{"text_format":"3","workbook":"xlsx","n_sheets":15,"sheets":["Zadost - 1 list (2)","Nabidka_PRIV","adminSplatka","Splatka2","RPSN","adminBonita","Bonita2","adminStressDr","Zam_HU","Nabidka","Kalendar","Parametry","ALM_Hypo","DefProd","FIN_CLC"],"not_rendered":{"images":9,"macros":1,"external_links":2,"defined_names":429,"comments":6},"read":"whole","date_system":"1900"}

{"sheet":"Zadost - 1 list (2)","index":0,"n_rows":3,"n_cols":53,"rows_kept":3,"merged":[[2,0,2,12]]}
[]
[]
["ŽÁDOST",{"$nulls":49},{"$f":"_xlfn.SINGLE(manVerze)","v":"2026_04"},null,{"$f":"_xlfn.SINGLE(manVerze)","v":"2026_04"}]

{"sheet":"Nabidka_PRIV","index":1,"n_rows":61,"n_cols":46,"rows_kept":61,"merged":[[2,0,2,12],[13,9,13,26],[14,9,14,26],[15,9,15,26],[16,9,16,26],[18,22,18,37],[19,22,19,37],[20,22,20,37],[21,22,21,37],[22,22,22,37],[23,22,23,24],[24,22,24,26],[24,27,24,36],[25,22,25,37],[26,22,26,26],[26,27,26,36],[27,22,27,37],[28,22,28,34],[29,22,29,26],[30,22,30,34],[31,22,31,34],[32,4,32,37],[35,4,35,37],[36,5,36,36],[37,5,37,36],[38,5,39,36],[38,42,38,43],[40,5,40,36],[41,5,41,36],[44,4,44,37],[46,9,46,26],[47,9,47,26],[48,9,48,26],[49,9,49,26],[53,10,53,14],[53,15,53,19],[53,20,53,24],[53,25,53,29],[53,30,53,34],[53,35,53,39],[54,10,54,14],[54,15,54,19],[54,20,54,24],[54,25,54,29],[54,30,54,34],[54,35,54,39],[55,10,55,14],[55,15,55,19],[55,20,55,24],[55,25,55,29],[55,30,55,34],[55,35,55,39],[56,10,56,14],[56,15,56,19],[56,20,56,24],[56,25,56,29],[56,30,56,34],[56,35,56,39],[57,10,57,14],[57,15,57,19],[57,20,57,24],[57,25,57,29],[57,30,57,34],[57,35,57,39],[58,4,58,39],[60,4,62,37],[63,4,63,37],[65,4,66,37],[69,4,69,30],[70,4,70,30],[71,4,71,30],[72,4,72,30],[73,4,73,30],[74,4,74,30],[75,4,75,30],[76,4,76,30],[79,4,80,37],[83,4,83,30],[84,4,84,30],[85,4,85,30],[86,4,86,30],[87,4,87,30],[88,4,88,30],[89,4,89,30],[90,4,90,30],[91,4,91,30],[92,4,92,30],[95,4,96,37],[98,4,98,37],[99,6,99,34],[100,6,100,25],[101,4,102,37],[103,4,103,30],[108,4,108,30],[109,4,109,30],[110,4,110,30],[111,4,111,37],[112,4,112,30],[113,4,113,30],[114,4,114,30]]}
[]
[]
["NABÍDKA",{"$nulls":44},{"$f":"_xlfn.SINGLE(manVerze)","v":"2026_04"}]
[{"$nulls":4},"POUŽÍVEJTE PRO TISK NABÍDKY TLAČÍTKO VPRAVO NAHOŘE!!!!!"]
[]
[]
[]
[]
[{"$nulls":4},"Individuální nabídka hypotečního úvěru"]
[]
[]
[]
[]
[{"$nulls":4},"Klient:",{"$nulls":4},{"$f":"SplatkaJmenoKlienta","v":""}]
[{"$nulls":4},"E-mail:"]
[{"$nulls":4},"Telefon:"]
[{"$nulls":4},"Dne:",{"$nulls":4},{"$f":"TODAY()","v":"2026-03-06"}]
[]
[{"$nulls":4},"Typ",{"$nulls":17},{"$f":"IF(NizkoEn=\"nizkoener\",\"Hypotéka účelová – nízkoenergetická\",TypHypoteky)","v":"Hypotéka účelová"}]
[{"$nulls":4},"Výše úvěru",{"$nulls":17},{"$f":"VyseUveruZaklad+vyseUveru2+VyseJedPoj","v":{"v":0,"d":"0 Kč"}}]
[{"$nulls":4},"Minimální hodnota nemovitosti **",{"$nulls":17},{"$f":"NemHodn","v":{"v":0,"d":"0 Kč"}}]
[{"$nulls":4},"Fixní období",{"$nulls":17},{"$f":"Fix_obdobi","v":"3 roky"}]
[{"$nulls":4},"Doba splatnosti (v měsících)",{"$nulls":17},{"$f":"SplatnostPrepocetMesice","v":0}]
[{"$nulls":4},{"$f":"+IF(Fix_obdobi=\"Float\",\"Úroková sazba (výše Přirážky)\",\"Úroková sazba\")","v":"Úroková sazba"},{"$nulls":17},{"$f":"SazbaTrigger","v":{"v":0,"d":"0.00%"}},null,null,"p. a.",null,{"$f":"+IF(Fix_obdobi=\"Float\",\"(\"&ROUND(nabidka_vyse_prirazky2*100,2)&\" % p. a.)\",\"\")","v":""}]
[{"$nulls":4},"Výše splátky",{"$nulls":17},{"$f":"SplatkaTrigger","v":{"v":0,"d":"0 Kč"}},{"$nulls":4},{"$f":"IF(Pojisteni=\"měsíční pojištění\",\"(+ měsíční pojistné \"&(VyseMesPoj)&\" Kč)\",\"\")","v":{"$error":"#N/A"}}]
[{"$nulls":4},"Měsíční poplatek za správu úvěru",{"$nulls":17},{"v":0,"d":"0 Kč"}]
[{"$nulls":4},"Poplatek za poskytnutí úvěru",{"$nulls":17},{"$f":"IF(splPoplPoskZmena=\"\",splPoplPosk,splPoplPoskZmena)","v":{"v":0,"d":"0 Kč"}}]
[{"$nulls":4},"Poplatek za ověření podpisu",{"$nulls":17},{"v":50,"d":"50 Kč"}]
[{"$nulls":4},"Popl. za podání návrhu na vklad (výmaz) zástavního práva",{"$nulls":17},{"v":2000,"d":"2,000 Kč"}]
[{"$nulls":4},"RPSN **",{"$nulls":17},{"$f":"Splatka2!E38","v":""}]
[{"$nulls":4},"Maximální výše úvěru (při uvedeném příjmu a výdajích)",{"$nulls":17},{"$f":"adminBonita!B89","v":{"v":4350000,"d":"4,350,000 Kč"}}]
[{"$nulls":4},"Minimální hodnota nemovitosti*",{"$nulls":17},{"$f":"nMaxVyse*1.25","v":{"v":5437500,"d":"5,437,500 Kč"}}]
[{"$nulls":4},{"$f":"Parametry!K142","v":""}]
[{"$nulls":4},{"$f":"Parametry!K137","v":"** Ve výpočtu RPSN není zohledněn poplatek za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)"}]
[]
[{"$nulls":4},{"$f":"+IF(Fix_obdobi=\"Float\",\"V případě Fixního období ''Float'' se úroková sazba skládá z variabilní Base Mortage Rate (BMR) a pevné Přirážky. U tohoto Fixního období Vám rezervujeme výši Přirážky za těchto předpokladů:\",\"Úrokovou sazbu Vám v uvedené výši rezervujeme za těchto předpokladů:\")","v":"Úrokovou sazbu Vám v uvedené výši rezervujeme za těchto předpokladů:"}]
[{"$nulls":4},"·         požadované parametry úvěru (účel úvěru, výše úvěru, doba splatnosti, fixní období) zůstanou beze změn","požadované parametry úvěru (účel úvěru, výše úvěru, doba splatnosti, fixní období) zůstanou beze změn"]
[{"$nulls":4},"·",{"$f":"Parametry!K146","v":"hodnota nemovitosti, která bude sloužit k zajištění úvěru, bude ve výši alespoň  Kč, za předpokladu, že zastavovaná nemovitost neslouží k zajištění jiného úvěru"}]
[{"$nulls":4},"·",{"$f":"IF(OR(C_D_CardIncl<0.8,docHUAnoNe=FALSE),nabidkaText,nabidkaTextDocHu)","v":{"$error":"#DIV/0!"}}]
[]
[{"$nulls":4},{"$f":"IF(F41<>\"\",\"·\",\"\")","v":"·"},{"$f":"+IF(Pojisteni=\"jednorázové pojištění\",\"sjednání jednorázově hrazeného Pojištění schopnosti splácet úvěr\",IF(Pojisteni=\"měsíční pojištění\",\"sjednání měsíčně hrazeného Pojištění schopnosti splácet úvěr\",\"\"))","v":"sjednání měsíčně hrazeného Pojištění schopnosti splácet úvěr"}]
[{"$nulls":4},{"$f":"IF(F42<>\"\",\"·\",\"\")","v":""},{"$f":"IF(NizkoEn=\"nizkoener\",adminSplatka!D89,\"\")","v":""}]
[]
[]
[]
[]
[{"$nulls":4},{"$f":"IF(prihlaseny=\"banka\",\"Jméno bankéře:\",\"Jméno poradce:\")","v":"Jméno poradce:"}]
[{"$nulls":4},{"$f":"IF(prihlaseny=\"banka\",\"Pobočka:\",\"Společnost:\")","v":"Společnost:"}]
[{"$nulls":4},"E-mail:"]
[{"$nulls":4},"Telefon:"]
{"$rows_empty":10}
[{"$nulls":4},"Tato nabídka je pouze indikativní, není návrhem na uzavření smlouvy a nelze z ní proto dovozovat povinnost banky uskutečnit jakékoli transakce. Případné uzavření smlouvy nebo uskutečnění transakce je vázáno na získání potřebných interních schválení v rámci banky a na podepsání příslušné smluvní dokumentace. Tato nabídka není radou podle pravidel stanovených zákonem č. 257/2016 Sb., o spotřebitelském úvěru."]

{"sheet":"adminSplatka","index":2,"n_rows":140,"n_cols":18,"rows_kept":140,"hidden":true,"merged":[[1,1,2,3],[1,4,2,6]]}
[null,"dnešní datum",{"$f":"TODAY()","v":"2026-03-06"},{"$nulls":10},"Petra"]
[null,"Výpočet splátky",null,null,"Výpočet splátky pro Bonitu",{"$nulls":3},"Kontrola změny dat",{"$nulls":3},"2017-12-01",{"$f":"$O$2","v":0},{"$f":"+IF(AND(OR(TODAY()>ALM_Hypo!O2,TODAY()=ALM_Hypo!O2),OR(TODAY()<ALM_Hypo!O3,TODAY()=ALM_Hypo!O3)),1,0)","v":0},{"$f":"+IF(AND(OR(P3>ALM_Hypo!O2,P3=ALM_Hypo!O2),OR(P3<ALM_Hypo!O3,P3=ALM_Hypo!O3)),1,0)","v":0},null,"Privát"]
[{"$nulls":8},"Aktuální","Puvodni",{"$f":"AND(K4:K19)","v":false},{"$nulls":4},"2018-07-01"]
[null,"Produkt",{"$f":"VLOOKUP(TypHypoteky,ProductMap,2,FALSE)","v":"01a"},null,null,{"$f":"Product","v":"01a"},null,null,"Hypoteční úvěr účelový rezidenční Individual","Hypoteční úvěr účelový rezidenční Flexi",{"$f":"I4=J4","v":false}]
[null,"Žadatel",{"$f":"IF(MID(SplZadatel,7,2)=\"SR\",\"S\",MID(SplZadatel,1,1))","v":{"$error":"#NAME?"}},{"$nulls":5},{"v":2000000,"d":"2,000,000"},2000000,true,{"$nulls":5},"BMR",{"$f":"ALM_Hypo!D96","v":{"v":0.0354,"d":"3.54%"}}]
[null,"Rodné číslo",{"$f":"MID(SplRodneCislo,1,1)","v":{"$error":"#NAME?"}},{"$nulls":5}," "," ",{"$f":"I6=J6","v":true},{"$nulls":5},"Přirážka",{"$f":"+SazbaTrigger-nabidka_vyse_prirazky","v":{"v":-0.0354,"d":"-3.54%"}}]
[null,"Příjmy",{"$f":"MID(SplPrijmyV,1,1)","v":{"$error":"#NAME?"}},{"$f":"Zadatel&RodneCislo&Prijmy","v":{"$error":"#NAME?"}},{"$nulls":4},{"$f":"NemHodn","v":0},2180000,false]
[null,"Typ klienta",false,{"$f":"IF(C8=FALSE,\"Standardní klient\",\"Nestandardní klient\")","v":"Standardní klient"},"S",{"$nulls":3},{"v":0.667,"d":"67%"},0.918,false]
[null,"Produkt_sub",{"$f":"VratProductDomain(Product&\"_\"&TypKlienta,1)","v":"01a_S"},{"$f":"VLOOKUP(ProduktList,Parametry!A5:C9,3,0)","v":"ucelova"},null,{"$f":"VratProductDomain(ProductBON&\"_\"&TypKlienta,1)","v":"01a_S"},null,null,25,15,false,null,null,{"$f":"+Pojisteni","v":"měsíční pojištění"}]
[null,"Fixace",{"$f":"MID(Fix_obdobi,1,2)","v":"3 "},{"$f":"FIXACE","v":"3 "},null,"3 ",null,null,{"$f":"Vek","v":0},29292,false,null,null,"bez poj","s poj"]
[null,"C_D (LTV)",{"$f":"(VyseUveruZaklad+vyseUveru2)/NemHodn","v":{"$error":"#DIV/0!"}},{"$nulls":5},"zděná nemovitost nebo pozemek","zděná nemovitost nebo pozemek",true,null,null,{"$f":"+IF(Pojisteni=\"bez pojištění\",UrSazba,UrSazba+slevaMP)","v":{"v":0.0459,"d":"4.59%"}},{"$f":"+IF(Pojisteni=\"měsíční pojištění\",UrSazba,UrSazba-slevaMP)","v":0.0429}]
[null,"C_D (LTV)iCardif",{"$f":"(VyseUveruZaklad+vyseUveru2)/NemHodn","v":{"$error":"#DIV/0!"}},{"$nulls":5},"Ano","Ano",true,null,null,6376,6214]
[null,"Splatnost",{"$f":"SplatnostPrepocetMesice","v":0},{"$nulls":5},"Ano","Ne",false]
[null,"Typ Nemov.",{"$f":"IF(ISNA(VLOOKUP(SplTypNemovitosti,NemovitostMap,2,FALSE)),\"\",VLOOKUP(SplTypNemovitosti,NemovitostMap,2,FALSE))","v":""},{"$nulls":5},"Ano","Ano",true]
[null,"Cardif pro FL",{"$f":"IF(AND(FIXACE=\"Fl\",OR(Pojisteni=\"měsíční pojištění\",Pojisteni=\"jednorázové pojištění\")),\"Ano\",\"Ne\")","v":"Ne"},null,"Sleva Cardif",{"$f":"IF(OR(Sleva_CP=\"Ano\",Sleva_CF=\"Ano\"),slevaJP,0)","v":{"v":1E-3,"d":"0.10%"}},null,null,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},true]
[null,"Cardif pro Fix",{"$f":"IF(AND(FIXACE<>\"Fl\",OR(Pojisteni=\"měsíční pojištění\",Pojisteni=\"jednorázové pojištění\")),\"Ano\",\"Ne\")","v":"Ano"},{"$nulls":5},"Občan ČR","Občan ČR",true]
[null,"Akt bal FL",{"$f":"IF(FIXACE=\"Fl\",SlevaUcet,IF(FIXACE=\"CA\",SlevaUcet,\"Ne\"))","v":"Ne"},null,"sleva Bal",{"$nulls":3},"Má české nebo slovenské RČ","Má české nebo slovenské RČ",true,null,{"v":0.029900000000000003,"d":"0.0299000000"}]
[null,"Kreditní karta","Ne",null,"sleva KK",{"$nulls":3},"Česká republika","Česká republika",true]
[null,"Akt.bal Fix",{"$f":"IF(FIXACE=\"Fl\",\"Ne\",IF(FIXACE=\"CA\",\"Ne\",SlevaUcet))","v":"Ne"},{"$nulls":5},"Navýšením úvěru","Z vlastních zdrojů",false]
[null,"Vypisovat","Ne"]
[null,"Sazby ke dni",{"$f":"platnost_od","v":"2026-03-11"},{"$nulls":5},42900,null,"Hypo přirážka sazby pro hypo pod 2mio"]
[{"$nulls":8},4.49,{"$f":"FIXED(UrSazba_prac,)","v":"42 900,00"},{"v":0,"d":"0.00%"}]
[null,"Úroková sazba",{"v":0.0429,"d":"4.290%"},null,null,{"v":0.0439,"d":"4.390%"},null,null,0,null,{"$f":"+IF(AND(OR(celkova_vyse_uveru_s_CPI<2000000,celkova_vyse_uveru_s_CPI=2000000),ProduktList<>\"U hypotéka neúčelová\"),K22,0)","v":0}]
[null,"Úr.sazba bez sl",{"v":0.0429,"d":"4.29000000000%"},{"$nulls":3},"UrSazbaBezSlFL",null,0]
[null,"Splátka",{"v":6214,"d":"6,214.00000"},null,null,6268,null,null,0,null,{"v":0.025900000000000003,"d":"0.0259000"}]
[null,"Měsíční pojištění",{"$f":"ROUNDUP(IF(Pojisteni=\"měsíční pojištění\",(Splatka)*sazbaPoj,0),)","v":{"$error":"#N/A"}},{"$f":"sazbaPoj*vyseUveru","v":{"$error":"#N/A"}},"splátka apr",6214,null,null,0]
[null,"sazba pojištění",{"$f":"IF(AND(Pojisteni=\"měsíční pojištění\",AND(adminSplatka!C1>Parametry!E20,adminSplatka!C1<Parametry!F20)),VLOOKUP(SouborPojisteni,Parametry!B20:D22,3,0),IF(AND(Pojisteni=\"měsíční pojištění\",OR(adminSplatka!C1<=Parametry!E20,adminSplatka!C1>=Parametry!F20)),VLOOKUP(SouborPojisteni,Parametry!B20:D22,2,0),0))","v":{"$error":"#N/A"}},{"v":0,"d":"0.00000"},"Splatka_stress_DR",{"v":6183.21,"d":"6183.2100"},null,null,0,null,"Hypo přirážka sazby pro hypo pevná splátka"]
[null,"vyseUveru",{"$f":"vyseUveru2+VyseUveruZaklad","v":0},null,"UrSazba_stress_DR",{"$f":"2%","v":{"v":0.02,"d":"2.00%"}},null,null,0,null,{"v":0.03,"d":"3.000%"}]
[null,"Jednorázové pojištění",{"$f":"vyseUveru*sazbaJedPoj","v":0},null,"pevna splátka",7333,null,null,0,null,{"$f":"+IF(C67=TRUE,K28,0)","v":{"v":0,"d":"0.000%"}}]
[null,"Pojištění účel",{"$f":"ROUNDUP((VyseUveruZaklad/100)*D30,0)","v":0},3,"Splatka_stress_DR_pevna",7332.62,null,null,-0.003,null,"prirazka_pevna_splatka"]
[null,"Pojištění neúčel",{"$f":"ROUNDUP((vyseUveru2/100)*D31,0)","v":0},3,{"$nulls":4},0]
[null,"Splatnost_Mesice",false,{"$f":"IF(Splatnost_Mesice=TRUE,DobaSplatnosti2,DobaSplatnosti2*12)","v":0},{"$f":"DobaSplatnosti2","v":0}]
[null,"Sleva MP",{"$f":"CPI_sleva/100","v":{"v":0.003,"d":"0.30%"}},{"$nulls":5},"dnešní datum"]
[null,"Sleva JP",{"v":1E-3,"d":"0.10%"},{"$nulls":5},{"$f":"TODAY()","v":"2026-03-06"},"2017-08-15"]
[null,"Úroková sazba změna",{"$f":"SplCsZmena+SplOsZmena+SplSrsZmena+SplRmOmZmena","v":{"$error":"#NAME?"}},{"$f":"SplCsZmena2+SplOsZmena2+SplSrsZmena2+SplRmZmena2+SplOmZmena2","v":{"$error":"#NAME?"}}]
[null,"Měsíční pojištění",{"$f":"IF(Pojisteni=\"měsíční pojištění\",\"ano\",\"ne\")","v":"ano"},{"$nulls":5},"Nabidka_sazba","Nabidka_datum","Nabidka_ID"]
[null,"LTV nad 80%",{"$f":"IF(AND(LTV>80%),ALM_Hypo!D73,0)","v":{"v":0.005,"d":"0.500%"}},{"$nulls":5},{"v":0.0489,"d":"4.89%"},"2024-10-29","04_S"]
[null,"Kombi"]
[null,"Zaměstnanecká úroková sazba",{"v":0.04258,"d":"4.258%"}]
[{"$nulls":8},"Nabidka_sazba"]
[null,"Fixace2",{"$f":"IF(Fix_obdobi=\"float\",15,MID(Fix_obdobi,1,2))","v":"3 "},{"$nulls":5},"Nabidka_datum"]
[null,"Méně než 120 dní",{"$f":"IF(KratsiDoba=\"Ano\",TRUE,FALSE)","v":false},{"$nulls":5},"Nabidka_ID"]
[null,"Hypotéka pro mladé",{"$f":"IF(AND(OR(HypoMlade=\"ANO\"),C_D>=80%),ALM_Hypo!G75,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,{"$f":"IF(AND(OR(C90=\"ANO\",HypoMlade=\"ANO\"),C_D>=80%),ALM_Hypo!G75,0)","v":{"$error":"#DIV/0!"}}]
[null,"Hodnota nemovitosti",{"$f":"NemHodn","v":0}]
{"$rows_empty":8}
[null,"běžný účet - defautlně","Ne"]
[null,"dokumentyHU",false,{"$f":"IF(C56,0,0)","v":{"v":0,"d":"0.0%"}}]
[null,"výše úvěru bez CPI",{"$f":"vyseUveru2+VyseUveruZaklad","v":0}]
[null,"měsíční pojištění",{"$f":"IF(Pojisteni=\"Ano\",TRUE,FALSE)","v":false},{"v":0,"d":"0.0%"}]
[null,"Nejpozději do 24. 2. 2017 včetně bude do banky doručena kompletní žádost o úvěr (tj. Vyplněná a podepsaná žádost o úvěr včetně všech požadovaných podkladů) a současně nejpozději do 31. 3. 2017 včetně bude mezi bankou a klientem podepsána smlouva o poskytnutí hypotečního úvěru. V případě nedodržení těchto termínů bude úroková sazba navýšena o 1,5 %."]
