": { "style": 16, "f": "=(D7-D9-D10-D11)", "v": 48240, "vt": "number" }, "E14": { "style": 16, "v": "MWh / rok", "vt": "string" }, "G14": { "style": 6, "v": "Vlastní výroba Envys v komunitních elektrárnách v MWh", "vt": "string" }, "H14": { "style": 16, "f": "=H7-H10-H11", "v": 203680, "vt": "number" }, "I14": { "style": 16, "v": "MWh / rok", "vt": "string" }, "M15": { "style": 289, "v": "Dividenda", "vt": "string" }, "N15": { "style": 290, "v": 0.6, "vt": "number" }, "G16": { "style": 6, "v": "netto zisk Envys prodej domácnostem v k.ú. akcionářů / rok", "vt": "string" }, "H16": { "style": 16, "f": "=(H14/2)*H1", "v": 183312000, "vt": "number" }, "I16": { "style": 16, "v": "CZK", "vt": "string" }, "C17": { "style": 6, "v": "netto zisk Envys / rok", "vt": "string" }, "D17": { "style": 16, "f": "=D14*D1", "v": 241200000, "vt": "number" }, "E17": { "style": 16, "v": "CZK", "vt": "string" }, "G17": { "style": 16, "v": "netto zisk Envys prodej na burzu / rok", "vt": "string" }, "H17": { "style": 16, "f": "=(H14/2)*D1", "v": 509200000, "vt": "number" }, "M17": { "style": 205, "v": "Zisk k rozdělení", "vt": "string" }, "N17": { "style": 205, "f": "=N13*N15", "v": 676147200, "vt": "number" }, "C18": { "style": 6, "v": "doba životnosti zdrojů", "vt": "string" }, "D18": { "style": 25, "f": "=M1", "v": 30, "vt": "number" }, "E18": { "style": 25, "v": "let", "vt": "string" }, "G18": { "style": 6, "v": "doba životnosti zdrojů", "vt": "string" }, "H18": { "style": 25, "f": "=M1", "v": 30, "vt": "number" }, "I18": { "style": 25, "v": "let", "vt": "string" }, "C19": { "style": 6, "v": "zisk z provozu komunitních elektráren po dobu životnosti", "vt": "string" }, "D19": { "style": 16, "f": "=D17*M1", "v": 7236000000, "vt": "number" }, "E19": { "style": 16, "v": "CZK", "vt": "string" }, "G19": { "style": 6, "v": "zisk z provozu komunitních elektráren po dobu životnosti", "vt": "string" }, "H19": { "style": 16, "f": "=(H16+H17*M1)", "v": 15459312000, "vt": "number" }, "I19": { "style": 16, "v": "CZK", "vt": "string" }, "M19": { "style": 188, "v": "Podíl akcionáře", "vt": "string" }, "N19": { "style": 201, "f": "=N9/N5", "v": 0.0002541942043721403, "vt": "number" }, "M21": { "style": 197, "v": "Dividenda / rok", "vt": "string" }, "N21": { "style": 206, "f": "=N17*N19", "v": 171872.69954245043, "vt": "number" }, "C22": { "style": 216, "v": "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "vt": "string" }, "M22": { "style": 197, "v": "Dividenda / životnost elektráren", "vt": "string" }, "N22": { "style": 206, "f": "=N21*M1", "v": 5156180.986273513, "vt": "number" }, "C23": { "style": 211, "f": "=D17+H16+H17", "v": 933712000, "vt": "number" }, "C25": { "style": 212, "v": "Zisk z dodávek elektrické energie - nad komunitní množství ", "vt": "string" }, "M25": { "style": 213, "v": "Ideální rozložení nákupů a ekonomika", "vt": "string" }, "C26": { "style": 211, "f": "='Nejpesimističtějsí odhad dodávk'!C13", "v": 193200000, "vt": "number" }, "N28": { "style": 214, "v": "Výnost 1 akcie pokryje nákup", "vt": "string" }, "Q28": { "style": 215, "f": "=(N17*0.00025*M1)/S6", "v": 112.69120000000002, "vt": "number" }, "R28": { "style": 214, "v": "MWh elektrické energie", "vt": "string" }, "C30": { "style": 216, "v": "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "vt": "string" }, "N30": { "style": 58, "v": "Na 1 akcii vhodné zakoupit elektřinu za", "vt": "string" }, "Q30": { "style": 217, "f": "=Q28*S6", "v": 5071104.000000001, "vt": "number" }, "C31": { "style": 211, "f": "=D19+H19", "v": 22695312000, "vt": "number" }, "N32": { "style": 218, "v": "Volných akcií", "vt": "string" }, "Q32": { "style": 218, "v": 1600, "vt": "number" }, "C33": { "style": 216, "v": "Zisk z provozu