[null,{"$f":"\"nejpozději do \"&TEXT(NOW()+14,\"d.m.rrrr\")&\" včetně bude do banky doručena kompletní žádost o úvěr (tj. vyplněná a podepsaná žádost o úvěr včetně všech požadovaných podkladů) a současně \"&\"nejpozději do \"&C61&\" bude mezi bankou a klientem podepsána smlouva o poskytnutí hypotečního úvěru.\"","v":"nejpozději do 20.3.2026 včetně bude do banky doručena kompletní žádost o úvěr (tj. vyplněná a podepsaná žádost o úvěr včetně všech požadovaných podkladů) a současně nejpozději do 45 kalendářních dnů od data doručení kompletní žádosti o úvěr do banky bude mezi bankou a klientem podepsána smlouva o poskytnutí hypotečního úvěru."}]
[null,"datum pro text","45 kalendářních dnů od data doručení kompletní žádosti o úvěr do banky"]
[null,"nabidka","Ne"]
[]
[]
[null,{"$f":"+vyseUveru","v":0}]
[]
[null,"Pevna splatka ano/ne"]
[null,"zelená hypotéka",null,{"$f":"IF(AND(IF(OR(ProduktList=\"Hypotéka neúčelová\",HlavUcelUveru=\"Refinancování úvěru – zjednodušené\",HlavUcelUveru=\"Refinancování úvěru – standard\"),FALSE,TRUE)=TRUE,C68=TRUE),TRUE,FALSE)","v":false}]
[]
[{"$f":"+RANK(D70,$D$70:$D$72)","v":3},"alt_spl1",7457,{"$f":"IF(_xlfn.FLOOR.MATH(IF(+NemHodn*0.8-(vyseUveru+vyseUveru2)>1000000,1000000,+NemHodn*0.8-(vyseUveru+vyseUveru2)),50000)<100000,0,_xlfn.FLOOR.MATH(IF(+NemHodn*0.8-(vyseUveru+vyseUveru2)>1000000,1000000,+NemHodn*0.8-(vyseUveru+vyseUveru2)),50000))","v":{"v":0,"d":"0.00"}},{"$f":"+alt_spl1-SplatkaTrigger","v":7457}]
[{"$f":"+RANK(D71,$D$70:$D$72)","v":2},"alt_spl2",7768,{"v":250000,"d":"250,000.00"},{"$f":"+alt_spl2-SplatkaTrigger","v":7768}]
[{"$f":"+RANK(D72,$D$70:$D$72)","v":1},"alt_spl3",9321,{"v":500000,"d":"500,000.00"},{"$f":"+alt_spl3-SplatkaTrigger","v":9321}]
[]
[null,{"$f":"+HlavUcelUveru","v":0},{"$f":"+IF(OR(B74=F74,B74=F75),0,1)","v":1},null,null,"výstavba"]
[null,"max",{"$f":"IF(C74=1,IF(+alt_vyse1=0,\"\",alt_vyse1),\"\")","v":""},{"$f":"IF(+E70>0,E70,\"\")","v":7457},null,"rekonstrukce"]
[null,"min",{"$f":"+IF(C74=1,IF(AND(C75>alt_vyse2,C75<>\"\"),alt_vyse2,\"\"),0)","v":""},{"$f":"IF(C76<>\"\",+VLOOKUP(C76,$D$70:$E$72,2,0),\"\")","v":""}]
[null,"mid",{"$f":"IF(C74=1,+IF(AND(C75>alt_vyse3,C75<>\"\"),alt_vyse3,\"\"),0)","v":""},{"$f":"IF(C77<>\"\",+VLOOKUP(C77,$D$70:$E$72,2,0),\"\")","v":""}]
[]
[]
[]
[]
[null,"Chyba: Výše neúčelové části úvěru není zadána"]
[]
[]
[]
[]
[]
[]
[null,"zakliknutí nizkoenergetidké (zelené) hypotéky",null,"k financované nemovitosti bude doložen Průkaz energetické náročnosti budovy v klasifikační třídě A nebo B"]
[null,"hypotéka pro mladé",{"$f":"IF(AND(Splatka2!G17>=80%,Splatka2!G17<=90%,VekVek<=36),\"ANO\",\"NE\")","v":"NE"}]
[null,"aktivita na účtu",{"$f":"IF(AktivitaU=\"ANO\",ALM_Hypo!G76,0)","v":2E-3}]
[null,"Nizkoenergeticka dočasně",{"$f":"IF(NizkoEnerge=\"ANO\",ALM_Hypo!G74,0)","v":0}]
[]
[]
[]
[]
[]
[null,"aktivity na účtu, kterou se rozumí měsíční zaslání částky ve výši alespoň 1,5 násobku anuitní splátky ve prospěch tohoto účtu a měsíční provedení minimálně 3 plateb kartou vydanou k tomuto účtu"]
{"$rows_empty":9}
[null,"Upozornění: Pro výpočet bonity bude použita splátka ve výši 9514"]
[]
[]
[]
[]
[null,null,"pro plnění podmínek","zobrazení otázky"]
[null,"1. podmínka",{"$f":"IF(OR(ProduktList=B136,AND(ProduktList=B137,OR(HlavUcelUveru=C134,HlavUcelUveru=C140,HlavUcelUveru=C139)),AND(OR(ProduktList=B134,ProduktList=B135),OR(HlavUcelUveru=C134,HlavUcelUveru=C140,HlavUcelUveru=C139))),\"ANO\",\"NE\")","v":"NE"},{"$f":"IF(OR(AND(ProduktList=B137,OR(HlavUcelUveru=C134,HlavUcelUveru=C140,HlavUcelUveru=C139)),AND(OR(ProduktList=B134,ProduktList=B135),OR(HlavUcelUveru=C134,HlavUcelUveru=C140,HlavUcelUveru=C139))),\"ANO\",\"NE\")","v":"NE"}]
[]
[]
[null,"2.podmínka",{"$f":"Splatka2!G18","v":0}]
[]
[null,"obě podmínky ANO",{"$f":"IF(AND(C114=\"ANO\",C117=\"ANO\")=TRUE,\"ANO\",\"NE\")","v":"NE"}]
[]
[]
[]
[]
[null,null,"Podmínka 1 je splněna, pokud má hypo tyto parametry:"]
[null,null,"Typ hypotéky: Účelová nebo Kombinovaná"]
[null,null,"A zároveň Účel hypotéky: + Koupě nebo získání práva nájmu / úhr. Druž.pod"]
[]
[null,null,"Nebo"]
[null,null,"Typ hypotéky: předem"]
[null,null,"A zároveň Účel hypotéky: koupě"]
[]
[null,null,"Nebo"]
[null,null,"Typ hypotéky: Neúčelová"]
[null,"Hypotéka účelová","Koupě"]
[null,"Hypotéka kombinovaná","Výstavba"]
[null,"Hypotéka neúčelová","Rekonstrukce"]
[null,"Hypotéka předem","Refinancování úvěru"]
[null,"Hypotéka na pronájem","Vypořádání majetkových nároků"]
[null,null,"Zpětné proplacení vl. zdrojů"]
[null,null,"Získání práva nájmu / úhr. druž.  pod."]

{"sheet":"Splatka2","index":3,"n_rows":103,"n_cols":18,"rows_kept":103,"merged":[[2,0,2,4],[4,4,4,12],[5,3,5,7],[9,6,9,7],[9,15,9,16],[10,6,10,7],[10,15,10,16],[11,6,11,7],[12,6,12,7],[13,6,13,7],[14,6,14,7],[15,6,15,7],[15,15,15,16],[16,6,16,7],[16,15,16,16],[17,6,17,7],[17,15,17,16],[18,12,18,14],[18,15,18,16],[19,1,19,8],[20,15,20,16],[21,15,21,16],[24,2,26,5],[27,2,28,4],[29,2,29,3],[31,2,32,8],[36,2,36,3],[36,11,36,12],[37,2,37,3],[37,11,37,12],[39,2,39,6]]}
[]
[{"$nulls":17},"3P"]
["SPLÁTKA",{"$nulls":16},"2026_04"]
[]
[null,null,"Jméno a příjmení klienta",null,""]
[]
[]
[null,null,"Nemovitost a její parametry",{"$nulls":8},"Pojištění"]
[]
[null,null,"Typ hypotéky",{"$nulls":3},"Hypotéka účelová",{"$nulls":5},"Pojištění",null,null,"měsíční pojištění"]
[null,null,"Účel hypotéky",{"$nulls":9},"Soubor pojištění"]
[null,null,"Účelová výše úvěru"]
[]
[null,null,"Doba splatnosti (v letech)",{"$nulls":8},"Úroková sazba"]
[null,null,"Typ zastavované nemovitosti",{"$nulls":3},"vyberte"]
[null,null,"Odhadovaná tržní hodnota nemovitosti",{"$nulls":9},"Fixní období",null,null,"3 roky"]
[null,null,"LTV ",{"$nulls":3},{"$f":"IF(OR(NemHodn=\"\",NemHodn=0),\"\",IF(ProduktList=\"Hypotéka bez specifikované nemovitosti\",ROUNDUP(C_D_CardIncl,2),ROUNDUP(C_D_CardIncl,4)))","v":""},{"$nulls":5},"Aktivita na účtu",null,null,"ANO"]
[{"$nulls":12},"Hypotéka pro mladé",null,null,"NE"]
[{"$nulls":12},"Splňuje financování podmínky nízkoenergetické hypotéky?",null,null,"NE"]
[{"$nulls":12},"Individuální slevy"]
[null,null,"Klient",{"$nulls":9},"Marketingová sleva",null,null,{"v":0,"d":"0.00%"}]
[{"$nulls":12},"Další předschválené slevy",null,null,{"v":0,"d":"0.00%"}]
[null,null,"Datum narození"]
[null,null,"Věk klienta",{"$nulls":4},{"$f":"IF(Vek<>\"\",DATEDIF(Vek,NOW(),\"Y\"),\"\")","v":""}]
[{"$nulls":11},"Poplatky",null,"Standadní",null,"Navrhované"]
[]
[{"$nulls":12},"Za odhad:",{"$f":"IF(adminSplatka!D68=TRUE,0,IF(AND(LTV<=0.8,Pojisteni=\"měsíční pojištění\"),0,IF(SplTypNemovitosti=\"Expresní vyhodnocení bytové jednotky\",0,IF(SplTypNemovitosti=\"Bytová jednotka, pozemek\",5300,IF(SplTypNemovitosti=\"Rodinný dům, objekt individuální rekreace\",6500,IF(SplTypNemovitosti=\"Ostatní objekty\",7000,IF(SplTypNemovitosti=\"nespecifikovaná\",6500,7000)))))))","v":{"v":7000,"d":"7,000 Kč"}}]
[null,null,"Klient žádá méně než 120 dní od poskytnutí posledního úvěru (všechny banky)",{"$nulls":4},"NE",{"$nulls":4},"Za poskytnutí:",{"v":0,"d":"0 Kč"}]
[{"$nulls":12},"Čerpání NnV:",{"$f":"+IF(adminSplatka!N32=TRUE,0,PoplCerpaN)","v":{"v":1900,"d":"1,900 Kč"}}]
[null,null,"Občan EHP* ",{"$nulls":4},"NE"]
[]
[null,null,"* EHP (Evropský hospodářský prostor) nebo Island, Norsko, Lichtenštejnsko nebo Velké Británie (mimo občana ČR/SK a mimo cizince, který má české RČ, trvalý pobyt a příjem v ČR)"]
[]
[]
[]
[]
[null,null,"Úroková sazba",null,"RPSN",null,null,"Měsíční splátka",{"$nulls":3},{"$f":"IF(AND(Pojisteni=\"měsíční pojištění\",SplatkaTrigger>0),\"(+ měsíční pojistné)\",\"\")","v":""}]
[{"$nulls":4},{"$f":"IF(VyslKontroly=\"chyba\",\"\",IF(SazbaTrigger=\"\",\"\",IF(kalk_RPSN=0,\"\",kalk_RPSN)))","v":""},{"$nulls":6},{"$f":"IFERROR(IF(AND(L37<>\"\",VyseMesPoj>0),VyseMesPoj,\"\"),\"\")","v":""}]
[]
[null,null,"Dokument je určen pouze k internímu použití! Není určeno k tisku!"]
[]
[]
[null,"Výsledek kontrol:"]
{"$rows_empty":59}
[null,null,{"$f":"vyseUveru","v":0},{"$f":"NemHodn-C103","v":0},true,null,false,null,0]

{"sheet":"RPSN","index":4,"n_rows":362,"n_cols":19,"rows_kept":362,"hidden":true}
["parametry z PSD",null,null,"číslo spl","datum spl","dělitel úroku RPSN","počet dnů","nenačerpáno","úrok","splátka","nesplacená jistina","splacení","hodnota každého období","současná hodnota","období",1,{"$f":"+B11","v":"2026-03-06"},{"$f":"+VyseUveruZaklad+vyseUveru2-B5-B14-B15-B16-B4","v":-3930}]
["výše úvěru",{"$f":"vyseUveru2+VyseUveruZaklad","v":0},null,0,{"$f":"DATE(YEAR(TODAY()),IF(OR(DAY(TODAY())>25,DAY(TODAY())=25),MONTH(TODAY())+1,MONTH(TODAY())),B10)","v":"2026-03-25"},{"$f":"IF(MOD(YEAR(E2),4) = 0,366,365)","v":365},{"$f":"E2-B11","v":19},null,{"v":0,"d":"0.00"},{"$f":"ROUND(B2*B3/100/360*G2,2)","v":{"v":0,"d":"0.00"}},{"$f":"B2","v":{"v":0,"d":"0.00"}},{"$f":"IF(K2>$B$8,FALSE,TRUE)","v":true},{"$f":"VyseUveruZaklad+vyseUveru2-J2","v":{"v":0,"d":"0.00"}},{"$f":"M2","v":{"v":0,"d":"0.00"}},null,{"v":2,"d":"2.00"},{"$f":"+E2","v":"2026-03-25"},{"$f":"-J2","v":{"v":0,"d":"0.00"}},{"$f":"-K2","v":{"v":0,"d":"0.00"}}]
["úrok",{"$f":"(UrSazba)*100","v":4.29},1,null,{"$f":"EDATE(E2,1)","v":"2026-04-25"},365,null,{"$f":"$B$9>=E3","v":false},{"$f":"ROUND(IF(H3,0,K2*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Pojisteni=\"Ano\",IF(L2=FALSE,ROUND(IF(H3,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K2+I3,2))+(sazbaPoj*(VyseUveruZaklad+vyseUveru2)),IF(L2=FALSE,ROUND(IF(H3,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K2+I3+IF(AND(L2,L1=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(H3,$B$2,K2-J3+I3+IF(Pojisteni=\"Ano\",IF(L2,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L2,L1=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},{"$f":"IF(K3>$B$8,FALSE,TRUE)","v":true},{"$f":"-J3-IF(J3=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M3/(1+kalkAPR)^SUM($O$3:O3)","v":0},{"$f":"1/12","v":0.08333333333333333},{"v":3,"d":"3.00"},{"$f":"+E3","v":"2026-04-25"},{"$f":"+M3","v":{"v":0,"d":"0.00"}}]
["poplatek za odhad",{"$f":"IF(LEFT(Product_Sub,2)=\"04\",splPoplOdhad,0)","v":0},null,2,"2026-05-25",365,null,{"$f":"$B$9>=E4","v":false},{"$f":"ROUND(IF(H4,0,K3*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Pojisteni=\"Ano\",IF(L3=FALSE,ROUND(IF(H4,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K3+I4,2))+IF(L2,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L3=FALSE,ROUND(IF(H4,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K3+I4+IF(AND(L3,L2=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(H4,$B$2,K3-J4+I4+IF(Pojisteni=\"Ano\",IF(L3,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L3,L2=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"$f":"-J4-IF(J4=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M4/(1+kalkAPR)^SUM($O$3:O4)","v":0},{"$f":"1/12","v":0.08333333333333333},{"v":4,"d":"4.00"},"2026-05-25",{"$f":"+M4","v":{"v":0,"d":"0.00"}}]
["poplatek za poskytnutí",{"$f":"IF(splPoplPoskZmena=\"\",splPoplPosk,splPoplPoskZmena)","v":0},"=KDYŽ(splPoplPoskZmena=\"\";splPoplPosk;splPoplPoskZmena)",3,"2026-06-25",365,null,false,{"$f":"ROUND(IF(H5,0,K4*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Pojisteni=\"Ano\",IF(L4=FALSE,ROUND(IF(H5,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K4+I5,2))+IF(L3,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L4=FALSE,ROUND(IF(H5,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K4+I5+IF(AND(L4,L3=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(H5,$B$2,K4-J5+I5+IF(Pojisteni=\"Ano\",IF(L4,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L4,L3=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M5/(1+kalkAPR)^SUM($O$3:O5)","v":0},0.08333333333333333,{"v":5,"d":"5.00"},"2026-06-25",{"v":0,"d":"0.00"}]
["poplatek za účet",{"$f":"IF(SlevaUcet=\"Ano\",199,0)","v":0},null,4,"2026-07-25",365,null,false,{"$f":"ROUND(IF(H6,0,K5*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M6/(1+kalkAPR)^SUM($O$3:O6)","v":0},0.08333333333333333,{"v":6,"d":"6.00"},"2026-07-25",{"v":0,"d":"0.00"}]
["počet splátek jistiny",{"$f":"Splatnost","v":0},null,5,"2026-08-25",365,null,false,{"$f":"ROUND(IF(H7,0,K6*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Pojisteni=\"Ano\",IF(L6=FALSE,ROUND(IF(H7,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K6+I7,2))+IF(L5,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L6=FALSE,ROUND(IF(H7,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K6+I7+IF(AND(L6,L5=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M7/(1+kalkAPR)^SUM($O$3:O7)","v":0},0.08333333333333333,{"v":7,"d":"7.00"},"2026-08-25",{"v":0,"d":"0.00"}]
["výše splátek",{"$f":"SplatkaAPR","v":{"v":6214,"d":"6,214"}},null,6,"2026-09-25",365,null,false,{"v":0,"d":"0.00"},{"$f":"IF(Pojisteni=\"Ano\",IF(L7=FALSE,ROUND(IF(H8,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K7+I8,2))+IF(L6,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L7=FALSE,ROUND(IF(H8,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K7+I8+IF(AND(L7,L6=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"$f":"IF(H8,$B$2,K7-J8+I8+IF(Pojisteni=\"Ano\",IF(L7,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L7,L6=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M8/(1+kalkAPR)^SUM($O$3:O8)","v":0},{"$f":"1/12","v":0.08333333333333333},{"v":8,"d":"8.00"},"2026-09-25",{"v":0,"d":"0.00"}]
["termín dočerpání úvěru",{"$f":"TODAY()","v":"2026-03-06"},null,7,"2026-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(H9,$B$2,K8-J9+I9+IF(Pojisteni=\"Ano\",IF(L8,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L8,L7=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M9/(1+kalkAPR)^SUM($O$3:O9)","v":0},{"$f":"1/12","v":0.08333333333333333},{"v":9,"d":"9.00"},"2026-10-25",{"v":0,"d":"0.00"}]
["den splátky",25,null,8,"2026-11-25",{"$f":"IF(MOD(YEAR(E10),4) = 0,366,365)","v":365},null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M10/(1+kalkAPR)^SUM($O$3:O10)","v":0},0.08333333333333333,{"v":10,"d":"10.00"},"2026-11-25",{"v":0,"d":"0.00"}]
["začátek čerpání",{"$f":"TODAY()","v":"2026-03-06"},null,9,"2026-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M11/(1+kalkAPR)^SUM($O$3:O11)","v":0},0.08333333333333333,{"v":11,"d":"11.00"},"2026-12-25",{"v":0,"d":"0.00"}]
["cardif povinný měsíčně",null,null,10,"2027-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M12/(1+kalkAPR)^SUM($O$3:O12)","v":0},0.08333333333333333,{"v":12,"d":"12.00"},"2027-01-25",{"v":0,"d":"0.00"}]
["cardif povinný jednorázový z účtu",0,null,11,"2027-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(H13,$B$2,K12-J13+I13+IF(Pojisteni=\"Ano\",IF(L12,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L12,L11=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"$f":"-J13-IF(J13=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M13/(1+kalkAPR)^SUM($O$3:O13)","v":0},0.08333333333333333,{"v":13,"d":"13.00"},"2027-02-25",{"v":0,"d":"0.00"}]
["poplatek výmaz/vklad",2000,null,12,"2027-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(H14,$B$2,K13-J14+I14+IF(Pojisteni=\"Ano\",IF(L13,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L13,L12=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M14/(1+kalkAPR)^SUM($O$3:O14)","v":0},0.08333333333333333,{"v":14,"d":"14.00"},"2027-03-25",{"v":0,"d":"0.00"}]
["ověření podpisu",30,null,13,"2027-04-25",365,null,false,{"$f":"ROUND(IF(H15,0,K14*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"$f":"IF(H15,$B$2,K14-J15+I15+IF(Pojisteni=\"Ano\",IF(L14,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L14,L13=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M15/(1+kalkAPR)^SUM($O$3:O15)","v":0},0.08333333333333333,{"v":15,"d":"15.00"},"2027-04-25",{"v":0,"d":"0.00"}]
["poplatek čerpání návrh na vklad",1900,null,14,"2027-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M16/(1+kalkAPR)^SUM($O$3:O16)","v":0},0.08333333333333333,{"v":16,"d":"16.00"},"2027-05-25",{"v":0,"d":"0.00"}]
["parametry ostatní",null,null,15,"2027-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M17/(1+kalkAPR)^SUM($O$3:O17)","v":0},0.08333333333333333,{"v":17,"d":"17.00"},"2027-06-25",{"v":0,"d":"0.00"}]
["součet splátek",{"$f":"SUM(J:J)","v":{"v":0,"d":"0.00"}},null,16,"2027-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M18/(1+kalkAPR)^SUM($O$3:O18)","v":0},0.08333333333333333,{"v":18,"d":"18.00"},"2027-07-25",{"v":0,"d":"0.00"}]
["extra poplatky (účet, správa)",{"$f":"IF(OR(DAY(B11) =1,AND(DAY(B11) >= B10,DAY(B11)<=31)),TRUE,FALSE)","v":false},null,17,"2027-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M19/(1+kalkAPR)^SUM($O$3:O19)","v":0},0.08333333333333333,{"v":19,"d":"19.00"},"2027-08-25",{"v":0,"d":"0.00"}]
["extra popl účet",{"$f":"B6","v":0},null,18,"2027-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M20/(1+kalkAPR)^SUM($O$3:O20)","v":0},0.08333333333333333,{"v":20,"d":"20.00"},"2027-09-25",{"v":0,"d":"0.00"}]
["extra popl za správu",{"$f":"IF(AND(B19,DAY(B11)<>1),B4,0)","v":0},null,19,"2027-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M21/(1+kalkAPR)^SUM($O$3:O21)","v":0},0.08333333333333333,{"v":21,"d":"21.00"},"2027-10-25",{"v":0,"d":"0.00"}]
["počet splátek",{"$f":"Splatnost+1","v":1},null,20,"2027-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M22/(1+kalkAPR)^SUM($O$3:O22)","v":0},0.08333333333333333,{"v":22,"d":"22.00"},"2027-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},21,"2027-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M23/(1+kalkAPR)^SUM($O$3:O23)","v":0},0.08333333333333333,{"v":23,"d":"23.00"},"2027-12-25",{"v":0,"d":"0.00"}]
["celkové náklady",{"$f":"B18","v":{"v":0,"d":"0.00"}},null,22,"2028-01-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M24/(1+kalkAPR)^SUM($O$3:O24)","v":0},0.08333333333333333,{"v":24,"d":"24.00"},"2028-01-25",{"v":0,"d":"0.00"}]
["APR",0.05070568730670106,null,23,"2028-02-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M25/(1+kalkAPR)^SUM($O$3:O25)","v":0},0.08333333333333333,{"v":25,"d":"25.00"},"2028-02-25",{"v":0,"d":"0.00"}]
["PV",{"$f":"SUM(N2:N400)","v":{"v":0,"d":"0.00"}},null,24,"2028-03-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M26/(1+kalkAPR)^SUM($O$3:O26)","v":0},0.08333333333333333,{"v":26,"d":"26.00"},"2028-03-25",{"v":0,"d":"0.00"}]
["kalk_RPSN",{"$f":"+S362","v":{"$error":"#NUM!"}},null,25,"2028-04-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M27/(1+kalkAPR)^SUM($O$3:O27)","v":0},0.08333333333333333,{"v":27,"d":"27.00"},"2028-04-25",{"v":0,"d":"0.00"}]
[null,0.027575366282726433,null,26,"2028-05-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M28/(1+kalkAPR)^SUM($O$3:O28)","v":0},0.08333333333333333,{"v":28,"d":"28.00"},"2028-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},27,"2028-06-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M29/(1+kalkAPR)^SUM($O$3:O29)","v":0},0.08333333333333333,{"v":29,"d":"29.00"},"2028-06-25",{"v":0,"d":"0.00"}]
[null,{"$f":"+TODAY()","v":"2026-03-06"},null,28,"2028-07-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M30/(1+kalkAPR)^SUM($O$3:O30)","v":0},0.08333333333333333,{"v":30,"d":"30.00"},"2028-07-25",{"v":0,"d":"0.00"}]
[500000,null,null,29,"2028-08-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M31/(1+kalkAPR)^SUM($O$3:O31)","v":0},0.08333333333333333,{"v":31,"d":"31.00"},"2028-08-25",{"v":0,"d":"0.00"}]
[2.69,null,null,30,"2028-09-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M32/(1+kalkAPR)^SUM($O$3:O32)","v":0},0.08333333333333333,{"v":32,"d":"32.00"},"2028-09-25",{"v":0,"d":"0.00"}]
[0,null,null,31,"2028-10-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M33/(1+kalkAPR)^SUM($O$3:O33)","v":0},0.08333333333333333,{"v":33,"d":"33.00"},"2028-10-25",{"v":0,"d":"0.00"}]
[0,null,null,32,"2028-11-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M34/(1+kalkAPR)^SUM($O$3:O34)","v":0},0.08333333333333333,{"v":34,"d":"34.00"},"2028-11-25",{"v":0,"d":"0.00"}]
[0,{"$f":"OFFSET(R1,38,)","v":0},null,33,"2028-12-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M35/(1+kalkAPR)^SUM($O$3:O35)","v":0},0.08333333333333333,{"v":35,"d":"35.00"},"2028-12-25",{"v":0,"d":"0.00"}]
[120,{"$f":"ADDRESS(B7+1,17)","v":"$Q$1"},null,34,"2029-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M36/(1+kalkAPR)^SUM($O$3:O36)","v":0},0.08333333333333333,{"v":36,"d":"36.00"},"2029-01-25",{"v":0,"d":"0.00"}]
[4757,null,null,35,"2029-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M37/(1+kalkAPR)^SUM($O$3:O37)","v":0},0.08333333333333333,{"v":37,"d":"37.00"},"2029-02-25",{"v":0,"d":"0.00"}]
[43273,null,null,36,"2029-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M38/(1+kalkAPR)^SUM($O$3:O38)","v":0},0.08333333333333333,{"v":38,"d":"38.00"},"2029-03-25",{"$f":"+M38","v":{"v":0,"d":"0.00"}}]
[23,null,null,37,"2029-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M39/(1+kalkAPR)^SUM($O$3:O39)","v":0},0.08333333333333333,{"v":39,"d":"39.00"},"2029-04-25",{"v":0,"d":"0.00"}]
[43273,null,null,38,"2029-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M40/(1+kalkAPR)^SUM($O$3:O40)","v":0},0.08333333333333333,{"v":40,"d":"40.00"},"2029-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},39,"2029-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M41/(1+kalkAPR)^SUM($O$3:O41)","v":0},0.08333333333333333,{"v":41,"d":"41.00"},"2029-06-25",{"v":0,"d":"0.00"}]
[0,null,null,40,"2029-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M42/(1+kalkAPR)^SUM($O$3:O42)","v":0},0.08333333333333333,{"v":42,"d":"42.00"},"2029-07-25",{"v":0,"d":"0.00"}]
[1000,null,null,41,"2029-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M43/(1+kalkAPR)^SUM($O$3:O43)","v":0},0.08333333333333333,{"v":43,"d":"43.00"},"2029-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},42,"2029-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M44/(1+kalkAPR)^SUM($O$3:O44)","v":0},0.08333333333333333,{"v":44,"d":"44.00"},"2029-09-25",{"v":0,"d":"0.00"}]
[571852.42,null,null,43,"2029-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M45/(1+kalkAPR)^SUM($O$3:O45)","v":0},0.08333333333333333,{"v":45,"d":"45.00"},"2029-10-25",{"v":0,"d":"0.00"}]
[false,null,null,44,"2029-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M46/(1+kalkAPR)^SUM($O$3:O46)","v":0},0.08333333333333333,{"v":46,"d":"46.00"},"2029-11-25",{"v":0,"d":"0.00"}]
[0,null,null,45,"2029-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M47/(1+kalkAPR)^SUM($O$3:O47)","v":0},0.08333333333333333,{"v":47,"d":"47.00"},"2029-12-25",{"v":0,"d":"0.00"}]
[0,null,null,46,"2030-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M48/(1+kalkAPR)^SUM($O$3:O48)","v":0},0.08333333333333333,{"v":48,"d":"48.00"},"2030-01-25",{"v":0,"d":"0.00"}]
[121,null,null,47,"2030-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M49/(1+kalkAPR)^SUM($O$3:O49)","v":0},0.08333333333333333,{"v":49,"d":"49.00"},"2030-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},48,"2030-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M50/(1+kalkAPR)^SUM($O$3:O50)","v":0},0.08333333333333333,{"v":50,"d":"50.00"},"2030-03-25",{"v":0,"d":"0.00"}]
[571852.42,null,null,49,"2030-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M51/(1+kalkAPR)^SUM($O$3:O51)","v":0},0.08333333333333333,{"v":51,"d":"51.00"},"2030-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},50,"2030-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M52/(1+kalkAPR)^SUM($O$3:O52)","v":0},0.08333333333333333,{"v":52,"d":"52.00"},"2030-05-25",{"v":0,"d":"0.00"}]
[0.027575366282726433,null,null,51,"2030-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M53/(1+kalkAPR)^SUM($O$3:O53)","v":0},0.08333333333333333,{"v":53,"d":"53.00"},"2030-06-25",{"v":0,"d":"0.00"}]
[-6.6323418559477432E-4,null,null,52,"2030-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M54/(1+kalkAPR)^SUM($O$3:O54)","v":0},0.08333333333333333,{"v":54,"d":"54.00"},"2030-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},53,"2030-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M55/(1+kalkAPR)^SUM($O$3:O55)","v":0},0.08333333333333333,{"v":55,"d":"55.00"},"2030-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},54,"2030-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M56/(1+kalkAPR)^SUM($O$3:O56)","v":0},0.08333333333333333,{"v":56,"d":"56.00"},"2030-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},55,"2030-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M57/(1+kalkAPR)^SUM($O$3:O57)","v":0},0.08333333333333333,{"v":57,"d":"57.00"},"2030-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},56,"2030-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M58/(1+kalkAPR)^SUM($O$3:O58)","v":0},0.08333333333333333,{"v":58,"d":"58.00"},"2030-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},57,"2030-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M59/(1+kalkAPR)^SUM($O$3:O59)","v":0},0.08333333333333333,{"v":59,"d":"59.00"},"2030-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},58,"2031-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M60/(1+kalkAPR)^SUM($O$3:O60)","v":0},0.08333333333333333,{"v":60,"d":"60.00"},"2031-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},59,"2031-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M61/(1+kalkAPR)^SUM($O$3:O61)","v":0},0.08333333333333333,{"v":61,"d":"61.00"},"2031-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},60,"2031-03-25",365,null,false,{"v":0,"d":"0.00"},{"$f":"IF(Pojisteni=\"Ano\",IF(L61=FALSE,ROUND(IF(H62,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K61+I62,2))+IF(L60,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L61=FALSE,ROUND(IF(H62,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K61+I62+IF(AND(L61,L60=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M62/(1+kalkAPR)^SUM($O$3:O62)","v":0},0.08333333333333333,{"v":62,"d":"62.00"},"2031-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},61,"2031-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M63/(1+kalkAPR)^SUM($O$3:O63)","v":0},0.08333333333333333,{"v":63,"d":"63.00"},"2031-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},62,"2031-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M64/(1+kalkAPR)^SUM($O$3:O64)","v":0},0.08333333333333333,{"v":64,"d":"64.00"},"2031-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},63,"2031-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M65/(1+kalkAPR)^SUM($O$3:O65)","v":0},0.08333333333333333,{"v":65,"d":"65.00"},"2031-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},64,"2031-07-25",{"$f":"IF(MOD(YEAR(E66),4) = 0,366,365)","v":365},null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M66/(1+kalkAPR)^SUM($O$3:O66)","v":0},0.08333333333333333,{"v":66,"d":"66.00"},"2031-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},65,{"$f":"EDATE(E66,1)","v":"2031-08-25"},365,null,{"$f":"$B$9>=E67","v":false},{"$f":"ROUND(IF(H67,0,K66*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(K67>$B$8,FALSE,TRUE)","v":true},{"$f":"-J67-IF(J67=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M67/(1+kalkAPR)^SUM($O$3:O67)","v":0},0.08333333333333333,{"v":67,"d":"67.00"},{"$f":"+E67","v":"2031-08-25"},{"v":0,"d":"0.00"}]
[{"$nulls":3},66,"2031-09-25",365,null,false,{"v":0,"d":"0.00"},{"$f":"IF(Pojisteni=\"Ano\",IF(L67=FALSE,ROUND(IF(H68,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K67+I68,2))+IF(L66,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L67=FALSE,ROUND(IF(H68,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K67+I68+IF(AND(L67,L66=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M68/(1+kalkAPR)^SUM($O$3:O68)","v":0},{"$f":"1/12","v":0.08333333333333333},{"v":68,"d":"68.00"},"2031-09-25",{"$f":"+M68","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},67,"2031-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M69/(1+kalkAPR)^SUM($O$3:O69)","v":0},0.08333333333333333,{"v":69,"d":"69.00"},"2031-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},68,"2031-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M70/(1+kalkAPR)^SUM($O$3:O70)","v":0},0.08333333333333333,{"v":70,"d":"70.00"},"2031-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},69,"2031-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M71/(1+kalkAPR)^SUM($O$3:O71)","v":0},0.08333333333333333,{"v":71,"d":"71.00"},"2031-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},70,"2032-01-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M72/(1+kalkAPR)^SUM($O$3:O72)","v":0},0.08333333333333333,{"v":72,"d":"72.00"},"2032-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},71,"2032-02-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M73/(1+kalkAPR)^SUM($O$3:O73)","v":0},0.08333333333333333,{"v":73,"d":"73.00"},"2032-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},72,"2032-03-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M74/(1+kalkAPR)^SUM($O$3:O74)","v":0},0.08333333333333333,{"v":74,"d":"74.00"},"2032-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},73,"2032-04-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M75/(1+kalkAPR)^SUM($O$3:O75)","v":0},0.08333333333333333,{"v":75,"d":"75.00"},"2032-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},74,"2032-05-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M76/(1+kalkAPR)^SUM($O$3:O76)","v":0},0.08333333333333333,{"v":76,"d":"76.00"},"2032-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},75,"2032-06-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(H77,$B$2,K76-J77+I77+IF(Pojisteni=\"Ano\",IF(L76,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L76,L75=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M77/(1+kalkAPR)^SUM($O$3:O77)","v":0},0.08333333333333333,{"v":77,"d":"77.00"},"2032-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},76,"2032-07-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M78/(1+kalkAPR)^SUM($O$3:O78)","v":0},0.08333333333333333,{"v":78,"d":"78.00"},"2032-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},77,"2032-08-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M79/(1+kalkAPR)^SUM($O$3:O79)","v":0},0.08333333333333333,{"v":79,"d":"79.00"},"2032-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},78,"2032-09-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M80/(1+kalkAPR)^SUM($O$3:O80)","v":0},0.08333333333333333,{"v":80,"d":"80.00"},"2032-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},79,"2032-10-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M81/(1+kalkAPR)^SUM($O$3:O81)","v":0},0.08333333333333333,{"v":81,"d":"81.00"},"2032-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},80,"2032-11-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M82/(1+kalkAPR)^SUM($O$3:O82)","v":0},0.08333333333333333,{"v":82,"d":"82.00"},"2032-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},81,"2032-12-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M83/(1+kalkAPR)^SUM($O$3:O83)","v":0},0.08333333333333333,{"v":83,"d":"83.00"},"2032-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},82,"2033-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M84/(1+kalkAPR)^SUM($O$3:O84)","v":0},0.08333333333333333,{"v":84,"d":"84.00"},"2033-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},83,"2033-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M85/(1+kalkAPR)^SUM($O$3:O85)","v":0},0.08333333333333333,{"v":85,"d":"85.00"},"2033-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},84,"2033-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M86/(1+kalkAPR)^SUM($O$3:O86)","v":0},0.08333333333333333,{"v":86,"d":"86.00"},"2033-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},85,"2033-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M87/(1+kalkAPR)^SUM($O$3:O87)","v":0},0.08333333333333333,{"v":87,"d":"87.00"},"2033-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},86,"2033-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M88/(1+kalkAPR)^SUM($O$3:O88)","v":0},0.08333333333333333,{"v":88,"d":"88.00"},"2033-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},87,"2033-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M89/(1+kalkAPR)^SUM($O$3:O89)","v":0},0.08333333333333333,{"v":89,"d":"89.00"},"2033-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},88,"2033-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M90/(1+kalkAPR)^SUM($O$3:O90)","v":0},0.08333333333333333,{"v":90,"d":"90.00"},"2033-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},89,"2033-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M91/(1+kalkAPR)^SUM($O$3:O91)","v":0},0.08333333333333333,{"v":91,"d":"91.00"},"2033-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},90,"2033-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M92/(1+kalkAPR)^SUM($O$3:O92)","v":0},0.08333333333333333,{"v":92,"d":"92.00"},"2033-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},91,"2033-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M93/(1+kalkAPR)^SUM($O$3:O93)","v":0},0.08333333333333333,{"v":93,"d":"93.00"},"2033-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},92,"2033-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M94/(1+kalkAPR)^SUM($O$3:O94)","v":0},0.08333333333333333,{"v":94,"d":"94.00"},"2033-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},93,"2033-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M95/(1+kalkAPR)^SUM($O$3:O95)","v":0},0.08333333333333333,{"v":95,"d":"95.00"},"2033-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},94,"2034-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M96/(1+kalkAPR)^SUM($O$3:O96)","v":0},0.08333333333333333,{"v":96,"d":"96.00"},"2034-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},95,"2034-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M97/(1+kalkAPR)^SUM($O$3:O97)","v":0},0.08333333333333333,{"v":97,"d":"97.00"},"2034-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},96,"2034-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M98/(1+kalkAPR)^SUM($O$3:O98)","v":0},0.08333333333333333,{"v":98,"d":"98.00"},"2034-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},97,"2034-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M99/(1+kalkAPR)^SUM($O$3:O99)","v":0},0.08333333333333333,{"v":99,"d":"99.00"},"2034-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},98,"2034-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M100/(1+kalkAPR)^SUM($O$3:O100)","v":0},0.08333333333333333,{"v":100,"d":"100.00"},"2034-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},99,"2034-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M101/(1+kalkAPR)^SUM($O$3:O101)","v":0},0.08333333333333333,{"v":101,"d":"101.00"},"2034-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},100,"2034-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M102/(1+kalkAPR)^SUM($O$3:O102)","v":0},0.08333333333333333,{"v":102,"d":"102.00"},"2034-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},101,"2034-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M103/(1+kalkAPR)^SUM($O$3:O103)","v":0},0.08333333333333333,{"v":103,"d":"103.00"},"2034-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},102,"2034-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M104/(1+kalkAPR)^SUM($O$3:O104)","v":0},0.08333333333333333,{"v":104,"d":"104.00"},"2034-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},103,"2034-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M105/(1+kalkAPR)^SUM($O$3:O105)","v":0},0.08333333333333333,{"v":105,"d":"105.00"},"2034-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},104,"2034-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M106/(1+kalkAPR)^SUM($O$3:O106)","v":0},0.08333333333333333,{"v":106,"d":"106.00"},"2034-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},105,"2034-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M107/(1+kalkAPR)^SUM($O$3:O107)","v":0},0.08333333333333333,{"v":107,"d":"107.00"},"2034-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},106,"2035-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M108/(1+kalkAPR)^SUM($O$3:O108)","v":0},0.08333333333333333,{"v":108,"d":"108.00"},"2035-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},107,"2035-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M109/(1+kalkAPR)^SUM($O$3:O109)","v":0},0.08333333333333333,{"v":109,"d":"109.00"},"2035-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},108,"2035-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M110/(1+kalkAPR)^SUM($O$3:O110)","v":0},0.08333333333333333,{"v":110,"d":"110.00"},"2035-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},109,"2035-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M111/(1+kalkAPR)^SUM($O$3:O111)","v":0},0.08333333333333333,{"v":111,"d":"111.00"},"2035-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},110,"2035-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M112/(1+kalkAPR)^SUM($O$3:O112)","v":0},0.08333333333333333,{"v":112,"d":"112.00"},"2035-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},111,"2035-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M113/(1+kalkAPR)^SUM($O$3:O113)","v":0},0.08333333333333333,{"v":113,"d":"113.00"},"2035-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},112,"2035-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M114/(1+kalkAPR)^SUM($O$3:O114)","v":0},0.08333333333333333,{"v":114,"d":"114.00"},"2035-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},113,"2035-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M115/(1+kalkAPR)^SUM($O$3:O115)","v":0},0.08333333333333333,{"v":115,"d":"115.00"},"2035-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},114,"2035-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M116/(1+kalkAPR)^SUM($O$3:O116)","v":0},0.08333333333333333,{"v":116,"d":"116.00"},"2035-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},115,"2035-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M117/(1+kalkAPR)^SUM($O$3:O117)","v":0},0.08333333333333333,{"v":117,"d":"117.00"},"2035-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},116,"2035-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M118/(1+kalkAPR)^SUM($O$3:O118)","v":0},0.08333333333333333,{"v":118,"d":"118.00"},"2035-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},117,"2035-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M119/(1+kalkAPR)^SUM($O$3:O119)","v":0},0.08333333333333333,{"v":119,"d":"119.00"},"2035-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},118,"2036-01-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M120/(1+kalkAPR)^SUM($O$3:O120)","v":0},0.08333333333333333,{"v":120,"d":"120.00"},"2036-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},119,"2036-02-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M121/(1+kalkAPR)^SUM($O$3:O121)","v":0},0.08333333333333333,{"v":121,"d":"121.00"},"2036-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},120,"2036-03-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"$f":"-J122-IF(J122=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M122/(1+kalkAPR)^SUM($O$3:O122)","v":0},0.08333333333333333,{"v":122,"d":"122.00"},"2036-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},121,"2036-04-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"$f":"-J123-IF(J123=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M123/(1+kalkAPR)^SUM($O$3:O123)","v":0},0.08333333333333333,{"v":123,"d":"123.00"},"2036-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},122,"2036-05-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M124/(1+kalkAPR)^SUM($O$3:O124)","v":0},0.08333333333333333,{"v":124,"d":"124.00"},"2036-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},123,"2036-06-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M125/(1+kalkAPR)^SUM($O$3:O125)","v":0},0.08333333333333333,{"v":125,"d":"125.00"},"2036-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},124,"2036-07-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M126/(1+kalkAPR)^SUM($O$3:O126)","v":0},0.08333333333333333,{"v":126,"d":"126.00"},"2036-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},125,"2036-08-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M127/(1+kalkAPR)^SUM($O$3:O127)","v":0},0.08333333333333333,{"v":127,"d":"127.00"},"2036-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},126,"2036-09-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M128/(1+kalkAPR)^SUM($O$3:O128)","v":0},0.08333333333333333,{"v":128,"d":"128.00"},"2036-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},127,"2036-10-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M129/(1+kalkAPR)^SUM($O$3:O129)","v":0},0.08333333333333333,{"v":129,"d":"129.00"},"2036-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},128,"2036-11-25",{"$f":"IF(MOD(YEAR(E130),4) = 0,366,365)","v":366},null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M130/(1+kalkAPR)^SUM($O$3:O130)","v":0},0.08333333333333333,{"v":130,"d":"130.00"},"2036-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},129,{"$f":"EDATE(E130,1)","v":"2036-12-25"},366,null,{"$f":"$B$9>=E131","v":false},{"$f":"ROUND(IF(H131,0,K130*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(K131>$B$8,FALSE,TRUE)","v":true},{"$f":"-J131-IF(J131=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M131/(1+kalkAPR)^SUM($O$3:O131)","v":0},0.08333333333333333,{"v":131,"d":"131.00"},{"$f":"+E131","v":"2036-12-25"},{"v":0,"d":"0.00"}]