bioplynových stanic", "vt": "string" }, "N35": { "style": 219, "v": "V PPA kontraktech ideálně prodáno elektřiny", "vt": "string" }, "Q35": { "style": 220, "f": "=Q32*Q30", "v": 8113766400.000002, "vt": "number" }, "N37": { "style": 221, "v": "Kalkulovaná cena 1 VTE", "vt": "string" }, "Q37": { "style": 217, "v": 270000000, "vt": "number" }, "N39": { "style": 219, "v": "Vlastníci postaví celkem", "vt": "string" }, "Q39": { "style": 222, "f": "=Q35/Q37", "v": 30.050986666666674, "vt": "number" }, "R39": { "style": 223, "v": "větrných elektráren", "vt": "string" }, "N41": { "style": 224, "v": "Dotace ", "vt": "string" }, "Q41": { "style": 225, "f": "=Q39*0.4", "v": 12.02039466666667, "vt": "number" }, "R41": { "style": 226, "v": "větrných elektáren", "vt": "string" }, "N43": { "style": 227, "v": "Dluh společnosti", "vt": "string" }, "Q43": { "style": 228, "v": 0.02, "vt": "number" } }, "text_index": [ "Obchodní model", "Předpokládaná burzovní cena za 1MWh", "Kč / MWh", "Předpokládaná nízká cena vlastních elektráren", "Kč / MWh", "životnost elektrárny", "let", "Jmenovitá hodnota akcie", "Předpokládaná roční výroba", "MWh", "Komunitní elektrárny", "EnVys - vlastní elektrárny", "Očekávaná dividenda", "Dividenda pokrývá nákup", "Zákazníci se na výstavbě zdrojů podílejí v rámci CAPEX plateb za rezervaci výkonu elektrárny (Off-site PPA kontrakt). Platba ve výši 45 000 Kč za 0,01 % výkonu (odpovídá 0,45 kW) je kapitálový příspěvek na průzkumy, výstavby fyzické infrastruktury, servis a uplatňování Energetického nároku po celou dobu životnosti Zdroje. Příspěvek nezakládá právo na majetkový podíl ve společnosti ani automatický nárok na akcie. Tento model umožňuje budoucím členům komunit postavit „svépomocí“, bez závislosti na bankovních úvěrech či státních dotacích, nejméně 18 větrných elektráren.\n\nMajetková účast je v systému EnVys koncipována jako výběrová výsada pro nejaktivnější členy komunity. Teprve při zajištění výrobní kapacity v rozsahu 27 kW (což odpovídá garantované roční výrobě 60 MWh) vzniká zákazníkovi právo podat žádost představenstvu na úpis 1 akcie. Tímto oddělením energetického přínosu od kapitálového investování zajišťujeme maximální stabilitu projektu a jasné rozlišení mezi úsporou nákladů na elektřinu a podílem na hospodářském výsledku celé skupiny. Členové komunity akcionáři tedy budou více motivování k udržení nízkých cen, než-li tlačení výkoného managementu do maximalizace zisku, byť v mezích nastavených pravidel.", "počet komunitních VtE", "ks", "počet VtE postavených z vlastních zdrojů", "ks", "předpokládané množství vyrobené elektřiny 1 VtE", "MWh", "předpokládané množství vyrobené elektřiny 1 VtE", "MWh", "Základní kapitál", "Dividenda / životnost elektráren", "Jmenovitá hodnota akcie", "Cena 0,45 kW výkonu elektrárny", "Celkové množství vyrobené elektřiny v komunitních elektrárnách / rok", "MWh", "Celkové množství vyrobené z vlastních elektráren / rok", "MWh", "Zakoupené akcie", "Dividenda pokryje nákup", "kW výkonu komunitní elektřiny", "Komunitní energetika (rezervované množství MWh zákazníky)", "MWh", "Jmenovitá hodnota akcií", "Výkon 0,45 kW VtE vyrobí nejméně", "MWh", "Náklady - fond 20 % z vyrobené elektřiny", "MWh", "Náklady - fond 20 % z vyrobené elektřiny", "MWh", "Odměna obcím", "MWh", "Odměna obcím", "MWh", "Podíl akcionáře", "kW výkonu ročně vyrobí", "MWh", "Očekávaný zisk", "Po dobu životnosti elektrárny dostanete", "MWh", "Vlastní výroba Envys v komunitních elektrárnách v MWh", "MWh / rok", "Vlastní výroba Envys v komunitních elektrárnách v MWh", "MWh / rok", "Dividenda", "netto zisk Envys prodej domácnostem v k.ú. akcionářů / rok", "CZK", "netto zisk Envys / rok", "CZK", "netto zisk Envys prodej na burzu / rok", "Zisk k rozdělení", "doba životnosti zdrojů", "let", "doba životnosti zdrojů", "let", "zisk z provozu komunitních elektráren po dobu životnosti", "CZK", "zisk z provozu komunitních elektráren po dobu životnosti", "CZK", "Podíl akcionáře", "Dividenda / rok", "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "Dividenda / životnost elektráren", "Zisk z dodávek elektrické energie - nad komunitní množství", "Ideální rozložení nákupů a ekonomika", "Výnost 1 akcie pokryje nákup", "MWh elektrické energie", "Zisk z provozu komunitních a vlastních VtE elektáren EnVys po dobu životnosti zdrojů", "Na 1 akcii vhodné zakoupit elektřinu za", "Volných akcií", "Zisk z provozu bioplynových stanic", "V PPA kontraktech ideálně prodáno elektřiny", "Kalkulovaná cena 1 VTE", "Vlastníci postaví celkem", "větrných elektráren", "Dotace", "větrných elektáren", "Dluh společnosti" ] }, { "id": "sheet_12", "name": "Dodávky komodity realistický sc", "scenario": { "key": "realistic", "label": "realistický" }, "section": "Dodávky komodity", "used_range": { "min_row": 2, "max_row": 18, "min_col": 2, "max_col": 6, "a1": "B2:F18" }, "stats": { "nonempty": 28, "formulas": 6, "types": { "string": 19, "number": 9 }, "blocks": 4 }, "layout": { "freeze_panes": null, "merged_cells": [ "E5:N14", "B18:C23" ], "row_heights": { "1": 14.25, "2": 14.25, "3": 14.25, "4": 14.25, "5": 14.25, "6": 14.25, "7": 14.25, "8": 14.25, "9": 14.25, "10": 14.25, "11": 14.25, "12": 14.25, "13": 14.25, "14": 14.25, "15": 14.25, "16": 14.25, "17": 14.25, "18": 14.25, "19": 14.25, "20": 14.25, "21": 14.25, "22": 14.25, "23": 14.25, "24": 14.25, "25": 14.25, "26": 14.25, "27": 14.25, "28": 14.25, "29": 14.25, "30": 14.25, "31": 14.25, "32": 14.25, "33": 14.25, "34": 14.25, "35": 14.25, "36": 14.25, "37": 14.25, "38": 14.25, "39": 14.25, "40": 14.25, "41": 14.25, "42": 14.25, "43": 14.25, "44": 14.25, "45": 14.25, "46": 14.25, "47": 14.25, "48": 14.25, "49": 14.25, "50": 14.25, "51": 14.25, "52": 14.25, "53": 14.25, "54": 14.25, "55": 14.25, "56": 14.25, "57": 14.25, "58": 14.25, "59": 14.25, "60": 14.25, "61": 14.25, "62": 14.25, "63": 14.25, "64": 14.25, "65": 14.25, "66": 14.25, "67": 14.25, "68": 14.25, "69": 14.25, "70": 14.25, "71": 14.25, "72": 14.25, "73": 14.25, "74": 14.25, "75": 14.25, "76": 14.25, "77": 14.25, "78": 14.25, "79": 14.25, "80": 14.25, "81": 14.25, "82": 14.25, "83": 14.25, "84": 14.25, "85": 14.25, "86": 14.25, "87": 14.25, "88": 14.25, "89": 14.25, "90": 14.25, "91": 14.25, "92": 14.25, "93": 14.25, "94": 14.25, "95": 14.25, "96": 14.25, "97": 14.25, "98": 14.25, "99": 14.25, "100": 14.25, "101": 14.25, "102": 14.25, "103": 14.25, "104": 14.25, "105": 14.25, "106": 14.25, "107": 14.25, "108": 14.25, "109": 14.25, "110": 14.25, "111": 14.25, "112": 14.25, "113": 14.25, "114": 14.25, "115": 14.25, "116": 14.25, "117": 14.25, "118": 14.25, "119": 14.25, "120": 14.25, "121": 14.25, "122": 14.25, "123": 14.25, "124": 14.25, "125": 14.25, "126": 14.25, "127": 14.25, "128": 14.25, "129": 14.25, "130": 14.25, "131": 14.25, "132": 14.25, "133": 14.25, "134": 14.25, "135": 14.25, "136": 14.25, "137": 14.25, "138": 14.25, "139": 14.25, "140": 14.25, "141": 14.25, "142": 14.25, "143": 14.25, "144": 14.25, "145": 14.25, "146": 14.25, "147": 14.25, "148": 14.25, "149": 14.25, "150": 14.25, "151": 14.25, "152": 14.25, "153": 14.25, "154": 14.25, "155": 14.25, "156": 14.25, "157": 14.25, "158": 14.25, "159": 14.25, "160": 14.25, "161": 14.25, "162": 14.25, "163": 14.25, "164": 14.25, "165": 14.25, "166": 14.25, "167": 14.25, "168": 14.25, "169": 14.25, "170": 14.25, "171": 14.25, "172": 14.25, "173": 14.25, "174": 14.25, "175": 14.25, "176": 14.25, "177": 14.25, "178": 14.25, "179": 14.25, "180": 