[{"$nulls":3},130,"2037-01-25",365,null,false,{"v":0,"d":"0.00"},{"$f":"IF(Pojisteni=\"Ano\",IF(L131=FALSE,ROUND(IF(H132,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K131+I132,2))+IF(L130,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L131=FALSE,ROUND(IF(H132,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K131+I132+IF(AND(L131,L130=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M132/(1+kalkAPR)^SUM($O$3:O132)","v":0},{"$f":"1/12","v":0.08333333333333333},{"v":132,"d":"132.00"},"2037-01-25",{"$f":"+M132","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},131,"2037-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M133/(1+kalkAPR)^SUM($O$3:O133)","v":0},0.08333333333333333,{"v":133,"d":"133.00"},"2037-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},132,"2037-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M134/(1+kalkAPR)^SUM($O$3:O134)","v":0},0.08333333333333333,{"v":134,"d":"134.00"},"2037-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},133,"2037-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M135/(1+kalkAPR)^SUM($O$3:O135)","v":0},0.08333333333333333,{"v":135,"d":"135.00"},"2037-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},134,"2037-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M136/(1+kalkAPR)^SUM($O$3:O136)","v":0},0.08333333333333333,{"v":136,"d":"136.00"},"2037-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},135,"2037-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M137/(1+kalkAPR)^SUM($O$3:O137)","v":0},0.08333333333333333,{"v":137,"d":"137.00"},"2037-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},136,"2037-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M138/(1+kalkAPR)^SUM($O$3:O138)","v":0},0.08333333333333333,{"v":138,"d":"138.00"},"2037-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},137,"2037-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M139/(1+kalkAPR)^SUM($O$3:O139)","v":0},0.08333333333333333,{"v":139,"d":"139.00"},"2037-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},138,"2037-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M140/(1+kalkAPR)^SUM($O$3:O140)","v":0},0.08333333333333333,{"v":140,"d":"140.00"},"2037-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},139,"2037-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(H141,$B$2,K140-J141+I141+IF(Pojisteni=\"Ano\",IF(L140,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L140,L139=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M141/(1+kalkAPR)^SUM($O$3:O141)","v":0},0.08333333333333333,{"v":141,"d":"141.00"},"2037-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},140,"2037-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M142/(1+kalkAPR)^SUM($O$3:O142)","v":0},0.08333333333333333,{"v":142,"d":"142.00"},"2037-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},141,"2037-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M143/(1+kalkAPR)^SUM($O$3:O143)","v":0},0.08333333333333333,{"v":143,"d":"143.00"},"2037-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},142,"2038-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M144/(1+kalkAPR)^SUM($O$3:O144)","v":0},0.08333333333333333,{"v":144,"d":"144.00"},"2038-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},143,"2038-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M145/(1+kalkAPR)^SUM($O$3:O145)","v":0},0.08333333333333333,{"v":145,"d":"145.00"},"2038-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},144,"2038-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M146/(1+kalkAPR)^SUM($O$3:O146)","v":0},0.08333333333333333,{"v":146,"d":"146.00"},"2038-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},145,"2038-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M147/(1+kalkAPR)^SUM($O$3:O147)","v":0},0.08333333333333333,{"v":147,"d":"147.00"},"2038-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},146,"2038-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M148/(1+kalkAPR)^SUM($O$3:O148)","v":0},0.08333333333333333,{"v":148,"d":"148.00"},"2038-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},147,"2038-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M149/(1+kalkAPR)^SUM($O$3:O149)","v":0},0.08333333333333333,{"v":149,"d":"149.00"},"2038-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},148,"2038-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M150/(1+kalkAPR)^SUM($O$3:O150)","v":0},0.08333333333333333,{"v":150,"d":"150.00"},"2038-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},149,"2038-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M151/(1+kalkAPR)^SUM($O$3:O151)","v":0},0.08333333333333333,{"v":151,"d":"151.00"},"2038-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},150,"2038-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M152/(1+kalkAPR)^SUM($O$3:O152)","v":0},0.08333333333333333,{"v":152,"d":"152.00"},"2038-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},151,"2038-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M153/(1+kalkAPR)^SUM($O$3:O153)","v":0},0.08333333333333333,{"v":153,"d":"153.00"},"2038-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},152,"2038-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M154/(1+kalkAPR)^SUM($O$3:O154)","v":0},0.08333333333333333,{"v":154,"d":"154.00"},"2038-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},153,"2038-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M155/(1+kalkAPR)^SUM($O$3:O155)","v":0},0.08333333333333333,{"v":155,"d":"155.00"},"2038-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},154,"2039-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M156/(1+kalkAPR)^SUM($O$3:O156)","v":0},0.08333333333333333,{"v":156,"d":"156.00"},"2039-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},155,"2039-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M157/(1+kalkAPR)^SUM($O$3:O157)","v":0},0.08333333333333333,{"v":157,"d":"157.00"},"2039-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},156,"2039-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M158/(1+kalkAPR)^SUM($O$3:O158)","v":0},0.08333333333333333,{"v":158,"d":"158.00"},"2039-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},157,"2039-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M159/(1+kalkAPR)^SUM($O$3:O159)","v":0},0.08333333333333333,{"v":159,"d":"159.00"},"2039-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},158,"2039-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M160/(1+kalkAPR)^SUM($O$3:O160)","v":0},0.08333333333333333,{"v":160,"d":"160.00"},"2039-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},159,"2039-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M161/(1+kalkAPR)^SUM($O$3:O161)","v":0},0.08333333333333333,{"v":161,"d":"161.00"},"2039-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},160,"2039-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M162/(1+kalkAPR)^SUM($O$3:O162)","v":0},0.08333333333333333,{"v":162,"d":"162.00"},"2039-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},161,"2039-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M163/(1+kalkAPR)^SUM($O$3:O163)","v":0},0.08333333333333333,{"v":163,"d":"163.00"},"2039-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},162,"2039-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M164/(1+kalkAPR)^SUM($O$3:O164)","v":0},0.08333333333333333,{"v":164,"d":"164.00"},"2039-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},163,"2039-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M165/(1+kalkAPR)^SUM($O$3:O165)","v":0},0.08333333333333333,{"v":165,"d":"165.00"},"2039-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},164,"2039-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M166/(1+kalkAPR)^SUM($O$3:O166)","v":0},0.08333333333333333,{"v":166,"d":"166.00"},"2039-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},165,"2039-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M167/(1+kalkAPR)^SUM($O$3:O167)","v":0},0.08333333333333333,{"v":167,"d":"167.00"},"2039-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},166,"2040-01-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M168/(1+kalkAPR)^SUM($O$3:O168)","v":0},0.08333333333333333,{"v":168,"d":"168.00"},"2040-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},167,"2040-02-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M169/(1+kalkAPR)^SUM($O$3:O169)","v":0},0.08333333333333333,{"v":169,"d":"169.00"},"2040-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},168,"2040-03-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M170/(1+kalkAPR)^SUM($O$3:O170)","v":0},0.08333333333333333,{"v":170,"d":"170.00"},"2040-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},169,"2040-04-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M171/(1+kalkAPR)^SUM($O$3:O171)","v":0},0.08333333333333333,{"v":171,"d":"171.00"},"2040-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},170,"2040-05-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M172/(1+kalkAPR)^SUM($O$3:O172)","v":0},0.08333333333333333,{"v":172,"d":"172.00"},"2040-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},171,"2040-06-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M173/(1+kalkAPR)^SUM($O$3:O173)","v":0},0.08333333333333333,{"v":173,"d":"173.00"},"2040-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},172,"2040-07-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M174/(1+kalkAPR)^SUM($O$3:O174)","v":0},0.08333333333333333,{"v":174,"d":"174.00"},"2040-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},173,"2040-08-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M175/(1+kalkAPR)^SUM($O$3:O175)","v":0},0.08333333333333333,{"v":175,"d":"175.00"},"2040-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},174,"2040-09-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M176/(1+kalkAPR)^SUM($O$3:O176)","v":0},0.08333333333333333,{"v":176,"d":"176.00"},"2040-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},175,"2040-10-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M177/(1+kalkAPR)^SUM($O$3:O177)","v":0},0.08333333333333333,{"v":177,"d":"177.00"},"2040-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},176,"2040-11-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M178/(1+kalkAPR)^SUM($O$3:O178)","v":0},0.08333333333333333,{"v":178,"d":"178.00"},"2040-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},177,"2040-12-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M179/(1+kalkAPR)^SUM($O$3:O179)","v":0},0.08333333333333333,{"v":179,"d":"179.00"},"2040-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},178,"2041-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M180/(1+kalkAPR)^SUM($O$3:O180)","v":0},0.08333333333333333,{"v":180,"d":"180.00"},"2041-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},179,"2041-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M181/(1+kalkAPR)^SUM($O$3:O181)","v":0},0.08333333333333333,{"v":181,"d":"181.00"},"2041-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},180,"2041-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M182/(1+kalkAPR)^SUM($O$3:O182)","v":0},0.08333333333333333,{"v":182,"d":"182.00"},"2041-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},181,"2041-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M183/(1+kalkAPR)^SUM($O$3:O183)","v":0},0.08333333333333333,{"v":183,"d":"183.00"},"2041-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},182,"2041-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M184/(1+kalkAPR)^SUM($O$3:O184)","v":0},0.08333333333333333,{"v":184,"d":"184.00"},"2041-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},183,"2041-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M185/(1+kalkAPR)^SUM($O$3:O185)","v":0},0.08333333333333333,{"v":185,"d":"185.00"},"2041-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},184,"2041-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M186/(1+kalkAPR)^SUM($O$3:O186)","v":0},0.08333333333333333,{"v":186,"d":"186.00"},"2041-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},185,"2041-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M187/(1+kalkAPR)^SUM($O$3:O187)","v":0},0.08333333333333333,{"v":187,"d":"187.00"},"2041-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},186,"2041-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M188/(1+kalkAPR)^SUM($O$3:O188)","v":0},0.08333333333333333,{"v":188,"d":"188.00"},"2041-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},187,"2041-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M189/(1+kalkAPR)^SUM($O$3:O189)","v":0},0.08333333333333333,{"v":189,"d":"189.00"},"2041-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},188,"2041-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M190/(1+kalkAPR)^SUM($O$3:O190)","v":0},0.08333333333333333,{"v":190,"d":"190.00"},"2041-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},189,"2041-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M191/(1+kalkAPR)^SUM($O$3:O191)","v":0},0.08333333333333333,{"v":191,"d":"191.00"},"2041-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},190,"2042-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M192/(1+kalkAPR)^SUM($O$3:O192)","v":0},0.08333333333333333,{"v":192,"d":"192.00"},"2042-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},191,"2042-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M193/(1+kalkAPR)^SUM($O$3:O193)","v":0},0.08333333333333333,{"v":193,"d":"193.00"},"2042-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},192,"2042-03-25",{"$f":"IF(MOD(YEAR(E194),4) = 0,366,365)","v":365},null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M194/(1+kalkAPR)^SUM($O$3:O194)","v":0},0.08333333333333333,{"v":194,"d":"194.00"},"2042-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},193,{"$f":"EDATE(E194,1)","v":"2042-04-25"},365,null,{"$f":"$B$9>=E195","v":false},{"$f":"ROUND(IF(H195,0,K194*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(K195>$B$8,FALSE,TRUE)","v":true},{"$f":"-J195-IF(J195=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M195/(1+kalkAPR)^SUM($O$3:O195)","v":0},0.08333333333333333,{"v":195,"d":"195.00"},{"$f":"+E195","v":"2042-04-25"},{"v":0,"d":"0.00"}]
[{"$nulls":3},194,"2042-05-25",365,null,false,{"v":0,"d":"0.00"},{"$f":"IF(Pojisteni=\"Ano\",IF(L195=FALSE,ROUND(IF(H196,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K195+I196,2))+IF(L194,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L195=FALSE,ROUND(IF(H196,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K195+I196+IF(AND(L195,L194=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M196/(1+kalkAPR)^SUM($O$3:O196)","v":0},{"$f":"1/12","v":0.08333333333333333},{"v":196,"d":"196.00"},"2042-05-25",{"$f":"+M196","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},195,"2042-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M197/(1+kalkAPR)^SUM($O$3:O197)","v":0},0.08333333333333333,{"v":197,"d":"197.00"},"2042-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},196,"2042-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M198/(1+kalkAPR)^SUM($O$3:O198)","v":0},0.08333333333333333,{"v":198,"d":"198.00"},"2042-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},197,"2042-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M199/(1+kalkAPR)^SUM($O$3:O199)","v":0},0.08333333333333333,{"v":199,"d":"199.00"},"2042-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},198,"2042-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M200/(1+kalkAPR)^SUM($O$3:O200)","v":0},0.08333333333333333,{"v":200,"d":"200.00"},"2042-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},199,"2042-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M201/(1+kalkAPR)^SUM($O$3:O201)","v":0},0.08333333333333333,{"v":201,"d":"201.00"},"2042-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},200,"2042-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M202/(1+kalkAPR)^SUM($O$3:O202)","v":0},0.08333333333333333,{"v":202,"d":"202.00"},"2042-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},201,"2042-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M203/(1+kalkAPR)^SUM($O$3:O203)","v":0},0.08333333333333333,{"v":203,"d":"203.00"},"2042-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},202,"2043-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M204/(1+kalkAPR)^SUM($O$3:O204)","v":0},0.08333333333333333,{"v":204,"d":"204.00"},"2043-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},203,"2043-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(H205,$B$2,K204-J205+I205+IF(Pojisteni=\"Ano\",IF(L204,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L204,L203=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M205/(1+kalkAPR)^SUM($O$3:O205)","v":0},0.08333333333333333,{"v":205,"d":"205.00"},"2043-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},204,"2043-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M206/(1+kalkAPR)^SUM($O$3:O206)","v":0},0.08333333333333333,{"v":206,"d":"206.00"},"2043-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},205,"2043-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M207/(1+kalkAPR)^SUM($O$3:O207)","v":0},0.08333333333333333,{"v":207,"d":"207.00"},"2043-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},206,"2043-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M208/(1+kalkAPR)^SUM($O$3:O208)","v":0},0.08333333333333333,{"v":208,"d":"208.00"},"2043-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},207,"2043-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M209/(1+kalkAPR)^SUM($O$3:O209)","v":0},0.08333333333333333,{"v":209,"d":"209.00"},"2043-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},208,"2043-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M210/(1+kalkAPR)^SUM($O$3:O210)","v":0},0.08333333333333333,{"v":210,"d":"210.00"},"2043-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},209,"2043-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M211/(1+kalkAPR)^SUM($O$3:O211)","v":0},0.08333333333333333,{"v":211,"d":"211.00"},"2043-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},210,"2043-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M212/(1+kalkAPR)^SUM($O$3:O212)","v":0},0.08333333333333333,{"v":212,"d":"212.00"},"2043-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},211,"2043-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M213/(1+kalkAPR)^SUM($O$3:O213)","v":0},0.08333333333333333,{"v":213,"d":"213.00"},"2043-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},212,"2043-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M214/(1+kalkAPR)^SUM($O$3:O214)","v":0},0.08333333333333333,{"v":214,"d":"214.00"},"2043-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},213,"2043-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M215/(1+kalkAPR)^SUM($O$3:O215)","v":0},0.08333333333333333,{"v":215,"d":"215.00"},"2043-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},214,"2044-01-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M216/(1+kalkAPR)^SUM($O$3:O216)","v":0},0.08333333333333333,{"v":216,"d":"216.00"},"2044-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},215,"2044-02-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M217/(1+kalkAPR)^SUM($O$3:O217)","v":0},0.08333333333333333,{"v":217,"d":"217.00"},"2044-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},216,"2044-03-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M218/(1+kalkAPR)^SUM($O$3:O218)","v":0},0.08333333333333333,{"v":218,"d":"218.00"},"2044-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},217,"2044-04-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M219/(1+kalkAPR)^SUM($O$3:O219)","v":0},0.08333333333333333,{"v":219,"d":"219.00"},"2044-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},218,"2044-05-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M220/(1+kalkAPR)^SUM($O$3:O220)","v":0},0.08333333333333333,{"v":220,"d":"220.00"},"2044-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},219,"2044-06-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M221/(1+kalkAPR)^SUM($O$3:O221)","v":0},0.08333333333333333,{"v":221,"d":"221.00"},"2044-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},220,"2044-07-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M222/(1+kalkAPR)^SUM($O$3:O222)","v":0},0.08333333333333333,{"v":222,"d":"222.00"},"2044-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},221,"2044-08-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M223/(1+kalkAPR)^SUM($O$3:O223)","v":0},0.08333333333333333,{"v":223,"d":"223.00"},"2044-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},222,"2044-09-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M224/(1+kalkAPR)^SUM($O$3:O224)","v":0},0.08333333333333333,{"v":224,"d":"224.00"},"2044-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},223,"2044-10-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M225/(1+kalkAPR)^SUM($O$3:O225)","v":0},0.08333333333333333,{"v":225,"d":"225.00"},"2044-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},224,"2044-11-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M226/(1+kalkAPR)^SUM($O$3:O226)","v":0},0.08333333333333333,{"v":226,"d":"226.00"},"2044-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},225,"2044-12-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M227/(1+kalkAPR)^SUM($O$3:O227)","v":0},0.08333333333333333,{"v":227,"d":"227.00"},"2044-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},226,"2045-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M228/(1+kalkAPR)^SUM($O$3:O228)","v":0},0.08333333333333333,{"v":228,"d":"228.00"},"2045-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},227,"2045-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M229/(1+kalkAPR)^SUM($O$3:O229)","v":0},0.08333333333333333,{"v":229,"d":"229.00"},"2045-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},228,"2045-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M230/(1+kalkAPR)^SUM($O$3:O230)","v":0},0.08333333333333333,{"v":230,"d":"230.00"},"2045-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},229,"2045-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M231/(1+kalkAPR)^SUM($O$3:O231)","v":0},0.08333333333333333,{"v":231,"d":"231.00"},"2045-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},230,"2045-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M232/(1+kalkAPR)^SUM($O$3:O232)","v":0},0.08333333333333333,{"v":232,"d":"232.00"},"2045-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},231,"2045-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M233/(1+kalkAPR)^SUM($O$3:O233)","v":0},0.08333333333333333,{"v":233,"d":"233.00"},"2045-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},232,"2045-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M234/(1+kalkAPR)^SUM($O$3:O234)","v":0},0.08333333333333333,{"v":234,"d":"234.00"},"2045-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},233,"2045-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M235/(1+kalkAPR)^SUM($O$3:O235)","v":0},0.08333333333333333,{"v":235,"d":"235.00"},"2045-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},234,"2045-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M236/(1+kalkAPR)^SUM($O$3:O236)","v":0},0.08333333333333333,{"v":236,"d":"236.00"},"2045-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},235,"2045-