14.25, "181": 14.25, "182": 14.25, "183": 14.25, "184": 14.25, "185": 14.25, "186": 14.25, "187": 14.25, "188": 14.25, "189": 14.25, "190": 14.25, "191": 14.25, "192": 14.25, "193": 14.25, "194": 14.25, "195": 14.25, "196": 14.25, "197": 14.25, "198": 14.25, "199": 14.25, "200": 14.25, "201": 14.25, "202": 14.25, "203": 14.25, "204": 14.25, "205": 14.25, "206": 14.25, "207": 14.25, "208": 14.25, "209": 14.25, "210": 14.25, "211": 14.25, "212": 14.25, "213": 14.25, "214": 14.25, "215": 14.25, "216": 14.25, "217": 14.25, "218": 14.25, "219": 14.25, "220": 14.25, "221": 15.75, "222": 15.75, "223": 15.75, "224": 15.75, "225": 15.75, "226": 15.75, "227": 15.75, "228": 15.75, "229": 15.75, "230": 15.75, "231": 15.75, "232": 15.75, "233": 15.75, "234": 15.75, "235": 15.75, "236": 15.75, "237": 15.75, "238": 15.75, "239": 15.75, "240": 15.75, "241": 15.75, "242": 15.75, "243": 15.75, "244": 15.75, "245": 15.75, "246": 15.75, "247": 15.75, "248": 15.75, "249": 15.75, "250": 15.75, "251": 15.75, "252": 15.75, "253": 15.75, "254": 15.75, "255": 15.75, "256": 15.75, "257": 15.75, "258": 15.75, "259": 15.75, "260": 15.75, "261": 15.75, "262": 15.75, "263": 15.75, "264": 15.75, "265": 15.75, "266": 15.75, "267": 15.75, "268": 15.75, "269": 15.75, "270": 15.75, "271": 15.75, "272": 15.75, "273": 15.75, "274": 15.75, "275": 15.75, "276": 15.75, "277": 15.75, "278": 15.75, "279": 15.75, "280": 15.75, "281": 15.75, "282": 15.75, "283": 15.75, "284": 15.75, "285": 15.75, "286": 15.75, "287": 15.75, "288": 15.75, "289": 15.75, "290": 15.75, "291": 15.75, "292": 15.75, "293": 15.75, "294": 15.75, "295": 15.75, "296": 15.75, "297": 15.75, "298": 15.75, "299": 15.75, "300": 15.75, "301": 15.75, "302": 15.75, "303": 15.75, "304": 15.75, "305": 15.75, "306": 15.75, "307": 15.75, "308": 15.75, "309": 15.75, "310": 15.75, "311": 15.75, "312": 15.75, "313": 15.75, "314": 15.75, "315": 15.75, "316": 15.75, "317": 15.75, "318": 15.75, "319": 15.75, "320": 15.75, "321": 15.75, "322": 15.75, "323": 15.75, "324": 15.75, "325": 15.75, "326": 15.75, "327": 15.75, "328": 15.75, "329": 15.75, "330": 15.75, "331": 15.75, "332": 15.75, "333": 15.75, "334": 15.75, "335": 15.75, "336": 15.75, "337": 15.75, "338": 15.75, "339": 15.75, "340": 15.75, "341": 15.75, "342": 15.75, "343": 15.75, "344": 15.75, "345": 15.75, "346": 15.75, "347": 15.75, "348": 15.75, "349": 15.75, "350": 15.75, "351": 15.75, "352": 15.75, "353": 15.75, "354": 15.75, "355": 15.75, "356": 15.75, "357": 15.75, "358": 15.75, "359": 15.75, "360": 15.75, "361": 15.75, "362": 15.75, "363": 15.75, "364": 15.75, "365": 15.75, "366": 15.75, "367": 15.75, "368": 15.75, "369": 15.75, "370": 15.75, "371": 15.75, "372": 15.75, "373": 15.75, "374": 15.75, "375": 15.75, "376": 15.75, "377": 15.75, "378": 15.75, "379": 15.75, "380": 15.75, "381": 15.75, "382": 15.75, "383": 15.75, "384": 15.75, "385": 15.75, "386": 15.75, "387": 15.75, "388": 15.75, "389": 15.75, "390": 15.75, "391": 15.75, "392": 15.75, "393": 15.75, "394": 15.75, "395": 15.75, "396": 15.75, "397": 15.75, "398": 15.75, "399": 15.75, "400": 15.75, "401": 15.75, "402": 15.75, "403": 15.75, "404": 15.75, "405": 15.75, "406": 15.75, "407": 15.75, "408": 15.75, "409": 15.75, "410": 15.75, "411": 15.75, "412": 15.75, "413": 15.75, "414": 15.75, "415": 15.75, "416": 15.75, "417": 15.75, "418": 15.75, "419": 15.75, "420": 15.75, "421": 15.75, "422": 15.75, "423": 15.75, "424": 15.75, "425": 15.75, "426": 15.75, "427": 15.75, "428": 15.75, "429": 15.75, "430": 15.75, "431": 15.75, "432": 15.75, "433": 15.75, "434": 15.75, "435": 15.75, "436": 15.75, "437": 15.75, "438": 15.75, "439": 15.75, "440": 15.75, "441": 15.75, "442": 15.75, "443": 15.75, "444": 15.75, "445": 15.75, "446": 15.75, "447": 15.75, "448": 15.75, "449": 15.75, "450": 15.75, "451": 15.75, "452": 15.75, "453": 15.75, "454": 15.75, "455": 15.75, "456": 15.75, "457": 15.75, "458": 15.75, "459": 15.75, "460": 15.75, "461": 15.75, "462": 15.75, "463": 15.75, "464": 15.75, "465": 15.75, "466": 15.75, "467": 15.75, "468": 15.75, "469": 15.75, "470": 15.75, "471": 15.75, "472": 15.75, "473": 15.75, "474": 15.75, "475": 15.75, "476": 15.75, "477": 15.75, "478": 15.75, "479": 15.75, "480": 15.75, "481": 15.75, "482": 15.75, "483": 15.75, "484": 15.75, "485": 15.75, "486": 15.75, "487": 15.75, "488": 15.75, "489": 15.75, "490": 15.75, "491": 15.75, "492": 15.75, "493": 15.75, "494": 15.75, "495": 15.75, "496": 15.75, "497": 15.75, "498": 15.75, "499": 15.75, "500": 15.75, "501": 15.75, "502": 15.75, "503": 15.75, "504": 15.75, "505": 15.75, "506": 15.75, "507": 15.75, "508": 15.75, "509": 15.75, "510": 15.75, "511": 15.75, "512": 15.75, "513": 15.75, "514": 15.75, "515": 15.75, "516": 15.75, "517": 15.75, "518": 15.75, "519": 15.75, "520": 15.75, "521": 15.75, "522": 15.75, "523": 15.75, "524": 15.75, "525": 15.75, "526": 15.75, "527": 15.75, "528": 15.75, "529": 15.75, "530": 15.75, "531": 15.75, "532": 15.75, "533": 15.75, "534": 15.75, "535": 15.75, "536": 15.75, "537": 15.75, "538": 15.75, "539": 15.75, "540": 15.75, "541": 15.75, "542": 15.75, "543": 15.75, "544": 15.75, "545": 15.75, "546": 15.75, "547": 15.75, "548": 15.75, "549": 15.75, "550": 15.75, "551": 15.75, "552": 15.75, "553": 15.75, "554": 15.75, "555": 15.75, "556": 15.75, "557": 15.75, "558": 15.75, "559": 15.75, "560": 15.75, "561": 15.75, "562": 15.75, "563": 15.75, "564": 15.75, "565": 15.75, "566": 15.75, "567": 15.75, "568": 15.75, "569": 15.75, "570": 15.75, "571": 15.75, "572": 15.75, "573": 15.75, "574": 15.75, "575": 15.75, "576": 15.75, "577": 15.75, "578": 15.75, "579": 15.75, "580": 15.75, "581": 15.75, "582": 15.75, "583": 15.75, "584": 15.75, "585": 15.75, "586": 15.75, "587": 15.75, "588": 15.75, "589": 15.75, "590": 15.75, "591": 15.75, "592": 15.75, "593": 15.75, "594": 15.75, "595": 15.75, "596": 15.75, "597": 15.75, "598": 15.75, "599": 15.75, "600": 15.75, "601": 15.75, "602": 15.75, "603": 15.75, "604": 15.75, "605": 15.75, "606": 15.75, "607": 15.75, "608": 15.75, "609": 15.75, "610": 15.75, "611": 15.75, "612": 15.75, "613": 15.75, "614": 15.75, "615": 15.75, "616": 15.75, "617": 15.75, "618": 15.75, "619": 15.75, "620": 15.75, "621": 15.75, "622": 15.75, "623": 15.75, "624": 15.75, "625": 15.75, "626": 15.75, "627": 15.75, "628": 15.75, "629": 15.75, "630": 15.75, "631": 15.75, "632": 15.75, "633": 15.75, "634": 15.75, "635": 15.75, "636": 15.75, "637": 15.75, "638": 15.75, "639": 15.75, "640": 15.75, "641": 15.75, "642": 15.75, "643": 15.75, "644": 15.75, "645": 15.75, "646": 15.75, "647": 15.75, "648": 15.75, "649": 15.75, "650": 15.75, "651": 15.75, "652": 15.75, "653": 15.75, "654": 15.75, "655": 15.75, "656": 15.75, "657": 15.75, "658": 15.75, "659": 15.75, "660": 15.75, "661": 15.75, "662": 15.75, "663": 15.75, "664": 15.75, "665": 15.75, "666": 15.75, "667": 15.75, "668": 15.75, "669": 15.75, "670": 15.75, "671": 15.75, "672": 15.75, "673": 15.75, "674": 15.75, "675": 15.75, "676": 15.75, "677": 15.75, "678": 15.75, "679": 15.75, "680": 15.75, "681": 15.75, "682": 15.75, "683": 15.75, "684": 15.75, "685": 15.75, "686": 15.75, "687": 15.75, "688": 15.75, "689": 15.75, "690": 15.75, "691": 15.75, "692": 15.75, "693": 15.75, "694": 15.75, "695": 15.75, "696": 15.75, "697": 15.75, "698": 15.75, "699": 15.75, "700": 15.75, "701": 15.75, "702": 15.75, "703": 15.75, "704": 15.75, "705": 15.75, "706": 15.75, "707": 15.75, "708": 15.75, "709": 15.75, "710": 15.75, "711": 