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M237/(1+kalkAPR)^SUM($O$3:O237)","v":0},0.08333333333333333,{"v":237,"d":"237.00"},"2045-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},236,"2045-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M238/(1+kalkAPR)^SUM($O$3:O238)","v":0},0.08333333333333333,{"v":238,"d":"238.00"},"2045-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},237,"2045-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M239/(1+kalkAPR)^SUM($O$3:O239)","v":0},0.08333333333333333,{"v":239,"d":"239.00"},"2045-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},238,"2046-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M240/(1+kalkAPR)^SUM($O$3:O240)","v":0},0.08333333333333333,{"v":240,"d":"240.00"},"2046-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},239,"2046-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M241/(1+kalkAPR)^SUM($O$3:O241)","v":0},0.08333333333333333,{"v":241,"d":"241.00"},"2046-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},240,"2046-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M242/(1+kalkAPR)^SUM($O$3:O242)","v":0},0.08333333333333333,{"v":242,"d":"242.00"},"2046-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},241,"2046-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M243/(1+kalkAPR)^SUM($O$3:O243)","v":0},0.08333333333333333,{"v":243,"d":"243.00"},"2046-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},242,"2046-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M244/(1+kalkAPR)^SUM($O$3:O244)","v":0},0.08333333333333333,{"v":244,"d":"244.00"},"2046-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},243,"2046-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M245/(1+kalkAPR)^SUM($O$3:O245)","v":0},0.08333333333333333,{"v":245,"d":"245.00"},"2046-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},244,"2046-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M246/(1+kalkAPR)^SUM($O$3:O246)","v":0},0.08333333333333333,{"v":246,"d":"246.00"},"2046-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},245,"2046-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M247/(1+kalkAPR)^SUM($O$3:O247)","v":0},0.08333333333333333,{"v":247,"d":"247.00"},"2046-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},246,"2046-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M248/(1+kalkAPR)^SUM($O$3:O248)","v":0},0.08333333333333333,{"v":248,"d":"248.00"},"2046-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},247,"2046-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M249/(1+kalkAPR)^SUM($O$3:O249)","v":0},0.08333333333333333,{"v":249,"d":"249.00"},"2046-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},248,"2046-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M250/(1+kalkAPR)^SUM($O$3:O250)","v":0},0.08333333333333333,{"v":250,"d":"250.00"},"2046-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},249,"2046-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M251/(1+kalkAPR)^SUM($O$3:O251)","v":0},0.08333333333333333,{"v":251,"d":"251.00"},"2046-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},250,"2047-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M252/(1+kalkAPR)^SUM($O$3:O252)","v":0},0.08333333333333333,{"v":252,"d":"252.00"},"2047-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},251,"2047-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M253/(1+kalkAPR)^SUM($O$3:O253)","v":0},0.08333333333333333,{"v":253,"d":"253.00"},"2047-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},252,"2047-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M254/(1+kalkAPR)^SUM($O$3:O254)","v":0},0.08333333333333333,{"v":254,"d":"254.00"},"2047-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},253,"2047-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M255/(1+kalkAPR)^SUM($O$3:O255)","v":0},0.08333333333333333,{"v":255,"d":"255.00"},"2047-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},254,"2047-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M256/(1+kalkAPR)^SUM($O$3:O256)","v":0},0.08333333333333333,{"v":256,"d":"256.00"},"2047-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},255,"2047-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M257/(1+kalkAPR)^SUM($O$3:O257)","v":0},0.08333333333333333,{"v":257,"d":"257.00"},"2047-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},256,"2047-07-25",{"$f":"IF(MOD(YEAR(E258),4) = 0,366,365)","v":365},null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M258/(1+kalkAPR)^SUM($O$3:O258)","v":0},0.08333333333333333,{"v":258,"d":"258.00"},"2047-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},257,"2047-08-25",{"$f":"IF(MOD(YEAR(E259),4) = 0,366,365)","v":365},null,false,{"$f":"ROUND(IF(H259,0,K258*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(K259>$B$8,FALSE,TRUE)","v":true},{"$f":"-J259-IF(J259=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M259/(1+kalkAPR)^SUM($O$3:O259)","v":0},0.08333333333333333,{"v":259,"d":"259.00"},{"$f":"+E259","v":"2047-08-25"},{"v":0,"d":"0.00"}]
[{"$nulls":3},258,"2047-09-25",{"$f":"IF(MOD(YEAR(E260),4) = 0,366,365)","v":365},null,false,{"$f":"ROUND(IF(H260,0,K259*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"$f":"IF(Pojisteni=\"Ano\",IF(L259=FALSE,ROUND(IF(H260,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K259+I260,2))+IF(L258,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L259=FALSE,ROUND(IF(H260,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K259+I260+IF(AND(L259,L258=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M260/(1+kalkAPR)^SUM($O$3:O260)","v":0},{"$f":"1/12","v":0.08333333333333333},{"v":260,"d":"260.00"},"2047-09-25",{"$f":"+M260","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},259,"2047-10-25",{"$f":"IF(MOD(YEAR(E261),4) = 0,366,365)","v":365},null,false,{"$f":"ROUND(IF(H261,0,K260*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M261/(1+kalkAPR)^SUM($O$3:O261)","v":0},0.08333333333333333,{"v":261,"d":"261.00"},"2047-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},260,{"$f":"EDATE(E261,1)","v":"2047-11-25"},{"$f":"IF(MOD(YEAR(E262),4) = 0,366,365)","v":365},null,{"$f":"$B$9>=E262","v":false},{"$f":"ROUND(IF(H262,0,K261*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M262/(1+kalkAPR)^SUM($O$3:O262)","v":0},0.08333333333333333,{"v":262,"d":"262.00"},"2047-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},261,"2047-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M263/(1+kalkAPR)^SUM($O$3:O263)","v":0},0.08333333333333333,{"v":263,"d":"263.00"},"2047-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},262,"2048-01-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M264/(1+kalkAPR)^SUM($O$3:O264)","v":0},0.08333333333333333,{"v":264,"d":"264.00"},"2048-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},263,"2048-02-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M265/(1+kalkAPR)^SUM($O$3:O265)","v":0},0.08333333333333333,{"v":265,"d":"265.00"},"2048-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},264,"2048-03-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M266/(1+kalkAPR)^SUM($O$3:O266)","v":0},0.08333333333333333,{"v":266,"d":"266.00"},"2048-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},265,"2048-04-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M267/(1+kalkAPR)^SUM($O$3:O267)","v":0},0.08333333333333333,{"v":267,"d":"267.00"},"2048-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},266,"2048-05-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M268/(1+kalkAPR)^SUM($O$3:O268)","v":0},0.08333333333333333,{"v":268,"d":"268.00"},"2048-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},267,"2048-06-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(H269,$B$2,K268-J269+I269+IF(Pojisteni=\"Ano\",IF(L268,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L268,L267=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M269/(1+kalkAPR)^SUM($O$3:O269)","v":0},0.08333333333333333,{"v":269,"d":"269.00"},"2048-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},268,"2048-07-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M270/(1+kalkAPR)^SUM($O$3:O270)","v":0},0.08333333333333333,{"v":270,"d":"270.00"},"2048-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},269,"2048-08-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M271/(1+kalkAPR)^SUM($O$3:O271)","v":0},0.08333333333333333,{"v":271,"d":"271.00"},"2048-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},270,"2048-09-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M272/(1+kalkAPR)^SUM($O$3:O272)","v":0},0.08333333333333333,{"v":272,"d":"272.00"},"2048-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},271,"2048-10-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M273/(1+kalkAPR)^SUM($O$3:O273)","v":0},0.08333333333333333,{"v":273,"d":"273.00"},"2048-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},272,"2048-11-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M274/(1+kalkAPR)^SUM($O$3:O274)","v":0},0.08333333333333333,{"v":274,"d":"274.00"},"2048-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},273,"2048-12-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M275/(1+kalkAPR)^SUM($O$3:O275)","v":0},0.08333333333333333,{"v":275,"d":"275.00"},"2048-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},274,"2049-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M276/(1+kalkAPR)^SUM($O$3:O276)","v":0},0.08333333333333333,{"v":276,"d":"276.00"},"2049-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},275,"2049-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M277/(1+kalkAPR)^SUM($O$3:O277)","v":0},0.08333333333333333,{"v":277,"d":"277.00"},"2049-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},276,"2049-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M278/(1+kalkAPR)^SUM($O$3:O278)","v":0},0.08333333333333333,{"v":278,"d":"278.00"},"2049-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},277,"2049-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M279/(1+kalkAPR)^SUM($O$3:O279)","v":0},0.08333333333333333,{"v":279,"d":"279.00"},"2049-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},278,"2049-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M280/(1+kalkAPR)^SUM($O$3:O280)","v":0},0.08333333333333333,{"v":280,"d":"280.00"},"2049-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},279,"2049-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M281/(1+kalkAPR)^SUM($O$3:O281)","v":0},0.08333333333333333,{"v":281,"d":"281.00"},"2049-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},280,"2049-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M282/(1+kalkAPR)^SUM($O$3:O282)","v":0},0.08333333333333333,{"v":282,"d":"282.00"},"2049-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},281,"2049-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M283/(1+kalkAPR)^SUM($O$3:O283)","v":0},0.08333333333333333,{"v":283,"d":"283.00"},"2049-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},282,"2049-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M284/(1+kalkAPR)^SUM($O$3:O284)","v":0},0.08333333333333333,{"v":284,"d":"284.00"},"2049-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},283,"2049-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M285/(1+kalkAPR)^SUM($O$3:O285)","v":0},0.08333333333333333,{"v":285,"d":"285.00"},"2049-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},284,"2049-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M286/(1+kalkAPR)^SUM($O$3:O286)","v":0},0.08333333333333333,{"v":286,"d":"286.00"},"2049-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},285,"2049-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M287/(1+kalkAPR)^SUM($O$3:O287)","v":0},0.08333333333333333,{"v":287,"d":"287.00"},"2049-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},286,"2050-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M288/(1+kalkAPR)^SUM($O$3:O288)","v":0},0.08333333333333333,{"v":288,"d":"288.00"},"2050-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},287,"2050-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M289/(1+kalkAPR)^SUM($O$3:O289)","v":0},0.08333333333333333,{"v":289,"d":"289.00"},"2050-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},288,"2050-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M290/(1+kalkAPR)^SUM($O$3:O290)","v":0},0.08333333333333333,{"v":290,"d":"290.00"},"2050-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},289,"2050-04-25",365,null,false,{"$f":"ROUND(IF(H291,0,K290*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M291/(1+kalkAPR)^SUM($O$3:O291)","v":0},0.08333333333333333,{"v":291,"d":"291.00"},"2050-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},290,"2050-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M292/(1+kalkAPR)^SUM($O$3:O292)","v":0},0.08333333333333333,{"v":292,"d":"292.00"},"2050-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},291,"2050-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M293/(1+kalkAPR)^SUM($O$3:O293)","v":0},0.08333333333333333,{"v":293,"d":"293.00"},"2050-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},292,"2050-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M294/(1+kalkAPR)^SUM($O$3:O294)","v":0},0.08333333333333333,{"v":294,"d":"294.00"},"2050-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},293,"2050-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M295/(1+kalkAPR)^SUM($O$3:O295)","v":0},0.08333333333333333,{"v":295,"d":"295.00"},"2050-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},294,"2050-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M296/(1+kalkAPR)^SUM($O$3:O296)","v":0},0.08333333333333333,{"v":296,"d":"296.00"},"2050-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},295,{"$f":"EDATE(E296,1)","v":"2050-10-25"},365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M297/(1+kalkAPR)^SUM($O$3:O297)","v":0},0.08333333333333333,{"v":297,"d":"297.00"},"2050-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},296,"2050-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M298/(1+kalkAPR)^SUM($O$3:O298)","v":0},0.08333333333333333,{"v":298,"d":"298.00"},"2050-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},297,"2050-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M299/(1+kalkAPR)^SUM($O$3:O299)","v":0},0.08333333333333333,{"v":299,"d":"299.00"},"2050-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},298,"2051-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M300/(1+kalkAPR)^SUM($O$3:O300)","v":0},0.08333333333333333,{"v":300,"d":"300.00"},"2051-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},299,"2051-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M301/(1+kalkAPR)^SUM($O$3:O301)","v":0},0.08333333333333333,{"v":301,"d":"301.00"},"2051-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},300,"2051-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M302/(1+kalkAPR)^SUM($O$3:O302)","v":0},0.08333333333333333,{"v":302,"d":"302.00"},"2051-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},301,"2051-04-25",365,null,{"$f":"$B$9>=E303","v":false},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M303/(1+kalkAPR)^SUM($O$3:O303)","v":0},0.08333333333333333,{"v":303,"d":"303.00"},"2051-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},302,"2051-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M304/(1+kalkAPR)^SUM($O$3:O304)","v":0},0.08333333333333333,{"v":304,"d":"304.00"},"2051-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},303,"2051-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M305/(1+kalkAPR)^SUM($O$3:O305)","v":0},0.08333333333333333,{"v":305,"d":"305.00"},"2051-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},304,"2051-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M306/(1+kalkAPR)^SUM($O$3:O306)","v":0},0.08333333333333333,{"v":306,"d":"306.00"},"2051-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},305,"2051-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M307/(1+kalkAPR)^SUM($O$3:O307)","v":0},0.08333333333333333,{"v":307,"d":"307.00"},"2051-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},306,"2051-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M308/(1+kalkAPR)^SUM($O$3:O308)","v":0},0.08333333333333333,{"v":308,"d":"308.00"},"2051-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},307,"2051-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M309/(1+kalkAPR)^SUM($O$3:O309)","v":0},0.08333333333333333,{"v":309,"d":"309.00"},"2051-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},308,"2051-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M310/(1+kalkAPR)^SUM($O$3:O310)","v":0},0.08333333333333333,{"v":310,"d":"310.00"},"2051-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},309,"2051-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M311/(1+kalkAPR)^SUM($O$3:O311)","v":0},0.08333333333333333,{"v":311,"d":"311.00"},"2051-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},310,"2052-01-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M312/(1+kalkAPR)^SUM($O$3:O312)","v":0},0.08333333333333333,{"v":312,"d":"312.00"},"2052-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},311,"2052-02-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M313/(1+kalkAPR)^SUM($O$3:O313)","v":0},0.08333333333333333,{"v":313,"d":"313.00"},"2052-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},312,"2052-03-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M314/(1+kalkAPR)^SUM($O$3:O314)","v":0},0.08333333333333333,{"v":314,"d":"314.00"},"2052-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},313,"2052-04-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M315/(1+kalkAPR)^SUM($O$3:O315)","v":0},0.08333333333333333,{"v":315,"d":"315.00"},"2052-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},314,"2052-05-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M316/(1+kalkAPR)^SUM($O$3:O316)","v":0},0.08333333333333333,{"v":316,"d":"316.00"},"2052-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},315,"2052-06-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M317/(1+kalkAPR)^SUM($O$3:O317)","v":0},0.08333333333333333,{"v":317,"d":"317.00"},"2052-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},316,"2052-07-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M318/(1+kalkAPR)^SUM($O$3:O318)","v":0},0.08333333333333333,{"v":318,"d":"318.00"},"2052-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},317,"2052-08-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M319/(1+kalkAPR)^SUM($O$3:O319)","v":0},0.08333333333333333,{"v":319,"d":"319.00"},"2052-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},318,"2052-09-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M320/(1+kalkAPR)^SUM($O$3:O320)","v":0},0.08333333333333333,{"v":320,"d":"320.00"},"2052-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},319,"2052-10-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M321/(1+kalkAPR)^SUM($O$3:O321)","v":0},0.08333333333333333,{"v":321,"d":"321.00"},"2052-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},320,"2052-11-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M322/(1+kalkAPR)^SUM($O$3:O322)","v":0},0.08333333333333333,{"v":322,"d":"322.00"},"2052-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},321,"2052-12-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(K323>$B$8,FALSE,TRUE)","v":true},{"$f":"-J323-IF(J323=0,0,VyseMesPoj)","v":{"v":0,"d":"0.00"}},{"$f":"M323/(1+kalkAPR)^SUM($O$3:O323)","v":0},0.08333333333333333,{"v":323,"d":"323.00"},{"$f":"+E323","v":"2052-12-25"},{"v":0,"d":"0.00"}]
[{"$nulls":3},322,"2053-01-25",365,null,false,{"v":0,"d":"0.00"},{"$f":"IF(Pojisteni=\"Ano\",IF(L323=FALSE,ROUND(IF(H324,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K323+I324,2))+IF(L322,0,(sazbaPoj*(VyseUveruZaklad+vyseUveru2))),IF(L323=FALSE,ROUND(IF(H324,$B$2*$B$3/100/360*30,$B$8),2),ROUND(K323+I324+IF(AND(L323,L322=FALSE),$B$14),2)))","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M324/(1+kalkAPR)^SUM($O$3:O324)","v":0},{"$f":"1/12","v":0.08333333333333333},{"v":324,"d":"324.00"},"2053-01-25",{"$f":"+M324","v":{"v":0,"d":"0.00"}}]