15.75, "712": 15.75, "713": 15.75, "714": 15.75, "715": 15.75, "716": 15.75, "717": 15.75, "718": 15.75, "719": 15.75, "720": 15.75, "721": 15.75, "722": 15.75, "723": 15.75, "724": 15.75, "725": 15.75, "726": 15.75, "727": 15.75, "728": 15.75, "729": 15.75, "730": 15.75, "731": 15.75, "732": 15.75, "733": 15.75, "734": 15.75, "735": 15.75, "736": 15.75, "737": 15.75, "738": 15.75, "739": 15.75, "740": 15.75, "741": 15.75, "742": 15.75, "743": 15.75, "744": 15.75, "745": 15.75, "746": 15.75, "747": 15.75, "748": 15.75, "749": 15.75, "750": 15.75, "751": 15.75, "752": 15.75, "753": 15.75, "754": 15.75, "755": 15.75, "756": 15.75, "757": 15.75, "758": 15.75, "759": 15.75, "760": 15.75, "761": 15.75, "762": 15.75, "763": 15.75, "764": 15.75, "765": 15.75, "766": 15.75, "767": 15.75, "768": 15.75, "769": 15.75, "770": 15.75, "771": 15.75, "772": 15.75, "773": 15.75, "774": 15.75, "775": 15.75, "776": 15.75, "777": 15.75, "778": 15.75, "779": 15.75, "780": 15.75, "781": 15.75, "782": 15.75, "783": 15.75, "784": 15.75, "785": 15.75, "786": 15.75, "787": 15.75, "788": 15.75, "789": 15.75, "790": 15.75, "791": 15.75, "792": 15.75, "793": 15.75, "794": 15.75, "795": 15.75, "796": 15.75, "797": 15.75, "798": 15.75, "799": 15.75, "800": 15.75, "801": 15.75, "802": 15.75, "803": 15.75, "804": 15.75, "805": 15.75, "806": 15.75, "807": 15.75, "808": 15.75, "809": 15.75, "810": 15.75, "811": 15.75, "812": 15.75, "813": 15.75, "814": 15.75, "815": 15.75, "816": 15.75, "817": 15.75, "818": 15.75, "819": 15.75, "820": 15.75, "821": 15.75, "822": 15.75, "823": 15.75, "824": 15.75, "825": 15.75, "826": 15.75, "827": 15.75, "828": 15.75, "829": 15.75, "830": 15.75, "831": 15.75, "832": 15.75, "833": 15.75, "834": 15.75, "835": 15.75, "836": 15.75, "837": 15.75, "838": 15.75, "839": 15.75, "840": 15.75, "841": 15.75, "842": 15.75, "843": 15.75, "844": 15.75, "845": 15.75, "846": 15.75, "847": 15.75, "848": 15.75, "849": 15.75, "850": 15.75, "851": 15.75, "852": 15.75, "853": 15.75, "854": 15.75, "855": 15.75, "856": 15.75, "857": 15.75, "858": 15.75, "859": 15.75, "860": 15.75, "861": 15.75, "862": 15.75, "863": 15.75, "864": 15.75, "865": 15.75, "866": 15.75, "867": 15.75, "868": 15.75, "869": 15.75, "870": 15.75, "871": 15.75, "872": 15.75, "873": 15.75, "874": 15.75, "875": 15.75, "876": 15.75, "877": 15.75, "878": 15.75, "879": 15.75, "880": 15.75, "881": 15.75, "882": 15.75, "883": 15.75, "884": 15.75, "885": 15.75, "886": 15.75, "887": 15.75, "888": 15.75, "889": 15.75, "890": 15.75, "891": 15.75, "892": 15.75, "893": 15.75, "894": 15.75, "895": 15.75, "896": 15.75, "897": 15.75, "898": 15.75, "899": 15.75, "900": 15.75, "901": 15.75, "902": 15.75, "903": 15.75, "904": 15.75, "905": 15.75, "906": 15.75, "907": 15.75, "908": 15.75, "909": 15.75, "910": 15.75, "911": 15.75, "912": 15.75, "913": 15.75, "914": 15.75, "915": 15.75, "916": 15.75, "917": 15.75, "918": 15.75, "919": 15.75, "920": 15.75, "921": 15.75, "922": 15.75, "923": 15.75, "924": 15.75, "925": 15.75, "926": 15.75, "927": 15.75, "928": 15.75, "929": 15.75, "930": 15.75, "931": 15.75, "932": 15.75, "933": 15.75, "934": 15.75, "935": 15.75, "936": 15.75, "937": 15.75, "938": 15.75, "939": 15.75, "940": 15.75, "941": 15.75, "942": 15.75, "943": 15.75, "944": 15.75, "945": 15.75, "946": 15.75, "947": 15.75, "948": 15.75, "949": 15.75, "950": 15.75, "951": 15.75, "952": 15.75, "953": 15.75, "954": 15.75, "955": 15.75, "956": 15.75, "957": 15.75, "958": 15.75, "959": 15.75, "960": 15.75, "961": 15.75, "962": 15.75, "963": 15.75, "964": 15.75, "965": 15.75, "966": 15.75, "967": 15.75, "968": 15.75, "969": 15.75, "970": 15.75, "971": 15.75, "972": 15.75, "973": 15.75, "974": 15.75, "975": 15.75, "976": 15.75, "977": 