[{"$nulls":3},323,"2053-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M325/(1+kalkAPR)^SUM($O$3:O325)","v":0},0.08333333333333333,{"v":325,"d":"325.00"},"2053-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},324,{"$f":"EDATE(E325,1)","v":"2053-03-25"},{"$f":"IF(MOD(YEAR(E326),4) = 0,366,365)","v":365},null,{"$f":"$B$9>=E326","v":false},{"$f":"ROUND(IF(H326,0,K325*$B$3/100/360*30),2)","v":{"v":0,"d":"0.00"}},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M326/(1+kalkAPR)^SUM($O$3:O326)","v":0},0.08333333333333333,{"v":326,"d":"326.00"},"2053-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},325,"2053-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M327/(1+kalkAPR)^SUM($O$3:O327)","v":0},0.08333333333333333,{"v":327,"d":"327.00"},"2053-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},326,"2053-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M328/(1+kalkAPR)^SUM($O$3:O328)","v":0},0.08333333333333333,{"v":328,"d":"328.00"},"2053-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},327,"2053-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M329/(1+kalkAPR)^SUM($O$3:O329)","v":0},0.08333333333333333,{"v":329,"d":"329.00"},"2053-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},328,"2053-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M330/(1+kalkAPR)^SUM($O$3:O330)","v":0},0.08333333333333333,{"v":330,"d":"330.00"},"2053-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},329,"2053-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M331/(1+kalkAPR)^SUM($O$3:O331)","v":0},0.08333333333333333,{"v":331,"d":"331.00"},"2053-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},330,"2053-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M332/(1+kalkAPR)^SUM($O$3:O332)","v":0},0.08333333333333333,{"v":332,"d":"332.00"},"2053-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},331,"2053-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"$f":"IF(H333,$B$2,K332-J333+I333+IF(Pojisteni=\"Ano\",IF(L332,0,sazbaPoj*(VyseUveruZaklad+vyseUveru2)))+IF(AND(L332,L331=FALSE),$B$14,0))","v":{"v":0,"d":"0.00"}},true,{"v":0,"d":"0.00"},{"$f":"M333/(1+kalkAPR)^SUM($O$3:O333)","v":0},0.08333333333333333,{"v":333,"d":"333.00"},"2053-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},332,"2053-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M334/(1+kalkAPR)^SUM($O$3:O334)","v":0},0.08333333333333333,{"v":334,"d":"334.00"},"2053-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},333,"2053-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M335/(1+kalkAPR)^SUM($O$3:O335)","v":0},0.08333333333333333,{"v":335,"d":"335.00"},"2053-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},334,"2054-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M336/(1+kalkAPR)^SUM($O$3:O336)","v":0},0.08333333333333333,{"v":336,"d":"336.00"},"2054-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},335,"2054-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M337/(1+kalkAPR)^SUM($O$3:O337)","v":0},0.08333333333333333,{"v":337,"d":"337.00"},"2054-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},336,"2054-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M338/(1+kalkAPR)^SUM($O$3:O338)","v":0},0.08333333333333333,{"v":338,"d":"338.00"},"2054-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},337,"2054-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M339/(1+kalkAPR)^SUM($O$3:O339)","v":0},0.08333333333333333,{"v":339,"d":"339.00"},"2054-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},338,"2054-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M340/(1+kalkAPR)^SUM($O$3:O340)","v":0},0.08333333333333333,{"v":340,"d":"340.00"},"2054-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},339,"2054-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M341/(1+kalkAPR)^SUM($O$3:O341)","v":0},0.08333333333333333,{"v":341,"d":"341.00"},"2054-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},340,"2054-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M342/(1+kalkAPR)^SUM($O$3:O342)","v":0},0.08333333333333333,{"v":342,"d":"342.00"},"2054-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},341,"2054-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M343/(1+kalkAPR)^SUM($O$3:O343)","v":0},0.08333333333333333,{"v":343,"d":"343.00"},"2054-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},342,"2054-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M344/(1+kalkAPR)^SUM($O$3:O344)","v":0},0.08333333333333333,{"v":344,"d":"344.00"},"2054-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},343,"2054-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M345/(1+kalkAPR)^SUM($O$3:O345)","v":0},0.08333333333333333,{"v":345,"d":"345.00"},"2054-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},344,"2054-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M346/(1+kalkAPR)^SUM($O$3:O346)","v":0},0.08333333333333333,{"v":346,"d":"346.00"},"2054-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},345,"2054-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M347/(1+kalkAPR)^SUM($O$3:O347)","v":0},0.08333333333333333,{"v":347,"d":"347.00"},"2054-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},346,"2055-01-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M348/(1+kalkAPR)^SUM($O$3:O348)","v":0},0.08333333333333333,{"v":348,"d":"348.00"},"2055-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},347,"2055-02-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M349/(1+kalkAPR)^SUM($O$3:O349)","v":0},0.08333333333333333,{"v":349,"d":"349.00"},"2055-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},348,"2055-03-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M350/(1+kalkAPR)^SUM($O$3:O350)","v":0},0.08333333333333333,{"v":350,"d":"350.00"},"2055-03-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},349,"2055-04-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M351/(1+kalkAPR)^SUM($O$3:O351)","v":0},0.08333333333333333,{"v":351,"d":"351.00"},"2055-04-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},350,"2055-05-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M352/(1+kalkAPR)^SUM($O$3:O352)","v":0},0.08333333333333333,{"v":352,"d":"352.00"},"2055-05-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},351,"2055-06-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M353/(1+kalkAPR)^SUM($O$3:O353)","v":0},0.08333333333333333,{"v":353,"d":"353.00"},"2055-06-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},352,"2055-07-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M354/(1+kalkAPR)^SUM($O$3:O354)","v":0},0.08333333333333333,{"v":354,"d":"354.00"},"2055-07-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},353,"2055-08-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M355/(1+kalkAPR)^SUM($O$3:O355)","v":0},0.08333333333333333,{"v":355,"d":"355.00"},"2055-08-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},354,"2055-09-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M356/(1+kalkAPR)^SUM($O$3:O356)","v":0},0.08333333333333333,{"v":356,"d":"356.00"},"2055-09-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},355,"2055-10-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M357/(1+kalkAPR)^SUM($O$3:O357)","v":0},0.08333333333333333,{"v":357,"d":"357.00"},"2055-10-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},356,"2055-11-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M358/(1+kalkAPR)^SUM($O$3:O358)","v":0},0.08333333333333333,{"v":358,"d":"358.00"},"2055-11-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},357,"2055-12-25",365,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M359/(1+kalkAPR)^SUM($O$3:O359)","v":0},0.08333333333333333,{"v":359,"d":"359.00"},"2055-12-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},358,"2056-01-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M360/(1+kalkAPR)^SUM($O$3:O360)","v":0},0.08333333333333333,{"v":360,"d":"360.00"},"2056-01-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},359,"2056-02-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M361/(1+kalkAPR)^SUM($O$3:O361)","v":0},0.08333333333333333,{"v":361,"d":"361.00"},"2056-02-25",{"v":0,"d":"0.00"}]
[{"$nulls":3},360,"2056-03-25",366,null,false,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},true,{"v":0,"d":"0.00"},{"$f":"M362/(1+kalkAPR)^SUM($O$3:O362)","v":0},0.08333333333333333,{"v":362,"d":"362.00"},"2056-03-25",{"$f":"+M362","v":{"v":0,"d":"0.00"}},{"$f":"+XIRR($R$1:R362,$Q$1:Q362)","v":{"$error":"#NUM!"}}]

{"sheet":"adminBonita","index":5,"n_rows":148,"n_cols":24,"rows_kept":148,"hidden":true,"merged":[[1,8,2,8],[4,8,5,8],[7,5,7,6],[7,8,8,8],[19,1,19,2],[19,5,19,6],[20,1,20,2],[20,5,20,6],[35,1,35,2],[35,5,35,6],[113,2,113,3],[125,1,125,2],[125,8,125,9],[143,4,143,5],[143,11,143,12],[145,2,147,2],[145,9,147,9]]}
[{"$nulls":20},"BonDomacnosti",{"$f":"BonDomacnosti","v":"Ano"},null,"list renta"]
[null,"VYPOČTENÉ PŘÍJMY","žadatel","Spolužadatel",null,"VYPOČTENÉ VÝDAJE","Spolužadatel",null,"Koeficient splátky","KTK","KK",{"$nulls":9},"Dospeli",{"$f":"Dospeli","v":1},null,"policie, vojáci"]
[null,"Závislá",{"$f":"C22","v":0},{"$f":"G22","v":0},null,"Náklady na domácnost",{"$f":"IF(SpoDomacnost=\"\",0,MAX(SpoProhVB,SpoDomacnost))","v":0},null,null,{"v":0.034,"d":"3.40%"},{"v":0.029,"d":"2.90%"},{"$nulls":9},"Deti",{"$f":"Deti","v":0},null,"horníci"]
[null,"Daňové",{"$f":"C44+E40","v":0},{"$f":"G44+I40","v":0},null,"Osobní náklady",{"$f":"IF(SpoOsobni=\"\",0,MAX(SpoProhlOV,SpoOsobni))","v":0},{"$nulls":13},"Bydliste",{"$f":"Bydliste","v":"Praha"},null,"Hasičský záchranný sbor ČR"]
[null,"Hrubé",{"$f":"IF(HrubyVysledny=\"\",0,HrubyVysledny)","v":0},{"$f":"IF(SpoHrubyVysledny=\"\",0,SpoHrubyVysledny)","v":0},{"$nulls":4},"Pojistné","závislá činnost","podnikání","max. základ","SP","ZP","min SP","min ZP",{"$nulls":4},"Splatky",{"$f":"Splatky","v":0},null,"Celní správa ČR"]
[null,"Ostatní",{"$f":"D63","v":0},{"$f":"H63","v":0},null,"Daň",{"v":0.15,"d":"15.00%"},null,null,{"v":0.11,"d":"11.00%"},{"v":0.2135,"d":"21.35%"},{"v":1438992,"d":"1,438,992"},{"v":0.292,"d":"29.20%"},{"v":0.135,"d":"13.50%"},{"$f":"2189*12","v":{"v":26268,"d":"26,268"}},{"$f":"2024*12","v":{"v":24288,"d":"24,288"}},{"$nulls":4},"KTK",{"$f":"KTK","v":0},null,"Vězeňská služba ČR"]
[null,"Přímé",{"$f":"IF(PrimeMesicni=\"\",0, IF(AND(vykonprace=\"NE\",ObcanEHP=\"NE\"),kurz*0.8* PrimeMesicni,IF(mena3=\"Kč\", PrimeMesicni,(kurz*0.8* PrimeMesicni))))","v":0},{"$f":"IF(SpoPrimeMesicni=\"\",0, IF(spovykonprace=\"NE\",Spokurz*0.8* SpoPrimeMesicni,IF(spomena3=\"Kč\", SpoPrimeMesicni,(Spokurz*0.8*SpoPrimeMesicni))))","v":0},{"$nulls":16},"VydPojisteni",{"$f":"VydPojisteni","v":{"$error":"#NAME?"}},null,"GIBS"]
[null,"Vlastní",{"$f":"IF(VlastniVysledny=\"\",0,VlastniVysledny)","v":0},{"$f":"IF(SpoVlastniVysledny=\"\",0,SpoVlastniVysledny)","v":0},{"$nulls":4},"Podnikání stropy","max","min","min SP","min ZP",{"$nulls":7},"VydOstatni",{"$f":"VydOstatni","v":0},null,"BIS"]
[null,"celkem",{"$f":"SUM(adminOblastPrijmyZadatel)","v":0},{"$f":"SUM(adminOblastPrijmySpoluzadatel)","v":0},{"$nulls":5},{"$f":"1296288*2","v":{"v":2592576,"d":"2,592,576"}},{"$f":"64813*2","v":{"v":129626,"d":"129,626"}},{"$f":"O6/M6","v":{"v":89958.90410958904,"d":"89,959"}},{"$f":"P6/N6","v":{"v":179911.1111111111,"d":"179,911"}},{"$nulls":7},"KK",{"$f":"KK","v":0},null,"Úřad pro zahr. styky a inform"]
[null,"Celkový příjem",{"$f":"IF(AND(vek_result=\"OK\",vek_result_65=\"OK\"),SUM(C3:D8),SUM(adminOblastPrijmySpoluzadatel))","v":0},{"$nulls":17},"SpoDospeli",{"$f":"SpoDospeli","v":0},null,"bývalí příslušníci Armády ČR"]
[null,"Ostatní splátky",{"$f":"Splatky+KTK*adminKoefKtk+KK*adminKoefKK+SpoSplatky+SpoKtk*adminKoefKtk+SpoKk*adminKoefKK","v":0},{"$nulls":5},"činnost","ZP","SP","celkem",true,null,"činnost","ZP","SP","celkem",true,null,"SpoDeti",{"$f":"SpoDeti","v":0}]
[null,"Celkový výdaj",{"$f":"MAX(ZadProhVB,ZadDomacnost)+MAX(ZadProhOV,ZadNaklady)+VydOstatni+adminSpoDomacnost+adminSpoOsobni+SpoVydaje+adminOstatniSplatky+D14","v":{"v":13914.699999999999,"d":"13,915"}},{"$f":"adminDisponibilniZdroje-VyseMesPoj+adminOstatniSplatky","v":{"$error":"#N/A"}},{"$f":"+MAX(C5,C7,C8,C22,C37:C42,E37:E39,C55:C62,C64:C65)","v":0},{"$nulls":3},"Podnikání",{"$f":"IF(radek37>J9,(J9/2)*N6,IF(radek37<M9,P6,(radek37/2)*N6))","v":{"v":24288,"d":"24,288"}},{"$f":"IF(radek37>J9,(J9/2)*M6,IF(radek37<L9,O6,(radek37/2)*M6))","v":{"v":26268,"d":"26,268"}},{"$f":"J12+K12","v":{"v":50556,"d":"50,556"}},{"$f":"IF(D27=TRUE,IF(D21=FALSE,IF(D25=FALSE,IF(D29=FALSE,IF(D23=FALSE,IF(radek37=0,FALSE,TRUE),FALSE)))))","v":false},null,"Podnikání",{"$f":"IF(#REF!>J9,(J9/2)*N6,IF(#REF!<M9,P6,(#REF!/2)*N6))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!>J9,(J9/2)*M6,IF(#REF!<L9,O6,(#REF!/2)*M6))","v":{"$error":"#REF!"}},{"$f":"P12+Q12","v":{"$error":"#REF!"}},{"$f":"IF(I27=TRUE,IF(I21=FALSE,IF(I25=FALSE,IF(I29=FALSE,IF(I23=FALSE,IF(SpoRadek37=0,FALSE,TRUE),FALSE)))))","v":false},null,"SpoBydliste",{"$f":"SpoBydliste","v":0}]
[null,"Disponibilní zdroje",{"$f":"C10-C12","v":{"v":-13914.699999999999,"d":"-13,915"}},{"$f":"D12*12*MaxDR","v":{"$error":"#N/A"}},null,null,{"$f":"+IF(adminSplatka!C67=TRUE,Splatka_stress_DR_pevna,Splatka_stress_DR)","v":6183.21},null,"Podnikání při ZČ",{"$f":"IF(radek37>J9,(J9/2)*N6,((radek37/2)*N6))","v":0},{"$f":"IF(radek37<K9,0,IF(radek37>J9,(J9/2)*M6,(radek37/2)*M6))","v":0},{"$f":"SUM(J13,K13)","v":0},{"$f":"IF(AND(D27=TRUE,D21=TRUE,D25=FALSE,D29=FALSE,D23=FALSE),TRUE,FALSE)","v":false},null,"Podnikání při ZČ",{"$f":"IF(#REF!>J9,(J9/2)*N6,((#REF!/2)*N6))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!<K9,0,IF(#REF!>J9,(J9/2)*M6,(#REF!/2)*M6))","v":{"$error":"#REF!"}},{"$f":"SUM(P13,Q13)","v":{"$error":"#REF!"}},{"$f":"IF(I27=TRUE,IF(I21=TRUE,IF(I25=FALSE,IF(I29=FALSE,IF(I23=FALSE,TRUE,FALSE)))))","v":false},null,"SpoSplatky",{"$f":"SpoSplatky","v":0}]
[null,"Splátka pro Bonitu",{"$f":"Splatka","v":{"v":6214,"d":"6,214"}},null,null,"stress DR",{"$f":"IF(adminDisponibilniZdroje<=0,999999,(Splatka_stress_DR+adminOstatniSplatky) / (adminDisponibilniZdroje+adminOstatniSplatky-VyseMesPoj))","v":999999},null,"Pronájem",{"$f":"1148*12","v":{"v":13776,"d":"13,776"}},0,{"$f":"IF(radek37=0,IF(radek38=0,IF(ZadRadek105=0,IF(D27=TRUE,(J14+K14),IF(radek39<>\"\",J14+K14,0))),J14+K14))","v":{"$error":"#NAME?"}},{"$f":"IF(D27=TRUE,IF(D21=FALSE,IF(D25=FALSE,IF(D29=FALSE,IF(D23=FALSE,IF(adminBonita!C24>0,TRUE,FALSE))))))","v":false},null,"Pronájem",{"$f":"1148*12","v":{"v":13776,"d":"13,776"}},0,{"$f":"IF(#REF!=0,IF(G25=0,IF(G26=0,IF(I27=TRUE,(P14+Q14),IF(G24<>\"\",P14+Q14,0))),P14+Q14))","v":{"$error":"#REF!"}},{"$f":"IF(I27=TRUE,IF(I21=FALSE,IF(I25=FALSE,IF(I29=FALSE,IF(I23=FALSE,IF(adminBonita!G24>0,TRUE,FALSE))))))","v":false},null,"SpoKtk",{"$f":"SpoKtk","v":0}]
[null,"DR",{"$f":"IF(adminDisponibilniZdroje<=0,999999,(adminSplatkaBon+adminOstatniSplatky) / (adminDisponibilniZdroje+adminOstatniSplatky-VyseMesPoj))","v":{"v":999999,"d":"99999900.00%"}},{"$f":"IF(adminDisponibilniZdroje<=0,999999,(adminSplatkaBon+adminOstatniSplatky+VyseMesPoj) / (adminDisponibilniZdroje+adminOstatniSplatky))","v":999999},{"$nulls":4},"Pronájem a ZČ",null,null,{"$f":"IF(M15=TRUE,radek39*0.15,0)","v":0},{"$f":"IF(D21=TRUE,IF(D27=TRUE,TRUE,FALSE))","v":false},null,"Pronájem a ZČ",null,null,{"$f":"IF(S15=TRUE,G24*0.15,0)","v":0},{"$f":"IF(I21=TRUE,IF(I27=TRUE,TRUE,FALSE))","v":false},null,"SpoPojisteni",{"$f":"SpoPojisteni","v":{"$error":"#NAME?"}}]
[null,"LTV C_D",{"$f":"C_D","v":{"$error":"#DIV/0!"}},{"$nulls":5},"Podnikání a jiný příjem",{"$nulls":3},{"$f":"IF(D23=TRUE,IF(PrijemDP=TRUE,TRUE,FALSE),FALSE)","v":false},null,"Podnikání a jiný příjem",{"$nulls":3},{"$f":"IF(I23=TRUE,IF(I27=TRUE,TRUE,FALSE),FALSE)","v":false},null,"SpoVydaje",{"$f":"SpoVydaje","v":0}]
[null,"Max DR",{"$nulls":18},"SpoKk",{"$f":"SpoKk","v":0}]
[null,"maximální výše úvěru",{"$nulls":10},{"$f":"OR(M12:M16)","v":false},{"$nulls":5},{"$f":"OR(S12:S16)","v":false},null,"SpoMesic1",{"$f":"SpoMesic1","v":0}]
[{"$nulls":20},"SpoMesic3",{"$f":"SpoMesic3","v":{"$error":"#NAME?"}}]
[{"$nulls":3},"zav.čin.",{"$nulls":4},"zav.čin.",{"$nulls":11},"SpoZavislaVysledny",{"$f":"SpoZavislaVysledny","v":""}]
[null,"Zadatel zč",null,{"$f":"IF(Mesic1>0,TRUE,FALSE)","v":false},null,"Spoluzadatel zč",null,null,{"$f":"IF(SpoMesic1>0,TRUE,FALSE)","v":false},{"$nulls":11},"SpoRadek37",{"$f":"SpoRadek37","v":0}]
[null,"čistý měsíční",{"$f":"IF(AND(vykonprace=\"NE\",ObcanEHP=\"NE\"),kurz*0.8*Mesic1,IF(mena2=\"Kč\",Mesic1,(kurz*0.8*Mesic1)))","v":0},"ost.st.přij.",null,"čistý měsíční",{"$f":"IF(SpoMesic1=\"\",0,IF(spomena2=\"Kč\",SpoMesic1,SpoMesic1*Spokurz*0.8))","v":0},null,"ost.st.přij.",null,"kontrola",{"$f":"IF(M15=TRUE,TRUE,IF(D23=TRUE,TRUE,IF(D29=TRUE,TRUE,IF(D25=TRUE,TRUE,IF(radek74<>\"\",TRUE,IF(M18=FALSE,IF(D21=TRUE,TRUE,FALSE)))))))","v":{"$error":"#NAME?"}},{"$nulls":8},"SpoPausal",{"$f":"SpoPausal","v":0}]
[{"$nulls":3},{"$f":"IF(SUM(Bonita2!K49:K55)>0,TRUE,FALSE)","v":false},{"$nulls":4},{"$f":"IF(SUM(Bonita2!M49:M55)>0,TRUE,FALSE)","v":false},null,"kontrola2",{"$f":"IF(S15=TRUE,TRUE,IF(I23=TRUE,TRUE,IF(I29=TRUE,TRUE,IF(I25=TRUE,TRUE,IF(G27<>0,TRUE,IF(S18=FALSE,IF(I21=TRUE,TRUE,FALSE)))))))","v":false},{"$nulls":8},"SpoRadek39",{"$f":"SpoRadek39","v":0}]
[{"$nulls":3},"přímé zadání",{"$nulls":4},"přímé zadání",{"$nulls":11},"SpoRadek38",{"$f":"SpoRadek38","v":0}]
[{"$nulls":3},{"$f":"IF(Bonita2!K73>0,TRUE,FALSE)","v":false},{"$nulls":4},{"$f":"IF(Bonita2!M73>0,TRUE,FALSE)","v":false},{"$nulls":11},"SpoRadek105",{"$f":"SpoRadek105","v":{"$error":"#NAME?"}}]
[{"$nulls":3},"přijem z d.p.",{"$nulls":4},"přijem z d.p.",{"$nulls":11},"SpoRadek74",{"$f":"SpoRadek74","v":{"$error":"#NAME?"}}]
[{"$nulls":3},{"$f":"IF(_xlfn.NUMBERVALUE(DanoveVysledny)>0,TRUE,FALSE)","v":false},{"$f":"DanoveVysledny","v":""},{"$nulls":3},{"$f":"IF(_xlfn.NUMBERVALUE(SpoDanoveVysledny)>0,TRUE,FALSE)","v":false},{"$nulls":11},"SpoDanoveVysledny",{"$f":"SpoDanoveVysledny","v":""}]
[{"$nulls":3},"hrubý podn.",{"$nulls":4},"hrubý podn.",{"$nulls":11},"SpoRadek37Odecteni",{"$f":"SpoRadek37Odecteni","v":{"$error":"#NAME?"}}]
[null,"Odečtení pojistného",{"$f":"IF(PausalZad=\"Ano\",radek37+C24+C25,IF(radek37=0,IF(C24=0,radek37+C25-0,(C24+C25)-(L13+IF(M14=TRUE,L14,0))),radek37+C24+C25-(IF(M12=TRUE,L12+L14+L15,IF(C24=0,IF(C25=0,IF(C37=0,0,L13+L14+L15),L13+L14+L15))))))","v":0},{"$f":"IF(HrubyVysledny>0,TRUE,FALSE)","v":false},null,"Odečtení pojistného",{"$f":"IF(SpoPausal=\"Ano\",G37+G24+G25,IF(G37=0,IF(G24=0,G37+G25-0,(G24+G25)-(R13+IF(S14=TRUE,R14,0))),G37+G24+G25-(IF(S12=TRUE,R12+R14+R15,IF(G24=0,IF(G25=0,IF(G37=0,0,R13+R14+R15),R13+R14+R15))))))","v":0},null,{"$f":"IF(SpoHrubyVysledny>0,TRUE,FALSE)","v":false},{"$nulls":11},"SpoOstatniMesicni",{"$f":"SpoOstatniMesicni","v":{"$error":"#NAME?"}}]
[{"$nulls":3},"vlastní spol.",{"$nulls":4},"vlastní spol.",{"$nulls":11},"SpoPrimeMesicni",{"$f":"SpoPrimeMesicni","v":0}]
[{"$nulls":3},{"$f":"IF(_xlfn.NUMBERVALUE(VlastniVysledny)>0,TRUE,FALSE)","v":false},{"$nulls":4},{"$f":"IF(_xlfn.NUMBERVALUE(SpoVlastniVysledny)>0,TRUE,FALSE)","v":false},{"$nulls":11},"SpoHrubyPrijem",{"$f":"SpoHrubyPrijem","v":0}]
[{"$nulls":20},"SpoHrubyVysledny",{"$f":"SpoHrubyVysledny","v":0}]
[{"$nulls":20},"checkSpoDanove",{"$f":"I27","v":false}]
[{"$nulls":20},"checkSpoZavisla",{"$f":"I21","v":false}]
[{"$nulls":20},"checkSpoHruby",{"$f":"I29","v":false}]
[null,"Zadatel podnikani NEW",{"$nulls":3},"Spoluzadatel podnikani NEW",{"$nulls":14},"checkSpoOstatni",{"$f":"I23","v":false}]
[null,"radek37",{"$f":"IF(OstRodicPrisp>0,0,radek37)","v":0},"z podnikání",{"$f":"IFERROR(INDEX(E146:F148,MATCH(Zad3P,D146:D148,0),MATCH(PausalZad,E145:F145,0)),0)","v":0},"radek37",{"$f":"IF(SpoOstRodicPrisp>0,0,SpoRadek37)","v":0},"z podnikání",{"$f":"IFERROR(INDEX(L146:M148,MATCH(Spo3P,K146:K148,0),MATCH(SpoPausal,L145:M145,0)),0)","v":0},{"$nulls":11},"checkSpoPrime",{"$f":"I25","v":false}]
[null,"pausal",{"$f":"PausalZad","v":0},"z pronájmu",{"$f":"IF(Zad3P=\"Ano\",C39/12,IF((0.7*radek201)/12<C39/12,(0.7*radek201)/12,C39/12))","v":0},"pausal",{"$f":"SpoPausal","v":0},"z pronájmu",{"$f":"IF(Spo3P=\"Ano\",G39/12,IF((0.7*SpoRadek201)/12<G39/12,(0.7*SpoRadek201)/12,G39/12))","v":0},{"$nulls":11},"Typ hypotéky:",{"$f":"ProduktList","v":"Hypotéka účelová"}]
[null,"radek39",{"$f":"radek39","v":0},"z kapit.maj.",{"$f":"IF(C40>(SplatkaBON*12/10),SplatkaBON/10,C40/12)","v":0},"radek39",{"$f":"SpoRadek39","v":0},"z kapit.maj.",{"$f":"IF(G40>(SplatkaBON*12/10),SplatkaBON/10,G40/12)","v":0},{"$nulls":11},"Účel hypotéky:",{"$f":"HlavUcelUveru","v":0}]
[null,"radek38",{"$f":"radek38","v":0},"paušál",{"$f":"IF(MIN((PausalM1+PausalM2+PausalM3)/3,170000)-MAX(ProhlaseneNaklady,0.4*MIN((PausalM1+PausalM2+PausalM3)/3,170000))<=0,0,MIN((PausalM1+PausalM2+PausalM3)/3,170000)-MAX(ProhlaseneNaklady,0.4*MIN((PausalM1+PausalM2+PausalM3)/3,170000)))","v":0},"radek38",{"$f":"SpoRadek38","v":0},"paušál",{"$f":"IF(MIN((SpoPausalM1+SpoPausalM2+SpoPausalM3)/3,170000)-MAX(SpoProhlaseneNaklady,0.4*MIN((SpoPausalM1+SpoPausalM2+SpoPausalM3)/3,170000))<=0,0,MIN((SpoPausalM1+SpoPausalM2+SpoPausalM3)/3,170000)-MAX(SpoProhlaseneNaklady,0.4*MIN((SpoPausalM1+SpoPausalM2+SpoPausalM3)/3,170000)))","v":0},{"$nulls":11},"Typ zastavované nemovitosti:",{"$f":"SplTypNemovitosti","v":"vyberte"}]
[{"$nulls":4},{"$f":"IF(((Bonita2!F59+Bonita2!F60+Bonita2!F61)/3)>170000,170000,((Bonita2!F59+Bonita2!F60+Bonita2!F61)/3))*0.4","v":0},{"$nulls":3},{"$f":"IF((+(Bonita2!H59+Bonita2!H60+Bonita2!H61)/3)>90000,90000,(+(Bonita2!H59+Bonita2!H60+Bonita2!H61)/3))*0.4","v":0},{"$nulls":11},"LTV:",{"$f":"splLTV","v":{"$error":"#NAME?"}}]
[{"$nulls":7},"sporadek101/provize",{"$f":"IFERROR(IF(AND(SpoRadek101/SpoProvize>=80%,SpoRadek101/SpoProvize<=120%),\"ANO\",\"NE\"),\"NE\")","v":"NE"},{"$nulls":11},"Výše měsíční splátky:",{"$f":"Splatka","v":6214}]
[null,"Výsledný příjem",{"$f":"IF(OR(AND(radek37=\"\",radek39=\"\",radek38=\"\")),0,(IF(M28=TRUE,adminZadVysledny-L30+C40,IF(SoubehZC_Podnikani=TRUE,adminZadVysledny-((C37+C39+C40)*0.15),adminZadVysledny-L31)))/12)","v":0},null,null,"Výsledný příjem",{"$f":"IF(OR(AND(SpoRadek37=\"\",SpoRadek39=\"\",SpoRadek38=\"\")),0,(IF(S28=TRUE,-R30+G40,IF(S29=TRUE,((G37+G39+G40)*0.15),-R31)))/12)","v":0},{"$nulls":13},"Společná domácnost žadatelů:",{"$f":"adminBonita!V1","v":"Ano"}]
[null,"Výsledný příjem",{"$f":"SUM(E37:E39)","v":0},null,null,"Výsledný příjem",{"$f":"SUM(I37:I39)","v":0},{"$nulls":13},"Výše hypotečního úvěru:",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,"činnost",true,null,null,"činnost",true,{"$nulls":13},"Splatnost HÚ:",{"$f":"DobaSplatnosti2","v":0}]
[null,"Podnikání",{"$f":"IF(D27=TRUE,IF(D21=FALSE,IF(D25=FALSE,IF(D29=FALSE,IF(D23=FALSE,IF(radek37=0,FALSE,TRUE),FALSE)))))","v":false},null,null,"Podnikání",{"$f":"IF(I27=TRUE,IF(I21=FALSE,IF(I25=FALSE,IF(I29=FALSE,IF(I23=FALSE,IF(SpoRadek37=0,FALSE,TRUE),FALSE)))))","v":false},{"$nulls":13},"DR",{"$f":"DR","v":999999}]