15.75, "978": 15.75, "979": 15.75, "980": 15.75, "981": 15.75, "982": 15.75, "983": 15.75, "984": 15.75, "985": 15.75, "986": 15.75, "987": 15.75, "988": 15.75, "989": 15.75, "990": 15.75, "991": 15.75, "992": 15.75, "993": 15.75, "994": 15.75, "995": 15.75, "996": 15.75, "997": 15.75, "998": 15.75, "999": 15.75, "1000": 15.75 }, "col_widths": { "A": 12.453125, "B": 58.453125, "C": 16.7265625, "D": 19.36328125, "E": 8.7265625, "H": 16.81640625, "I": 11.54296875, "J": 8.7265625 }, "hidden_rows": [], "hidden_cols": [], "auto_filter": null, "print_area": null, "sheet_view": { "showGridLines": null, "showRowColHeaders": null, "zoomScale": null }, "tabColor": { "type": "rgb", "rgb": "FF92D050", "indexed": null, "theme": null, "tint": 0.0, "auto": null } }, "blocks": [ { "range": "B2:F8", "rows": { "start": 2, "end": 8 }, "cols": { "start": 2, "end": 6 }, "heuristics": { "is_table_like": false, "header_row": 2, "header_labels": [ "EnVys plánuje postavit 30–50 větrných elektráren. V tuto chvíli současně realizuje 11 ornitologických a chiropterologických průzkumů, přičemž v letošním roce budou podány prvních až 7 studii EIA. Na dvou lokalitách zároveň probíhá měření větru.\nS ohledem na převažující veřejný zájem a spolupráci s nejrenomovanějšími institucemi v České republice, jako jsou ČESON a Česká zemědělská univerzita, očekáváme, že pokud budou odborné studie zpracovány těmito institucemi, nebudou povolovací procesy narážet na extrémní či nestandardní překážky ze strany úředníků.\nEnVys má v plánu realizovat 8–10 větrných elektráren ročně, čemuž odpovídá i nastavení a další rozvoj všech interních procesů společnosti" ] } }, { "range": "B10:F11", "rows": { "start": 10, "end": 11 }, "cols": { "start": 2, "end": 6 }, "heuristics": { "is_table_like": false, "header_row": 10, "header_labels": [ "Roční příjmy z prodeje elektřiny" ] } }, { "range": "B13:F14", "rows": { "start": 13, "end": 14 }, "cols": { "start": 2, "end": 6 }, "heuristics": { "is_table_like": false, "header_row": 13, "header_labels": [ "Výnosy spojené s dodávkami komunitní a mimokomunitní energie ", "/ rok" ] } }, { "range": "B17:F18", "rows": { "start": 17, "end": 18 }, "cols": { "start": 2, "end": 6 }, "heuristics": { "is_table_like": false, "header_row": 17, "header_labels": [ "náklady:" ] } } ], "cells": { "F2": { "style": 313, "v": "EnVys plánuje postavit 30–50 větrných elektráren. V tuto chvíli současně realizuje 11 ornitologických a chiropterologických průzkumů, přičemž v letošním roce budou podány prvních až 7 studii EIA. Na dvou lokalitách zároveň probíhá měření větru.\nS ohledem na převažující veřejný zájem a spolupráci s nejrenomovanějšími institucemi v České republice, jako jsou ČESON a Česká zemědělská univerzita, očekáváme, že pokud budou odborné studie zpracovány těmito institucemi, nebudou povolovací procesy narážet na extrémní či nestandardní překážky ze strany úředníků.\nEnVys má v plánu realizovat 8–10 větrných elektráren ročně, čemuž odpovídá i nastavení a další rozvoj všech interních procesů společnosti", "vt": "string" }, "B3": { "style": 6, "v": "dodávka komodit - koncoým zákazníkům", "vt": "string" }, "B4": { "style": 6, "v": "v rámci komunitních elektráren Envys budeme vyrábět elektřinu pro", "vt": "string" }, "C4": { "style": 10, "f": "=('Výroba + dividenda realistický '!D7+'Výroba + dividenda realistický '!H7)/9", "v": 74444.44444444444, "vt": "number" }, "D4": { "style": 6, "v": "Odběrných míst", "vt": "string" }, "E4": { "style": 17, "v": "počet odběrných míst při realizaci 45 větrných elektráren a průměrné spotřebě 9 MWh", "vt": "string" }, "B5": { "style": 6, "v": "Zisk z dodání 230 400 MWh komunitní elektřiny (rezervované komodity) ", "vt": "string" }, "C5": { "style": 