[null,"Podnikání při ZČ",{"$f":"IF(D27=TRUE,IF(D21=TRUE,IF(D25=FALSE,IF(D29=FALSE,IF(D23=FALSE,TRUE,FALSE)))))","v":false},null,null,"Podnikání při ZČ",{"$f":"IF(I27=TRUE,IF(I21=TRUE,IF(I25=FALSE,IF(I29=FALSE,IF(I23=FALSE,TRUE,FALSE)))))","v":false},{"$nulls":13},"maxDR",{"$f":"MaxDR","v":0}]
[null,"Pronájem",{"$f":"IF(D27=TRUE,IF(D21=FALSE,IF(D25=FALSE,IF(D29=FALSE,IF(D23=FALSE,IF(adminBonita!C24>0,TRUE,FALSE))))))","v":false},null,null,"Pronájem",{"$f":"IF(I27=TRUE,IF(I21=FALSE,IF(I25=FALSE,IF(I29=FALSE,IF(I23=FALSE,IF(adminBonita!G24>0,TRUE,FALSE))))))","v":false}]
[null,"Pronájem a ZČ",{"$f":"IF(I21=TRUE,IF(I27=TRUE,TRUE,FALSE))","v":false},null,null,"Pronájem a ZČ",{"$f":"IF(I21=TRUE,IF(I27=TRUE,TRUE,FALSE))","v":false}]
[null,"Podnikání a jiný příjem",{"$f":"IF(D23=TRUE,IF(PrijemDP=TRUE,TRUE,FALSE),FALSE)","v":false},null,null,"Podnikání a jiný příjem",{"$f":"IF(I23=TRUE,IF(I27=TRUE,TRUE,FALSE),FALSE)","v":false}]
[]
[null,null,{"$f":"OR(C46:C50)","v":false},{"$nulls":3},{"$f":"OR(G46:G50)","v":false},null,null,{"$f":"IF(Pojisteni<>\"\",IF(Pojisteni=\"měsíční pojištění\",Spl_SouborPojisteniMesicni,IF(Pojisteni=\"jednorázové pojištění\",Spl_SouborPojisteniJednorazove,Spl_NevybranyTypPojisteni)))","v":{"$error":"#VALUE!"}}]
[]
[null,"Ostatní",{"v":1,"d":"100%"},"přepočet","max limit","Ostatní",{"v":1,"d":"100%"},"přepočet"]
[null,"Starobní důchod",{"$f":"OstStarobPrijem","v":0},{"$f":"C55","v":0},null,"Starobní důchod",{"$f":"SpoOstStarobPrijem","v":0},{"$f":"G55","v":0}]
[null,"Rodičovský příspěvek",{"$f":"IF((Mesic1+vlastniZavislaCinnost)>0,OstRodicPrisp*0.5,OstRodicPrisp)","v":0},{"$f":"IF(AND(C56>=E56,Deti>0),E56,IF(AND(C56<E56,Deti>0),C56,0))","v":0},12500,"Rodičovský příspěvek",{"$f":"+IF((SpoMesic1+SpoVlastniZavislaCinnost)>0,SpoOstRodicPrisp*0.5,SpoOstRodicPrisp)","v":0},{"$f":"IF(AND(G56>E56,OR(Deti>0,SpoDeti>0)),E56,IF(AND(G56<E56,OR(Deti>0,SpoDeti>0)),G56,0))","v":0}]
[null,"Vdovský důchod",{"$f":"OstVdovDuchod","v":0},{"$f":"IF(C57*0.6>E57,E57,C57*0.6)","v":0},8000,"Vdovský důchod",{"$f":"SpoOstVdovDuchod","v":0},{"$f":"IF(G57*0.6>E57,E57,G57*0.6)","v":0}]
[null,"Sirotčí důchod",{"$f":"OstSirotDuchod","v":0},{"$f":"IF(C58*0.6>E58,E58,C58*0.6)","v":0},8000,"Sirotčí důchod",{"$f":"SpoOstSirotDuchod","v":0},{"$f":"IF(G58*0.6>E58,E58,G58*0.6)","v":0}]
[null,"Odměna pěstouna",{"$nulls":3},"Odměna pěstouna"]
[null,"Renta výsluhová (vojáci, horníci, atd.)",{"$f":"OstRentaVysluh","v":0},{"$f":"+C60","v":0},null,"Renta výsluhová (vojáci, horníci, atd.)",{"$f":"SpoOstRentaVysluh","v":0},{"$f":"+G60","v":0}]
[null,"Výživné",{"$f":"OstVyzivne","v":0},{"$f":"IF(SUM(ZadZavislaCinnost,C4,C5,C7,C8,D55,D56,D57,D58,D59,D60,D62,D64,D65)=0,0,IF(SUM(ZadZavislaCinnost,C4,C5,C7,C8,D55,D56,D57,D58,D59,D60,D62,D64,D65)=D56,0,IF(C61>((Deti+SpoDeti)*8000),(Deti+SpoDeti)*8000,C61)))","v":0},null,"Výživné",{"$f":"SpoOstVyzivne","v":0},{"$f":"IF(SUM(ZadZavislaCinnost,D4,D5,D7,D8,H55,H56,H57,H58,H59,H60,H62,H64,H65)=0,0,IF(SUM(ZadZavislaCinnost,D4,D5,D7,D8,H55,H56,H57,H58,H59,H60,H62,H64,H65)=H56,0,IF(G61>((Deti+SpoDeti)*8000),(Deti+SpoDeti)*8000,G61)))","v":0}]
[null,"Invalidní důchod",{"$f":"OstInvalidDuchod","v":0},{"$f":"IF(C62*0.6>E62,E62,C62*0.6)","v":0},12000,"Invalidní důchod",{"$f":"SpoOstInvalidDuchod","v":0},{"$f":"+IF(G62*0.6>E62,E62,G62*0.6)","v":0}]
[null,"Celkem",{"$f":"SUM(C55:C62)","v":0},{"$f":"(SUM(D55:D62)+D64+D65)","v":0},null,"Celkem",{"$f":"SUM(G55:G62)","v":0},{"$f":"(SUM(H55:H62)+H64+H65)","v":0}]
[null,"Budoucí příjem z pronájmu",null,{"$f":"C64*0.6","v":0},null,"Budoucí příjem z pronájmu",null,{"$f":"G64*0.6","v":0}]
[null,"OstPrispevekBydleni",null,{"$f":"IF(C65>E65,E65,C65)","v":0},7000,"OstPrispevekBydleni",null,{"$f":"+IF(G65>E65,E65,G65)","v":0},{"$nulls":4},{"v":3504000,"d":"3,504,000.00"},{"$f":"+FLOOR(M65,50000)","v":{"v":3500000,"d":"3,500,000.00"}}]
[{"$nulls":12},{"v":3512000,"d":"3,512,000.00"},{"$f":"+FLOOR(M66,50000)","v":{"v":3500000,"d":"3,500,000.00"}}]
[null,true,{"$nulls":10},{"v":3543000,"d":"3,543,000.00"},{"$f":"+FLOOR(M67,50000)","v":{"v":3500000,"d":"3,500,000.00"}}]
[null,false,{"$nulls":10},{"v":3566000,"d":"3,566,000.00"},{"$f":"+FLOOR(M68,50000)","v":{"v":3550000,"d":"3,550,000.00"}}]
[]
[]
[]
[null,"žadatel",{"$nulls":3},"spolužadatel",null,null,"ttl"]
[null,"limit KTK",{"$f":"+KTK","v":0},null,null,"limit KTK",{"$f":"+SpoKtk","v":0},null,"KTK vyčerpané",{"$f":"+(G74+C74)","v":0}]
[null,"z toho vyčerpáno",{"$f":"+Bonita2!F84","v":0},null,null,"z toho vyčerpáno",{"$f":"+Bonita2!H84","v":0},null,"KT nevyčerpané",{"$f":"+(C73+G73-J73)*C82","v":0}]
[null,"limit KK",{"$f":"+KK","v":0},null,null,"limit KK",{"$f":"+SpoKk","v":0},null,"KK vyčerpané",{"$f":"+(G76+C76)","v":0}]
[null,"z toho vyčerpáno",{"$f":"+Bonita2!F86","v":0},null,null,"z toho vyčerpáno",{"$f":"+Bonita2!H86","v":0},null,"KK nevyčerpané",{"$f":"+(C75+G75-J75)*C81","v":0}]
[null,"zbývající jistiny splátkových",{"$f":"+ZbytkoveJistiny","v":0},null,null,"zbývající jistiny splátkových",{"$f":"SpoZbytkoveJistiny","v":0},null,"zbývající jistiny",{"$f":"+G77+C77","v":0}]
[null,"Měsíční splátky všech existujících splátkových produktů",{"$f":"+Splatky","v":0},null,null,"Měsíční splátky všech existujících splátkových produktů",{"$f":"+SpoSplatky","v":0},null,"všechny měsíční splátky existujícíc",{"$f":"+G78+C78","v":0}]
[{"$nulls":8},"rámce ktk",{"$f":"(+C73+G73)*C84","v":0}]
[{"$nulls":7},{"$f":"+H81*12","v":{"v":0,"d":"0.00%"}},"rámce kk",{"$f":"+(C75+G75)*C83","v":0}]
[null,"nevyčerpané KK",{"v":1,"d":"100.0%"},null,null,"přirážka k sazbě - objem",{"$f":"+adminSplatka!K22","v":{"v":0,"d":"0.00%"}},{"$f":"+IF(AND(OR(F87<2000000,F87=2000000),ProduktList<>\"U hypotéka neúčelová\"),(SazbaTrigger+G81)/12,G82)","v":0},"výše úvěru nového",{"$f":"vyseUveru2+VyseUveruZaklad+VyseJedPoj","v":0}]
[null,"nevyčerpané KTK",{"v":1,"d":"100.0%"},null,null,"sazba",{"$f":"+SazbaTrigger/12","v":{"v":0,"d":"0.0000%"}},{"$f":"+IF(AND(OR(F89<2000000,F89=2000000),ProduktList<>\"U hypotéka neúčelová\"),(SazbaTrigger+G81)/12,G82)","v":0}]
[null,"rámec KK",{"v":0.029,"d":"2.9%"},null,null,"splatnost",{"$f":"+Splatnost","v":0}]
[null,"rámec KTK",{"v":0.034,"d":"3.4%"},null,null,"měsíční pojištění anone",{"$f":"IF(Pojisteni=\"měsíční pojištění\",sazbaPoj,0)","v":{"$error":"#N/A"}}]
[]
[null,"DTI",{"$f":"+(J77+J75+J76+J73+J74+J81)/(12*adminCelkovePrijmy)","v":{"$error":"#DIV/0!"}},{"$f":"(L102*12*adminCelkovePrijmy)-((J77+J75+J76+J73+J74))","v":{"v":0,"d":"0.00"}},null,{"$f":"+FLOOR(G86,100)","v":0},{"$f":"FLOOR(+D86,1)","v":0}]
[null,"DSTI",{"$f":"FIXED(+(J78+J80+J79+SplatkaTrigger)/(adminCelkovePrijmy),4)","v":{"$error":"#DIV/0!"}},{"v":0,"d":"0.00"},{"$f":"+IF(G84>0,((CUMIPMT(G82,G83,(PV(G82,G83,-(L103*adminCelkovePrijmy)-(J78+J80+J79),0,)*G84*G83),1,G83,0)*-1)-((PV(G82,G83,-(L103*adminCelkovePrijmy)-(J78+J80+J79),0,)*G84*G83))),0)","v":{"$error":"#N/A"}},{"$f":"+FLOOR(G87/(1+sazbaJedPoj),1000)","v":14820000},{"v":14820000,"d":"14,820,000"},{"$f":"+PMT(H81,G83,G87,0,)*-1","v":{"$error":"#NUM!"}},{"$f":"+IF(Splatka2!L38=\"\",0,G87*G84)","v":0},{"$f":"+(J78+J80+J79+H87)/(adminCelkovePrijmy)","v":{"$error":"#NUM!"}},{"$f":"+FIXED(J87,5)","v":{"$error":"#NUM!"}},{"$f":"+K87*1","v":{"$error":"#NUM!"}},{"$f":"L87>var_dsti","v":{"$error":"#NUM!"}}]
[null,"max výše úvěru dle bonity",null,{"$f":"IF(adminCelkovePrijmy=0,\"\",adminMaxVyse)","v":""}]
[null,{"$f":"+IF(FLOOR(+MIN(F89),50000)<0,0,FLOOR(+MIN(F89),1000))","v":{"v":4350000,"d":"4,350,000.00"}},null,{"v":0,"d":"0.00 Kč"},{"$f":"IF(OR(adminDisponibilniZdroje<0,adminDisponibilniZdroje=0),0,+IF(G84>0,((CUMIPMT(G82,G83,(PV(G82,G83,0.8*-(adminDisponibilniZdroje+adminOstatniSplatky)-(adminOstatniSplatky+VyseMesPoj),0)*G84*G83),1,G83,0)*-1)-((PV(G82,G83,-0.8*(adminDisponibilniZdroje+adminOstatniSplatky)-(adminOstatniSplatky+VyseMesPoj),0)*G84*G83))),0))","v":{"v":0,"d":"0.00 Kč"}},{"$f":"+FLOOR(G89,1000)","v":{"v":4350000,"d":"4,350,000.00"}},{"v":4350000,"d":"4,350,000.00 Kč"},{"$f":"+PMT(H82,G83,G89,0,)*-1","v":{"$error":"#NUM!"}},{"$f":"+IF(Splatka2!L38=\"\",0,G89*G84)","v":0},{"$f":"(H89+adminOstatniSplatky) / (adminDisponibilniZdroje+adminOstatniSplatky-G84*H89)","v":{"$error":"#NUM!"}},{"$f":"+FIXED(J89,6)","v":{"$error":"#NUM!"}},{"$f":"+K89/1","v":{"$error":"#NUM!"}}]
[null,"=+KDYŽ(ZAOKR.DOLŮ(+MIN(F86:F89);50000)<0;0;ZAOKR.DOLŮ(+MIN(F86:F89);1000))"]
[null,"pro zohlednění dti, dsti a bonity",{"$nulls":5},"DTI + DSTI makro pro výpočet zakomentováno"]
[null,"zaměstnanec",{"$f":"+MAX(C93:C95)","v":{"v":0,"d":"0.00"}},{"$nulls":4},"module1 - naázev \"max výše úvěru dle DSTI (DTI)"]
[null,"bonita",{"$f":"+IF(SplatkaTrigger>0,(((((adminSplatkaBon+adminOstatniSplatky)/(0.8))+adminCelkovyVydaj-adminOstatniSplatky))-adminPrijmySpoluzadatel)*1,0)","v":{"v":0,"d":"0.00"}},null,104552.5]
[null,"DTI",{"$f":"+(J77+J75+J76+J73+J74+J81)/(12*9)","v":{"v":0,"d":"0.00"}},null,50000]
[null,"DSTI",{"$f":"CEILING(+(J78+J80+J79+SplatkaTrigger+IF(Splatka2!L38=\"\",0,Splatka2!L38))/0.45,1)","v":{"v":0,"d":"0.00"}},null,126183]
[null,"když i DTI a DSTI tak max nad c93:c95"]
[]
[{"$nulls":4},{"$f":"+ProduktList","v":"Hypotéka účelová"},{"$f":"+HlavUcelUveru","v":0}]
[{"$nulls":4},">= 36 let",null,"<36 let",null,"Rekonstrukce"]
[null,"datedif",{"$f":"+DATEDIF(Vek,TODAY(),\"y\")","v":126},null,36,{"$f":"+C100>=E100","v":true},36,{"$f":"C100<G100","v":false},"Hypotéka neúčelová",{"$f":"+E98=I100","v":false}]
[null,"ltv",{"$f":"+LTV","v":""},null,{"v":0.8,"d":"80%"},{"$f":"IF(+C101>E101,1,0)","v":{"v":1,"d":"1.00"}},{"v":0.9,"d":"90%"},{"$f":"IF(+C101>G101,1,0)","v":{"v":1,"d":"1.00"}},{"v":0.7,"d":"70%"},{"$f":"IF(+C101>I101,1,0)","v":1},null,{"$f":"+IF($J$100=TRUE,I101, IF($H$100=TRUE,G101,IF($F$100=TRUE,E101,\"\")))","v":0.8}]
[null,"dti",{"$f":"+C86","v":{"$error":"#DIV/0!"}},null,8.5,{"v":0,"d":"0.00"},9.5,{"v":0,"d":"0.00"},8.5,{"$f":"IF(+C102>1102,1,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"+IF($J$100=TRUE,I102, IF($H$100=TRUE,G102,IF($F$100=TRUE,E102,\"\")))","v":8.5}]
[null,"dsti",{"$f":"+C87*1","v":{"$error":"#DIV/0!"}},null,{"v":1,"d":"100%"},{"$f":"IF(+C103>E103,1,0)","v":{"$error":"#DIV/0!"}},{"v":1,"d":"100%"},{"$f":"IF(+C103>G103,1,0)","v":{"$error":"#DIV/0!"}},{"v":1,"d":"100%"},{"$f":"IF(+C103>I103,1,0)","v":{"$error":"#DIV/0!"}},null,{"$f":"+IF($J$100=TRUE,I103, IF($H$100=TRUE,G103,IF($F$100=TRUE,E103,\"\")))","v":1}]
[]
[null,{"$f":"IF(AND(J100=TRUE,SUM(J101:J103)>0),1,IF(OR(AND(F100=TRUE,SUM(F101:F103)>0),AND(H100=TRUE,SUM(H101:H103)>0)),1,0))","v":{"$error":"#DIV/0!"}},{"$f":"+prihlaseny","v":"3P"}]
[null,"Hypotéka přesahuje některý z poměrových ukazatelů vyhlášených ČNB. Kontaktujte, prosím, Vašeho bankéře, abyste se domluvili, zda budeme moci tuto hypotéku zpracovat.","Hypotéka přesahuje některý z poměrových ukazatelů vyhlášených ČNB. Kontaktujte, prosím, Vašeho Manažera regionu, abyste se domluvili, zda budeme moci tuto hypotéku zpracovat.",null,{"$f":"+IFERROR(IF(AND(B105=1,C105=\"3P\"),B106,IF(AND(B105=1,C105<>\"3P\"),C106,\"\")),\"\")","v":""}]
[]
[]
[null,"max výše úvěru",{"$f":"IF(Bonita2!K8=\"\",TRUE,FALSE)","v":true},{"$f":"Bonita2!K8","v":""}]
[null,"Uznatelný příjem",{"$f":"IF(Bonita2!K9=\"\",TRUE,FALSE)","v":true}]
[]
[null,null,"žadatel","Spolužadatel"]
[null,"souběh příjmů",{"$f":"IF(AND(D21=TRUE,OR(D23=TRUE,D25=TRUE,PrijemDP=TRUE,D29=TRUE,D31=TRUE)),TRUE,IF(AND(D23=TRUE,OR(D25=TRUE,PrijemDP=TRUE,D29=TRUE,D31=TRUE)),TRUE,IF(AND(D25=TRUE,OR(PrijemDP=TRUE,D29=TRUE,D31=TRUE)),TRUE,IF(AND(PrijemDP=TRUE,OR(D29=TRUE,D31=TRUE)),TRUE,FALSE))))","v":false},{"$f":"IF(AND(I21=TRUE,OR(I23=TRUE,I25=TRUE,I27=TRUE,I29=TRUE,I31=TRUE)),TRUE,IF(AND(I23=TRUE,OR(I25=TRUE,I27=TRUE,I29=TRUE,I31=TRUE)),TRUE,IF(AND(I25=TRUE,OR(I27=TRUE,I29=TRUE,I31=TRUE)),TRUE,IF(AND(I27=TRUE,OR(I29=TRUE,I31=TRUE)),TRUE,FALSE))))","v":false}]
[null,"souběh příjmů",{"$f":"IF(OR(C113=TRUE,D113=TRUE),TRUE,FALSE)","v":false}]
[]
[]
[]
[]
[null,null,"1. domácnost",null,"2. domácnost"]
[]
[null,"Prohlášené výdaje na bydlení",{"$f":"VLOOKUP(Bydliste&MIN(Dospeli+Deti,10),NakladDomacnosti,2,FALSE)*Parametry!E94","v":{"v":8774.199999999999,"d":"8,774 Kč"}},null,{"$f":"IF(BonDomacnosti=\"Ano\",\"\",ROUND(VLOOKUP(SpoBydliste&MIN(SpoDospeli+SpoDeti,10),NakladDomacnosti,2,FALSE)*Parametry!E94,))","v":""}]
[null,"Prohlášené výdaje na domácnost",{"$f":"(VLOOKUP(Bydliste&\"Dosp\",OsobniNaklady,2,FALSE)*IF(Dospeli>1,1,Dospeli)+IF(Dospeli>1,(Dospeli-1)*VLOOKUP(Bydliste&\"Dosp2\",OsobniNaklady,2,FALSE))+VLOOKUP(Bydliste&\"Dite\",OsobniNaklady,2,FALSE)*Deti)*Parametry!F94","v":{"v":5140.5,"d":"5,141 Kč"}},null,{"$f":"IF(BonDomacnosti=\"Ano\",\"\",ROUND((IF(BonDomacnosti=\"Ano\",\"\",(VLOOKUP(SpoBydliste&\"Dosp\",OsobniNaklady,2,FALSE)*IF(SpoDospeli>1,1,SpoDospeli)+IF(SpoDospeli>1,(SpoDospeli-1)*VLOOKUP(SpoBydliste&\"Dosp2\",OsobniNaklady,2,FALSE))+VLOOKUP(SpoBydliste&\"Dite\",OsobniNaklady,2,FALSE)*SpoDeti)))*Parametry!F95,))","v":""}]
[]
[]
[]
[null,"ZREÁLNĚNÍ PAUŠÁLNÍCH VÝDAJŮ",{"$nulls":6},"ZREÁLNĚNÍ PAUŠÁLNÍCH VÝDAJŮ - spolužadatel"]
[null,"Limit příjmu (ř.101)  ",{"v":2000000,"d":"2,000,000 Kč"},{"$nulls":5},"Limit příjmu (ř.101)  ",{"v":2000000,"d":"2,000,000 Kč"}]
[null,"Výše paušálních výdajů",{"v":0.4,"d":"40%"},{"v":0.6,"d":"60%"},{"v":0.8,"d":"80%"},"Hodnota ze zákona, vstupuje do vzorečku",null,null,"Výše paušálních výdajů",{"v":0.4,"d":"40%"},{"v":0.6,"d":"60%"},{"v":0.8,"d":"80%"}]
[null,"Maximální výše uplatněných výdajů dle zákona",{"v":800000,"d":"800,000 Kč"},{"v":1200000,"d":"1,200,000 Kč"},{"v":1600000,"d":"1,600,000 Kč"},"Hodnota ze zákona, vstupuje do vzorečku",null,null,"Maximální výše uplatněných výdajů dle zákona",{"v":800000,"d":"800,000 Kč"},{"v":1200000,"d":"1,200,000 Kč"},{"v":1600000,"d":"1,600,000 Kč"}]
[null,"Procento zreálnění",{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.1,"d":"10%"},"Dohodnuté parametry, vstupuje do vzorečku",null,null,"Procento zreálnění",{"v":0.2,"d":"20%"},{"v":0.2,"d":"20%"},{"v":0.1,"d":"10%"}]
[null,"Mezivýpočet výše nákladů",{"$f":"+radek101*C128","v":0},{"$f":"+radek101*D128","v":0},{"$f":"+radek101*E128","v":0},{"$nulls":3},"Mezivýpočet výše nákladů",{"$f":"+SpoRadek101*J128","v":0},{"$f":"+SpoRadek101*K128","v":0},{"$f":"+SpoRadek101*L128","v":0}]
[null,"Zreálněné výdaje (prohlášené < max výše dle zákona)",{"$f":"+C131-(+C131*C130)","v":0},{"$f":"+D131-(+D131*D130)","v":0},{"$f":"+E131-(+E131*E130)","v":0},{"$nulls":3},"Zreálněné výdaje (prohlášené < max výše dle zákona)",{"$f":"+J131-(+J131*J130)","v":0},{"$f":"+K131-(+K131*K130)","v":0},{"$f":"+L131-(+L131*L130)","v":0}]
[{"$nulls":9},{"$f":"IF(SpoProhlasVydaje<IFERROR(HLOOKUP(SpoProcentoVydaju,adminBonita!J128:L129,2,0),\"\"),\"ano\",\"ne\")","v":"ne"}]
[null,"Příjem",{"$f":"IF(ProhlasVydaje<IFERROR(HLOOKUP(ProcentoVydaju,adminBonita!C128:E129,2,0),\"\"),(radek101-IFERROR(HLOOKUP(ProcentoVydaju,C128:E132,5,0),0))/12,(radek101-ProhlasVydaje)/12)","v":0},{"$nulls":5},"Příjem",{"$f":"IF(SpoProhlasVydaje<IFERROR(HLOOKUP(SpoProcentoVydaju,adminBonita!J128:L129,2,0),\"\"),(SpoRadek101-IFERROR(HLOOKUP(SpoProcentoVydaju,J128:L132,5,0),0))/12,(SpoRadek101-SpoProhlasVydaje)/12)","v":0}]
[]
[null,"3P",{"$nulls":6},"3P"]
[null,"radek101/provize",{"$f":"IFERROR(IF(AND(radek101/ZadProvize>=80%,radek101/ZadProvize<=120%),\"ANO\",\"NE\"),\"NE\")","v":"NE"},{"$nulls":5},"sporadek101/provize",{"$f":"IFERROR(IF(AND(SpoRadek101/SpoProvize>=80%,SpoRadek101/SpoProvize<=120%),\"ANO\",\"NE\"),\"NE\")","v":"NE"}]
[null,"pausal",{"$nulls":6},"pausal"]
[null,"Příjem (ř. 101) max 2000000",{"$f":" IF(radek101<=adminBonita!C127,\"ANO\",\"NE\")","v":"ANO"},{"$nulls":5},"Příjem (ř. 101) max 2000000",{"$f":" IF(SpoRadek101<=adminBonita!J127,\"ANO\",\"NE\")","v":"ANO"}]
[null,"Prohlášené  > dle zákona pro DP",{"$f":"IF(ProhlasVydaje>IFERROR(HLOOKUP(ProcentoVydaju,adminBonita!C128:E129,2,0),\"\"),\"ANO\",\"NE\")","v":"NE"},{"$nulls":5},"Prohlášené  > dle zákona pro DP",{"$f":"IF(SpoProhlasVydaje>IFERROR(HLOOKUP(SpoProcentoVydaju,adminBonita!J128:L129,2,0),\"\"),\"ANO\",\"NE\")","v":"NE"}]
[null,"Prohlášené  > zreálněné",{"$f":"IF(ProhlasVydaje>IFERROR(HLOOKUP(ProcentoVydaju,adminBonita!C128:E132,5,0),\"\"),\"ANO\",\"NE\")","v":"NE"},{"$f":"IF(C141=\"ANO\",ProhlasVydaje,IFERROR(HLOOKUP(ProcentoVydaju,adminBonita!C128:E132,5,0),\"\"))","v":""},null,"Vždy bereme vyšší než hodnotu, ANO, když Prohlášené jsou vyšší než Zreálněné",null,null,"Prohlášené  > zreálněné",{"$f":"IF(SpoProhlasVydaje>IFERROR(HLOOKUP(SpoProcentoVydaju,adminBonita!J128:L132,5,0),\"\"),\"ANO\",\"NE\")","v":"NE"},{"$f":"IF(J141=\"ANO\",SpoProhlasVydaje,IFERROR(HLOOKUP(SpoProcentoVydaju,adminBonita!J128:L132,5,0),\"\"))","v":""}]
[]
[]
[{"$nulls":4},"paušal",{"$nulls":6},"paušal"]
[{"$nulls":4},"ne","ano",{"$nulls":5},"ne","ano"]
[null,null,"3P","ne",{"$f":"IF((0.7*radek101)/12<(C37)/12,(0.7*IF(OstRodicPrisp>0,0,radek101)/12),(C37)/12)","v":0},{"$f":"IF(AND(C139=\"ANO\",C140=\"NE\"),(radek101-D141)/12,E146)","v":{"$error":"#VALUE!"}},{"$nulls":3},"3P","ne",{"$f":"IF((0.7*SpoRadek101)/12<(G37)/12,(0.7*IF(SpoOstRodicPrisp>0,0,SpoRadek101)/12),(G37)/12)","v":0},{"$f":"IF(AND(J139=\"ANO\",J140=\"NE\"),(SpoRadek101-K141)/12,L146)","v":{"$error":"#VALUE!"}}]
[{"$nulls":3},"ano",{"$f":"IF(C137=\"ANO\",(ZadProvize*0.4)/12,IF((0.7*radek101)/12<(C37)/12,(0.7*IF(OstRodicPrisp>0,0,radek101)/12),(C37)/12))","v":0},{"$f":"IF(C137=\"ANO\",(ZadProvize*0.6)/12,IF((0.7*radek101)/12<(C37)/12,(0.7*IF(OstRodicPrisp>0,0,radek101)/12),(C37)/12))","v":0},{"$nulls":4},"ano",{"$f":"IF(J137=\"ANO\",(SpoProvize*0.4)/12,IF((0.7*SpoRadek101)/12<(G37)/12,(0.7*IF(SpoOstRodicPrisp>0>0,0,SpoRadek101)/12),(G37)/12))","v":0},{"$f":"IF(J137=\"ANO\",(SpoProvize*0.6)/12,IF((0.7*SpoRadek101)/12<(G37)/12,(0.7*IF(SpoOstRodicPrisp>0>0,0,SpoRadek101)/12),(G37)/12))","v":0}]
[{"$nulls":3},0,{"$f":"E146","v":0},{"$f":"F146","v":{"$error":"#VALUE!"}},{"$nulls":4},0,{"$f":"L146","v":0},{"$f":"M146","v":{"$error":"#VALUE!"}}]

{"sheet":"Bonita2","index":6,"n_rows":86,"n_cols":33,"rows_kept":86,"merged":[[2,1,2,4],[3,4,3,7],[3,11,3,12],[3,14,3,15],[4,4,4,10],[4,11,4,12],[7,11,11,13],[7,14,7,15],[9,14,10,15],[14,5,14,7],[14,10,14,12],[28,5,28,7],[66,1,66,4],[69,1,69,4],[69,10,70,10],[69,12,70,12],[70,1,70,4],[81,1,81,4]]}
[{"$nulls":32},"Bonita není dostatečná."]
[]
[null,"BONITA",{"$nulls":11},{"$f":"_xlfn.SINGLE(manVerze)","v":"2026_04"}]
[]
[null,"Jméno a příjmení klienta",null,null,{"$f":"IF(SplatkaJmenoKlienta=\"\",\"\",SplatkaJmenoKlienta)","v":""}]
[]
[]
[null,"Úroková sazba",null,null,{"$f":"SazbaTrigger","v":{"v":0,"d":"0.00%"}},null,null,"Max. možná výše úvěru",null,null,{"$f":"IF(adminCelkovePrijmy=0,\"\",adminBonita!B89)","v":""},"Vyplňte příjmy a výdaje a zmáčkněte tlačítko vyhodnotit."]
[null,"Měsíční splátka",null,null,{"$f":"SplatkaTrigger","v":{"v":0,"d":"0 Kč"}},null,null,"Celkový uznatelný příjem",null,null,{"$f":"IF(adminCelkovePrijmy = 0,\"\",adminCelkovePrijmy)","v":""}]
[null,"Výše pojistného",null,null,{"$f":"Splatka2!L38","v":""},null,null,"Debt ratio (max.80%)",null,null,{"$f":"IF(adminCelkovePrijmy=0,\"\",ROUNDUP(DR,2))","v":""},{"$nulls":3},{"$f":"IF(adminCelkovePrijmy=0,\"\",IF(MaxDR=\"\",\"\",IF(DR<0%,\"Bonita není dostatečná.\",IF(DR<=MaxDR,\"Bonita je dostatečná.\",\"Bonita není dostatečná.\"))))","v":""}]
[null,"Celková měsíční platba",null,null,{"$f":"SUM(E9:E10)","v":{"v":0,"d":"0 Kč"}},null,null,"Stress Debt ratio (max. 100%)",null,null,{"$f":"IF(adminCelkovePrijmy=0,\"\",TEXT(ROUNDUP(stress_DR*100,0),\"0\")&\"%\")","v":""}]
[null,"RPSN",null,null,{"$f":"Splatka2!E38","v":""},null,null,"DTI",null,null,{"$f":"IFERROR(hodDTI,\"\")","v":""}]
[]
[]
[{"$nulls":5},"Prohlášené hodnoty",{"$nulls":4},"Bankou kalkulované hodnoty"]
[]
[]
[null,"Patří všichni žadatelé do jedné domácnosti?",{"$nulls":3},"Ano"]
[{"$nulls":5},"1. domácnost",null,"2. domácnost"]
[null,"Počet dospělých v domácnosti",{"$nulls":3},1,null,0]
[null,"Počet dětí v domácnosti",{"$nulls":3},0,null,0]
[null,"Současné bydliště",{"$nulls":3},"Praha"]
[]
[]
[null,"PŘÍJMY",{"$nulls":3},"Žadatel ",null,"Spolužadatel",null,null,"Žadatel ",null,"Spolužadatel"]
[null,"Příjem ze závislé činnosti"]
[]
[null," Průměrný měsíční příjem",{"$nulls":4},"Kč",null,"Kč",null,{"$f":"IF(F28=\"\",\"\",adminBonita!C3)","v":""},null,{"$f":"IF(H28=\"\",\"\",adminBonita!G22)","v":""}]
[{"$nulls":5},"V případě jiného příjmu než Kč"]
[null," Kurz"]
[null," Výkon práce v ČR?"]
[null," Adresa zaměstnavatele"]
[]
[null,"Příjem z daňového přiznání"]
[]
[null,"Příjmy z podnikání (ř.37)",{"$nulls":8},{"$f":"IF(adminBonita!C44=0,\"\",adminBonita!C44)","v":""},null,{"$f":"IF(SpoOstRodicPrisp>0,0,IF(adminBonita!G44=0,\"\",adminBonita!G44))","v":""}]
[null,"Hrubé příjmy z podnikání (ř. 101 přílohy č.1)"]
[null,"Prohlášené výdaje spojené s podnikáním"]
[null,"Výdaje jsou uplatňované paušálem?"]
[null,"Výše paušálních výdajů"]
[null,"Příjmy z pronájmu (ř.39)"]
[null,"Hrubé příjmy z pronájmu (ř. 201a Přílohy č. 2)"]
[null,"Příjmy z kapitálového majetku (ř.38)"]
[null,"Hrubé příjmy z vyplacených provizí "]
[null,"Uznány jako 3P?"]
[]
[null,"Ostatní standardní příjmy"]
[]
[null," Rodičovský příspěvek",{"$nulls":8},{"$f":"adminBonita!D56","v":{"v":0,"d":"0 Kč"}},null,{"$f":"adminBonita!H56","v":{"v":0,"d":"0 Kč"}}]
[null," Výživné",{"$nulls":8},{"$f":"adminBonita!D61","v":{"v":0,"d":"0 Kč"}},null,{"$f":"adminBonita!H61","v":{"v":0,"d":"0 Kč"}}]
[null," Invalidní důchod 3. stupně",{"$nulls":8},{"$f":"adminBonita!D62","v":{"v":0,"d":"0 Kč"}},null,{"$f":"adminBonita!H62","v":{"v":0,"d":"0 Kč"}}]