6, "v": 0, "vt": "number" }, "D5": { "style": 6, "v": "Kč", "vt": "string" }, "E5": { "style": 229, "v": "Počet odběrných míst souvisí s počtem zapojených členů, kdy obce a města mají desítkyaž stovky odběrných míst. Dle stránky historie je zřejmé, že marže je od počátku jasně definovaná, kdy jsme s touto předpolkádanou marží seznámili i Energetický regulační úřad při žádosti o udělení licence na obchod s elektřinou. EnVys tuto marži taktéž vždy transparentně říkal na svých webových stránkách a marketingových materiálech.", "vt": "string" }, "B6": { "style": 6, "v": "Dodávka elektřiny mimo rámec komunitní VtE elektřiny ", "vt": "string" }, "C6": { "style": 10, "f": "=('Výroba + dividenda realistický '!D7+'Výroba + dividenda realistický '!H7)*0.4", "v": 268000, "vt": "number" }, "D6": { "style": 6, "v": "MWh/Rok", "vt": "string" }, "B7": { "style": 6, "v": "Marže na 1 MWh", "vt": "string" }, "C7": { "style": 230, "v": 300, "vt": "number" }, "B8": { "style": 6, "v": "Stálý měsíční plat", "vt": "string" }, "C8": { "style": 230, "v": 100, "vt": "number" }, "B10": { "style": 6, "v": "Roční příjmy z prodeje elektřiny", "vt": "string" }, "C10": { "style": 230, "f": "=C6*C7", "v": 80400000, "vt": "number" }, "B11": { "style": 6, "v": "Roční příjmy ze stálých plateb", "vt": "string" }, "C11": { "style": 231, "f": "=C8*12*C4", "v": 89333333.33333333, "vt": "number" }, "B13": { "style": 6, "v": "Výnosy spojené s dodávkami komunitní a mimokomunitní energie ", "vt": "string" }, "C13": { "style": 230, "f": "=C11+C10", "v": 169733333.3333333, "vt": "number" }, "D13": { "style": 6, "v": "/ rok", "vt": "string" }, "B14": { "style": 6, "v": "Výnosy po celou dobu trvání smluv 300 měsíců", "vt": "string" }, "C14": { "style": 230, "f": "=C13*25", "v": 4243333333.333333, "vt": "number" }, "B17": { "style": 6, "v": "náklady:", "vt": "string" }, "B18": { "style": 229, "v": "Hrazeno z fondu provozu", "vt": "string" } }, "text_index": [ "EnVys plánuje postavit 30–50 větrných elektráren. V tuto chvíli současně realizuje 11 ornitologických a chiropterologických průzkumů, přičemž v letošním roce budou podány prvních až 7 studii EIA. Na dvou lokalitách zároveň probíhá měření větru.\nS ohledem na převažující veřejný zájem a spolupráci s nejrenomovanějšími institucemi v České republice, jako jsou ČESON a Česká zemědělská univerzita, očekáváme, že pokud budou odborné studie zpracovány těmito institucemi, nebudou povolovací procesy narážet na extrémní či nestandardní překážky ze strany úředníků.\nEnVys má v plánu realizovat 8–10 větrných elektráren ročně, čemuž odpovídá i nastavení a další rozvoj všech interních procesů společnosti", "dodávka komodit - koncoým zákazníkům", "v rámci komunitních elektráren Envys budeme vyrábět elektřinu pro", "Odběrných míst", "počet odběrných míst při realizaci 45 větrných elektráren a průměrné spotřebě 9 MWh", "Zisk z dodání 230 400 MWh komunitní elektřiny (rezervované komodity)", "Kč", "Počet odběrných míst souvisí s počtem zapojených členů, kdy obce a města mají desítkyaž stovky odběrných míst. Dle stránky historie je zřejmé, že marže je od počátku jasně definovaná, kdy jsme s touto předpolkádanou marží seznámili i Energetický regulační úřad při žádosti o udělení licence na obchod s elektřinou. EnVys tuto marži taktéž vždy transparentně říkal na svých webových stránkách a marketingových materiálech.", "Dodávka elektřiny mimo rámec komunitní VtE elektřiny", "MWh/Rok", "Marže na 1 MWh", "Stálý měsíční plat", "Roční příjmy z prodeje elektřiny", "Roční příjmy ze stálých plateb", "Výnosy spojené s dodávkami komunitní a mimokomunitní energie", "/ rok", "Výnosy po celou dobu trvání smluv 300 měsíců", "náklady:", "Hrazeno z fondu provozu" ] } ] }