[null," Sirotčí důchod",{"$nulls":8},{"$f":"adminBonita!D58","v":{"v":0,"d":"0 Kč"}},null,{"$f":"adminBonita!H58","v":{"v":0,"d":"0 Kč"}}]
[null," Vdovský důchod",{"$nulls":8},{"$f":"adminBonita!D57","v":{"v":0,"d":"0 Kč"}},null,{"$f":"adminBonita!H57","v":{"v":0,"d":"0 Kč"}}]
[null," Starobní důchod",{"$nulls":8},{"$f":"adminBonita!D55","v":{"v":0,"d":"0 Kč"}},null,{"$f":"adminBonita!H55","v":{"v":0,"d":"0 Kč"}}]
[null," Renta výsluhová",{"$nulls":8},{"$f":"adminBonita!C60","v":{"v":0,"d":"0 Kč"}},null,{"$f":"adminBonita!H60","v":{"v":0,"d":"0 Kč"}}]
[]
[null,"Paušální daň"]
[]
[null,"Kreditní obrat na účtu za: ",null,null,"Měsíc 1"]
[{"$nulls":4},"Měsíc 2"]
[{"$nulls":4},"Měsíc 3"]
[null,"Prohlášené náklady spojené s podnikáním"]
[null,"Výsledný měsíční příjem",{"$nulls":8},{"$f":"IF(OstRodicPrisp>0,0,IF(SUM(F59:F61)=0,\"\",adminBonita!E40))","v":""},null,{"$f":"IF(SpoOstRodicPrisp>0,0,IF(SUM(H59:H61)=0,\"\",adminBonita!I40))","v":""}]
[]
[null,"Další příjmy"]
[]
[null,"Hrubý příjem - svobodná povolání (ř.101)",{"$nulls":8},{"$f":"IF(OstRodicPrisp>0,0,HrubyPrijem/12*0.6)","v":{"v":0,"d":"0 Kč"}},null,{"$f":"IF(SpoOstRodicPrisp>0,0,SpoHrubyPrijem/12*0.6)","v":{"v":0,"d":"0 Kč"}}]
[]
[null,"Příjem z vlastní společnosti"]
[null,"Průměrný měsíční příjem ze ZČ \n",{"$nulls":8},{"$f":"IF(AND(vlastniZavislaCinnost=\"\",vlastniPodil=\"\"),\"\",(IF(vlastniZavislaCinnost>45000,45000,vlastniZavislaCinnost)+vlastniPodil/36))","v":""},null,{"$f":"IF(AND(SpoVlastniZavislaCinnost=\"\",SpoVlastniPodil=\"\"),\"\",(IF(SpoVlastniZavislaCinnost>45000,45000,SpoVlastniZavislaCinnost)+(SpoVlastniPodil/36)))","v":""}]
[null,"Rozdělený a vyplacený podíl na zisku "]
[]
[null,"Ostatní (předschválené příjmy nebo na výjimku) ",{"$nulls":4},"Kč",null,"Kč",null,{"$f":"adminBonita!C7","v":{"v":0,"d":"0 Kč"}},null,{"$f":"adminBonita!D7","v":{"v":0,"d":"0 Kč"}}]
[]
[null,"VÝDAJE"]
[{"$nulls":5},"1. domácnost",null,"2. domácnost",null,null,"1. domácnost",null,"2. domácnost"]
[]
[null,"Prohlášené výdaje na bydlení",{"$nulls":3},{"v":0,"d":"0 Kč"},null,{"v":0,"d":"0 Kč"},null,null,{"$f":"MAX(ZadProhVB,adminBonita!C121)","v":{"v":8774.199999999999,"d":"8,774 Kč"}},null,{"$f":"IF(BonDomacnosti=\"Ano\",\"\",MAX(SpoProhVB,adminBonita!E121))","v":""}]
[null,"Prohlášené výdaje na domácnost",{"$nulls":3},{"v":0,"d":"0 Kč"},null,{"v":0,"d":"0 Kč"},null,null,{"$f":"MAX(ZadProhOV,adminBonita!C122)","v":{"v":5140.5,"d":"5,141 Kč"}},null,{"$f":"IF(BonDomacnosti=\"Ano\",\"\",MAX(SpoProhlOV,adminBonita!E122))","v":""}]
[null,"Ostatní pravidelné výdaje",{"$nulls":3},0,null,0]
[null,"Měsíční splátky dalších úvěrů (mimo refinancovaných)",{"$nulls":3},0,null,0]
[null,"Zbytkové jistiny existujících splátkových produktů\n(mimo refinancovaných)",{"$nulls":3},0,null,0]
[null,"Limit kontokoretních úvěrů",{"$nulls":3},0,null,0]
[null," z toho vyčerpáno",{"$nulls":3},0,null,0]
[null,"Limity kreditních karet",{"$nulls":3},0,null,0]
[null," z toho vyčerpáno",{"$nulls":3},0,null,0]

{"sheet":"adminStressDr","index":7,"n_rows":41,"n_cols":9,"rows_kept":41,"hidden":true,"merged":[[1,2,1,3],[2,1,2,3],[3,1,7,1],[3,2,3,3],[4,2,4,3],[5,2,5,3],[6,2,6,3],[7,2,7,3],[8,2,8,3],[10,2,10,3],[11,1,11,3],[12,1,15,1],[12,2,12,3],[13,2,13,3],[14,2,14,3],[15,2,15,3],[16,2,16,3],[18,1,18,3],[20,1,20,3],[22,2,22,3],[23,2,23,3],[24,1,28,1],[24,2,24,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3]]}
[]
[null,"DTI","A/B",null,{"$f":"StressDrA/StressDrB","v":{"$error":"#DIV/0!"}},null,"POSOUZENÍ NA UDW",null,{"$f":"IF(AND(bonDostatecna=\"Ano\",dtiDstiLtvNad+StressDrNad>0),1,0)","v":{"$error":"#NAME?"}}]
[null,"  A",null,null,{"$f":"SUM(E4:E8)","v":0},null,"DTI > 8 & DSTI > 40% & LTV > 80% & Regulatory LTV > 80%",null,{"$f":"IF(DtiNad+DstiNad+LtvNad+RegulatoryLtvNad=4,1,0)","v":{"$error":"#DIV/0!"}}]
[null,null,"financovaná částka požadovaného úvěru (včetně up-front CPI)",null,{"$f":"StressDrVyseUveru","v":0},null,"DTI > 8",8,{"$f":"IF(Dti>DtiNadLimit,1,0)","v":{"$error":"#DIV/0!"}}]
[null,null,"  + suma zbytkových jistin stávajících HU – suma zbytkových jistin refinancovaných HU",{"$nulls":3},"DSTI > 40%",{"v":0.4,"d":"40.00%"},{"$f":"IF(Dsti>DstiNadLimit,1,0)","v":{"$error":"#DIV/0!"}}]
[null,null,"  + suma zbytkových jistin a stávajících SU – suma zbytkových jistin refinancovaných SU ",{"$nulls":3},"LTV > 80%",{"v":0.8,"d":"80.00%"},{"$f":"IF(StressDrLtv>LtvNadLimit,1,0)","v":{"$error":"#DIV/0!"}}]
[null,null,"  + suma celkových limitů KK – suma celkových limitů refinancovaných/rušených KK",null,{"$f":"KK+SpoSplatky+SpoKk","v":0},null,"Regulatory LTV > 80%",{"v":0.8,"d":"80.00%"},{"$f":"IF(StressDrRegulatoryLtv>RegulatoryltvNadLimit,1,0)","v":{"$error":"#DIV/0!"}}]
[null,null,"  + suma celkových limitů KTK – suma celkových limitů refinancovaných/rušených KTK",null,{"$f":"KTK+SpoKtk","v":0},null,"STRESS DR > 100%",{"v":1,"d":"100.00%"},{"$f":"IF(StressDr>StressDrNadLimit,1,0)","v":0}]
[null,"  B","12*čistý měsíční příjem klienta",null,{"$f":"12*adminCelkovePrijmy","v":0}]
[]
[null,"DSTI","C/D",null,{"$f":"StressDrC/StressDrD","v":{"$error":"#DIV/0!"}}]
[null,"  C",null,null,{"$f":"SUM(E13:E16)","v":0}]
[null,null,"splátka požadovaného úvěru",null,{"$f":"StressDrVyseSplatky","v":0}]
[null,null,"  + suma aktuálních splátek HU, SU v registrech – suma aktuálních splátek refinancovaných HU, SU",null,{"$f":"Splatky","v":0}]
[null,null,"  + suma celkových limitů KK * 0,025 – suma celkových limitů refinanc/rušených KK * 0,025",null,{"$f":"KK*adminKoefKK+SpoSplatky+SpoKk*adminKoefKK","v":0}]
[null,null,"  + suma celkových limitů KTK * 0,04 – suma celkových limitů refinanc/rušených KTK * 0,04",null,{"$f":"KTK*adminKoefKtk+SpoKtk*adminKoefKtk","v":0}]
[null,"  D","čistý měsíční příjem klienta",null,{"$f":"adminCelkovePrijmy","v":0}]
[]
[null,"LTV",null,null,{"$f":"C_D_CardIncl","v":{"$error":"#DIV/0!"}}]
[]
[null,"Regulatory LTV",null,null,{"$f":"(VyseUveruZaklad+vyseUveru2+VyseLimit_presto)/NemHodn","v":{"$error":"#DIV/0!"}}]
[]
[null,"STRESS DR","E/F",null,{"$f":"StressDrVyseSplatky/StressDrDisponibilniPrijem","v":{"v":0,"d":"0.00%"}}]
[null,"E","výše splátky",null,{"$f":"VypoctiSplatku(StressDrSazba,StressDrVyseUveru,StressDrSplatnost)","v":0}]
[null,null,"výše úvěru vč. pojistného",null,{"$f":"VyseUveruZaklad+vyseUveru2+VyseJedPoj","v":0}]
[null,null,"úroková sazba + 2 %",null,{"$f":"UrSazba+0.02","v":{"v":0.0629,"d":"6.29%"}}]
[null,null,"splatnost 30 let",null,360]
[null,null,"ostatní splátky",null,{"$f":"adminOstatniSplatky","v":0}]
[null,null,"měsíční pojištění",null,{"$f":"VyseMesPoj","v":{"$error":"#N/A"}}]
[null,"F","disponibilní příjem",null,{"$f":"adminDisponibilniZdroje+adminOstatniSplatky","v":{"v":-13914.699999999999,"d":"-13,915"}}]
{"$rows_empty":10}
[null,"Slevy"]

{"sheet":"Zam_HU","index":8,"n_rows":12,"n_cols":18,"rows_kept":12,"merged":[[2,0,2,4],[4,6,4,7],[6,6,6,7],[6,11,6,12],[6,16,6,17],[8,6,8,7],[10,6,10,7]]}
[]
[]
["Příjem zaměstnance",{"$nulls":16},{"$f":"_xlfn.SINGLE([0]!manVerze)","v":"2026_04"}]
[]
[null,null,"Minimální požadovaný čistý měsíční příjem:",{"$nulls":3},{"$f":"+adminBonita!C92","v":{"v":0,"d":"0 Kč"}}]
[]
[null,null,"Disponibilní příjem:",{"$nulls":3},{"$f":"(adminDisponibilniZdroje)","v":{"v":-13914.699999999999,"d":"-13,915 Kč"}},null,"=","Příjem celkem:",null,{"$f":"adminCelkovePrijmy","v":0},null,"-","Výdaje celkem:",null,{"$f":"adminCelkovyVydaj","v":{"v":13914.699999999999,"d":"13,915"}}]
[]
[null,null,"Ostatní splátky:",{"$nulls":3},{"$f":"adminOstatniSplatky","v":{"v":0,"d":"0 Kč"}}]
[]
[null,null,"Splátka HÚ:",{"$nulls":3},{"$f":"Splatka","v":{"v":6214,"d":"6,214 Kč"}}]
[{"$nulls":6},"(((((adminSplatkaBon+adminOstatniSplatky)/(0,8))+adminCelkovyVydaj-adminOstatniSplatky))-adminPrijmySpoluzadatel)*1"]

{"sheet":"Nabidka","index":9,"n_rows":146,"n_cols":53,"rows_kept":146,"hidden":true,"merged":[[2,0,2,12],[13,9,13,26],[14,9,14,26],[15,9,15,26],[16,9,16,26],[18,22,18,37],[19,22,19,37],[20,22,20,37],[21,22,21,37],[22,22,22,37],[23,22,23,24],[23,27,23,36],[24,22,24,26],[24,27,24,35],[25,22,25,37],[26,22,26,26],[26,27,26,36],[27,22,27,37],[28,22,28,34],[29,22,29,26],[30,22,30,34],[31,22,31,26],[31,27,31,31],[31,32,31,34],[32,4,32,37],[35,4,35,37],[36,5,36,36],[37,5,37,36],[38,5,39,36],[38,42,38,43],[40,5,40,36],[41,5,41,36],[43,4,43,37],[45,9,45,26],[46,9,46,26],[47,9,47,26],[48,9,48,26],[50,4,51,39],[52,10,52,14],[52,15,52,24],[52,25,52,34],[53,10,53,14],[53,15,53,19],[53,20,53,24],[53,25,53,29],[53,30,53,34],[53,35,53,39],[54,15,54,23],[54,25,54,29],[54,30,54,34],[54,35,54,39],[55,10,55,14],[55,15,55,23],[55,25,55,29],[55,30,55,34],[55,35,55,39],[56,10,56,14],[56,25,56,29],[56,30,56,34],[56,35,56,39],[57,4,57,39],[58,10,58,14],[58,15,58,19],[58,20,58,24],[58,25,58,29],[58,30,58,34],[58,35,58,39],[59,15,59,19],[59,20,59,24],[59,25,59,29],[59,30,59,34],[59,35,59,39],[60,15,60,19],[60,20,60,24],[60,25,60,29],[60,30,60,34],[60,35,60,39],[61,15,61,19],[61,20,61,24],[61,25,61,29],[61,30,61,34],[61,35,61,39],[62,15,62,19],[62,20,62,24],[62,25,62,29],[62,30,62,34],[62,35,62,39],[62,40,62,44],[63,25,63,29],[63,30,63,34],[63,35,63,39],[64,15,64,19],[64,20,64,24],[64,25,64,29],[64,30,64,34],[64,35,64,39],[65,15,65,19],[65,20,65,24],[65,25,65,29],[65,30,65,34],[65,35,65,39],[66,15,66,19],[66,20,66,24],[66,25,66,29],[66,30,66,34],[66,35,66,39],[67,15,67,19],[67,20,67,24],[67,25,67,29],[67,30,67,34],[67,35,67,39],[68,15,68,19],[68,20,68,24],[68,25,68,29],[68,30,68,34],[68,35,68,39],[74,4,76,37],[79,4,79,37],[80,4,80,37],[87,4,87,37],[91,4,91,37],[92,4,92,37],[96,4,96,37],[100,4,100,37],[104,4,104,37],[108,4,108,37],[109,4,109,37],[113,4,113,37],[117,4,117,37],[121,4,121,37],[125,4,126,37],[128,4,128,37],[129,4,129,37],[130,4,130,37],[131,4,132,37],[133,4,133,30],[139,4,139,30],[140,4,140,30],[141,4,141,30],[142,4,142,30]]}
[]
[]
["NABÍDKA",{"$nulls":44},{"$f":"_xlfn.SINGLE(manVerze)","v":"2026_04"}]
[{"$nulls":4},"POUŽÍVEJTE PRO TISK NABÍDKY TLAČÍTKO VPRAVO NAHOŘE!!!!!"]
[]
[]
[]
[]
[{"$nulls":4},"Orientační nabídka hypotečního úvěru"]
[]
[]
[]
[]
[{"$nulls":4},"Klient:",{"$nulls":4},{"$f":"SplatkaJmenoKlienta","v":""}]
[{"$nulls":4},"E-mail:"]
[{"$nulls":4},"Telefon:"]
[{"$nulls":4},"Dne:",{"$nulls":4},{"$f":"TODAY()","v":"2026-03-06"}]
[]
[{"$nulls":4},"Typ",{"$nulls":17},{"$f":"IF(NizkoEn=\"nizkoener\",\"Hypotéka účelová – nízkoenergetická\",TypHypoteky)","v":"Hypotéka účelová"}]
[{"$nulls":4},"Výše úvěru",{"$nulls":17},{"$f":"VyseUveruZaklad+vyseUveru2+VyseJedPoj","v":{"v":0,"d":"0 Kč"}}]
[{"$nulls":4},"Minimální hodnota nemovitosti *",{"$nulls":17},{"$f":"NemHodn","v":{"v":0,"d":"0 Kč"}}]
[{"$nulls":4},"Fixní období",{"$nulls":17},{"$f":"Fix_obdobi","v":"3 roky"}]
[{"$nulls":4},"Doba splatnosti (v měsících)",{"$nulls":17},{"$f":"SplatnostPrepocetMesice","v":0}]
[{"$nulls":4},{"$f":"+IF(Fix_obdobi=\"Float\",\"Úroková sazba (výše Přirážky)\",\"Úroková sazba\")","v":"Úroková sazba"},{"$nulls":17},{"$f":"SazbaTrigger","v":{"v":0,"d":"0.00%"}},null,null,"p. a.",null,{"$f":"IF((Splatka2!P21+Splatka2!P22)>0,+\"(včetně indiv. slev \" &FIXED( (Splatka2!P21+Splatka2!P22)*100,2)&\" %)\",\"\")","v":""}]
[{"$nulls":4},"Výše splátky",{"$nulls":17},{"$f":"SplatkaTrigger","v":{"v":0,"d":"0 Kč"}},{"$nulls":4},{"$f":"IF(Pojisteni=\"měsíční pojištění\",\"(+ měsíční pojistné \"&(VyseMesPoj)&\" Kč)\",\"\")","v":{"$error":"#N/A"}}]
[{"$nulls":4},"Měsíční poplatek za správu úvěru",{"$nulls":17},{"v":0,"d":"0 Kč"}]
[{"$nulls":4},"Poplatek za poskytnutí úvěru",{"$nulls":17},{"$f":"IF(splPoplPoskZmena=\"\",splPoplPosk,splPoplPoskZmena)","v":{"v":0,"d":"0 Kč"}}]
[{"$nulls":4},"Poplatek za ověření podpisu",{"$nulls":17},{"v":50,"d":"50 Kč"}]
[{"$nulls":4},"Popl. za podání návrhu na vklad (výmaz) zástavního práva",{"$nulls":17},{"v":2000,"d":"2,000 Kč"}]
[{"$nulls":4},"RPSN **",{"$nulls":17},{"$f":"Splatka2!E38","v":""}]
[{"$nulls":4},"Maximální výše úvěru (při uvedeném příjmu a výdajích)",{"$nulls":17},{"$f":"adminBonita!B89","v":{"v":4350000,"d":"4,350,000 Kč"}}]
[{"$nulls":4},"Minimální hodnota nemovitosti*",{"$nulls":17},{"$f":"nMaxVyse*1.25","v":{"v":5437500,"d":"5,437,500 Kč"}}]
[{"$nulls":4},{"$f":"Parametry!A144","v":""}]
[{"$nulls":4},{"$f":"Parametry!A139","v":"** Ve výpočtu RPSN není zohledněn poplatek za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)"}]
[]
[{"$nulls":4},{"$f":"+IF(Fix_obdobi=\"Float\",\"V případě Fixního období ''Float'' se úroková sazba skládá z variabilní Base Mortage Rate (BMR) a pevné Přirážky. U tohoto Fixního období Vám rezervujeme výši Přirážky za těchto předpokladů:\",\"Úrokovou sazbu Vám v uvedené výši rezervujeme za těchto předpokladů:\")","v":"Úrokovou sazbu Vám v uvedené výši rezervujeme za těchto předpokladů:"}]
[{"$nulls":4},"·         požadované parametry úvěru (účel úvěru, výše úvěru, doba splatnosti, fixní období) zůstanou beze změn","požadované parametry úvěru (účel úvěru, výše úvěru, doba splatnosti, fixní období) zůstanou beze změn"]
[{"$nulls":4},"·",{"$f":"Parametry!A148","v":"hodnota nemovitosti, která bude sloužit k zajištění úvěru, bude ve výši alespoň  Kč, za předpokladu, že zastavovaná nemovitost neslouží k zajištění jiného úvěru"}]
[{"$nulls":4},"·",{"$f":"IF(OR(C_D_CardIncl<0.8,docHUAnoNe=FALSE),nabidkaText,nabidkaTextDocHu)","v":{"$error":"#DIV/0!"}}]
[]
[{"$nulls":4},{"$f":"IF(F41<>\"\",\"·\",\"\")","v":"·"},{"$f":"+IF(Pojisteni=\"jednorázové pojištění\",\"sjednání jednorázově hrazeného Pojištění schopnosti splácet úvěr\",IF(Pojisteni=\"měsíční pojištění\",\"sjednání měsíčně hrazeného Pojištění schopnosti splácet úvěr\",\"\"))","v":"sjednání měsíčně hrazeného Pojištění schopnosti splácet úvěr"}]
[{"$nulls":4},{"$f":"IF(F42<>\"\",\"·\",\"\")","v":"·"},{"$f":"+IF(AktivitaU=\"ANO\",adminSplatka!B98,\"\")","v":"aktivity na účtu, kterou se rozumí měsíční zaslání částky ve výši alespoň 1,5 násobku anuitní splátky ve prospěch tohoto účtu a měsíční provedení minimálně 3 plateb kartou vydanou k tomuto účtu"}]
[]
[]
[]
[{"$nulls":4},{"$f":"IF(prihlaseny=\"banka\",\"Jméno bankéře:\",\"Jméno poradce:\")","v":"Jméno poradce:"}]
[{"$nulls":4},{"$f":"IF(prihlaseny=\"banka\",\"Pobočka:\",\"Společnost:\")","v":"Společnost:"}]
[{"$nulls":4},"E-mail:"]
[{"$nulls":4},"Telefon:"]
[]
[{"$nulls":4},"Víte, že si u nás můžete půjčit až 1 mil Kč na rekonstrukci bez dokladování faktur, stavebních povolení atd.?\nPro Vámi zvolenou fixaci by splátky mohly vypadat takto: "]
[]
[{"$nulls":15},"Maximální částka, kterou vám můžeme nabídnout",{"$nulls":9},"Nebo uvažujete o rekonstrukci na nižší částku?"]
[]
[{"$nulls":4},"Navýšení hypotéky na rekonstrukci o",{"$nulls":10},{"$f":"adminSplatka!C75","v":""},{"$nulls":9},{"$f":"adminSplatka!C76","v":""},{"$nulls":4},{"$f":"adminSplatka!C77","v":""}]
[{"$nulls":4},"Dodatečná výše splátky",{"$nulls":5},{"v":7851,"d":"7,851 Kč"},{"$nulls":4},{"$f":"adminSplatka!D75","v":{"v":7457,"d":"7,457 Kč"}},{"$nulls":9},{"$f":"adminSplatka!D76","v":""},{"$nulls":4},{"$f":"adminSplatka!D77","v":""}]
[{"$nulls":10},{"v":8110,"d":"8,110 Kč"},{"$nulls":4},{"v":8110,"d":"8,110 Kč"},{"$nulls":4},{"v":8110,"d":"8,110 Kč"},{"$nulls":4},{"v":8110,"d":"8,110 Kč"},{"$nulls":4},{"v":8110,"d":"8,110 Kč"},{"$nulls":4},{"v":8110,"d":"8,110 Kč"}]
[{"$nulls":4},"Pozn. Nabízené částky jsou kalkulovány pouze na základě poměru požadované Výše úvěru a Odhadované tržní hodnoty nemovitosti ",{"$nulls":47},1403]
[{"$nulls":15},"Bez poj.",{"$nulls":4},"Basic",{"$nulls":4},"Standard",{"$nulls":4},"Full"]
[{"$nulls":4},"Měsíční splátka ",{"$nulls":10},{"$f":"+splatka_bez_pojM_nabidka","v":{"v":6376,"d":"6,376 Kč"}},{"$nulls":4},{"$f":"+splatka_s_pojM_nabidka","v":{"v":6214,"d":"6,214 Kč"}},{"$nulls":4},{"$f":"+splatka_s_pojM_nabidka","v":{"v":6214,"d":"6,214 Kč"}},{"$nulls":4},{"$f":"+splatka_s_pojM_nabidka","v":{"v":6214,"d":"6,214 Kč"}}]
[{"$nulls":4},"Měsíční poplatek za pojištění ",{"$nulls":10},{"v":0,"d":"0 Kč"},{"$nulls":4},{"$f":"ROUNDUP(IF(AND(adminSplatka!C1>Parametry!E20,adminSplatka!C1<Parametry!F20),VLOOKUP(U59,Parametry!B20:D22,3,0)*splatka_s_pojM_nabidka,IF(OR(adminSplatka!C1<=Parametry!E20,adminSplatka!C1>=Parametry!F20),VLOOKUP(U59,Parametry!B20:D22,2,0)*splatka_s_pojM_nabidka)),0)","v":{"v":342,"d":"342 Kč"}},{"$nulls":4},{"$f":"ROUNDUP(IF(AND(adminSplatka!C1>Parametry!E20,adminSplatka!C1<Parametry!F20),VLOOKUP(Z59,Parametry!B20:D22,3,0)*splatka_s_pojM_nabidka,IF(OR(adminSplatka!C1<=Parametry!E20,adminSplatka!C1>=Parametry!F20),VLOOKUP(Z59,Parametry!B20:D22,2,0)*splatka_s_pojM_nabidka,)),0)","v":{"v":529,"d":"529 Kč"}},{"$nulls":4},{"$f":"ROUNDUP(IF(AND(adminSplatka!C1>Parametry!E20,adminSplatka!C1<Parametry!F20),VLOOKUP(AE59,Parametry!B20:D22,3,0)*splatka_s_pojM_nabidka,IF(OR(adminSplatka!C1<=Parametry!E20,adminSplatka!C1>=Parametry!F20),VLOOKUP(AE59,Parametry!B20:D22,2,0)*splatka_s_pojM_nabidka,)),0)","v":{"v":684,"d":"684 Kč"}}]
[{"$nulls":4},"Poplatek za odhad ",{"$nulls":10},{"$f":"IF(SplTypNemovitosti=\"Expresní vyhodnocení bytové jednotky\",500,IF(SplTypNemovitosti=\"Bytová jednotka, pozemek\",5300,IF(SplTypNemovitosti=\"Rodinný dům, objekt individuální rekreace\",6500,IF(SplTypNemovitosti=\"Ostatní objekty\",7000,7000))))","v":{"v":7000,"d":"7,000 Kč"}},{"$nulls":4},{"$f":"IF((LTV<=0.8),0,IF(SplTypNemovitosti=\"Expresní vyhodnocení bytové jednotky\",500,IF(SplTypNemovitosti=\"Bytová jednotka, pozemek\",5300,IF(SplTypNemovitosti=\"Rodinný dům, objekt individuální rekreace\",6500,IF(SplTypNemovitosti=\"Ostatní objekty\",7000,7000)))))","v":{"v":7000,"d":"7,000 Kč"}},{"$nulls":4},{"$f":"IF((LTV<=0.8),0,IF(SplTypNemovitosti=\"Expresní vyhodnocení bytové jednotky\",500,IF(SplTypNemovitosti=\"Bytová jednotka, pozemek\",5300,IF(SplTypNemovitosti=\"Rodinný dům, objekt individuální rekreace\",6500,IF(SplTypNemovitosti=\"Ostatní objekty\",7000,7000)))))","v":{"v":7000,"d":"7,000 Kč"}},{"$nulls":4},{"$f":"IF((LTV<=0.8),0,IF(SplTypNemovitosti=\"Expresní vyhodnocení bytové jednotky\",500,IF(SplTypNemovitosti=\"Bytová jednotka, pozemek\",5300,IF(SplTypNemovitosti=\"Rodinný dům, objekt individuální rekreace\",6500,IF(SplTypNemovitosti=\"Ostatní objekty\",7000,7000)))))","v":{"v":7000,"d":"7,000 Kč"}}]
[{"$nulls":4},"O kolik zaplatíte navíc s pojištěním",{"$nulls":10},{"v":0,"d":"0 Kč"},{"$nulls":4},{"$f":"(+U61-(P60-U60))","v":{"v":180,"d":"180 Kč"}},{"$nulls":4},{"$f":"(+Z61-(P60-Z60))","v":{"v":367,"d":"367 Kč"}},{"$nulls":4},{"$f":"(+AE61-(P60-AE60))","v":{"v":522,"d":"522 Kč"}}]
[{"$nulls":4},"Za tyto reálné měsíční náklady získáte pojištění:"]
[{"$nulls":4},"• pro případ smrti",{"$nulls":15},"ANO",{"$nulls":4},"ANO",{"$nulls":4},"ANO"]
[{"$nulls":4},"• pro případ invalidity 3. stupně",{"$nulls":15},"ANO",{"$nulls":4},"ANO",{"$nulls":4},"ANO"]
[{"$nulls":4},"• pro případ pracovní neschopnosti",{"$nulls":20},"ANO",{"$nulls":4},"ANO"]
[{"$nulls":4},"• pro případ závažných onemocnění",{"$nulls":25},"ANO"]
[{"$nulls":4},"• pro případ ztráty zaměstnání",{"$nulls":25},"ANO"]
[]
[]
[]
[]
[]
[{"$nulls":4},"Tato nabídka je pouze indikativní, není návrhem na uzavření smlouvy a nelze z ní proto dovozovat povinnost banky uskutečnit jakékoli transakce. Případné uzavření smlouvy nebo uskutečnění transakce je vázáno na získání potřebných interních schválení v rámci banky a na podepsání příslušné smluvní dokumentace. Tato nabídka není radou podle pravidel stanovených zákonem č. 257/2016 Sb., o spotřebitelském úvěru."]
[]
[]
[]
[]
[{"$nulls":4},"Nízkoenergetická hypotéka – podporujeme dlouhodobě udržitelné bydlení "]
[{"$nulls":4},"·    Pokud nám k financované nemovitosti dodáte Průkaz energetické náročnosti budovy v klasifikační třídě A nebo B:"]
[{"$nulls":4},"o   získáte slevu na úrokové sazbě ve výši 0,1 %"]
[]
[]
[]
[]
[]
[{"$nulls":4},"Výhody dalších produktů"]
[]
[]
[]
[{"$nulls":4},"Konto OPEN – pro Vaši jistotu a svobodu za 89 Kč měsíčně"]
[{"$nulls":4},"·         Základní výbava"]
[{"$nulls":4},"o    2 běžné účty v Kč a 1 účet v EUR"]
[{"$nulls":4},"o    Internetové bankovnictví Online Banking"]
[{"$nulls":4},"o    Mobilní bankovnictví Smart Banking"]
[{"$nulls":4},"·    Nákupy bez starostí"]
[{"$nulls":4},"o    U-šetřete – slevy a odměny za nákupy přímo na vaší kartě"]
[{"$nulls":4},"o    Výběry z bankomatů UniCredit zdarma"]
[{"$nulls":4},"o    Neomezené výběry hotovosti ze všech ostatních bankomatů doma i v zahraničí zdarma"]
[{"$nulls":4},"·    Pro vaši jistotu"]
[{"$nulls":4},"o    Cestovní pojištění dovolené i pracovních cest"]
[{"$nulls":4},"o    Pojištění vašich osobních věcí, jako je peněženka, klíče a platební karty"]
[{"$nulls":4},"o    Pojištění nákupů na internetu"]
[]
[]
[]
[]
[{"$nulls":4},"Konto TOP – pro nejvyšší standard - zdarma (při příjmu nad 40 000 Kč měsíčně) nebo za 299 Kč měsíčně"]
[{"$nulls":4},"·    Základní výbava"]
[{"$nulls":4},"o    2 běžné účty v Kč a 1 účet v EUR a 1 účet v USD"]
[{"$nulls":4},"o    Internetové bankovnictví Online Banking"]
[{"$nulls":4},"o    Mobilní bankovnictví Smart Banking"]
[{"$nulls":4},"·    Nákupy bez starostí"]
[{"$nulls":4},"o    U-šetřete – slevy a odměny za nákupy přímo na vaší kartě"]
[{"$nulls":4},"o    Výběry z bankomatů UniCredit zdarma"]
[{"$nulls":4},"o    Neomezené výběry hotovosti ze všech ostatních bankomatů doma i v zahraničí zdarma"]
[{"$nulls":4},"·    Pro vaši jistotu"]
[{"$nulls":4},"o    Cestovní pojištění dovolené i pracovních cest v nejvyšším standardu"]
[{"$nulls":4},"o    Pojištění vašich osobních věcí, jako je peněženka, klíče a platební karty, s vyšším limitem"]
[{"$nulls":4},"o    Pojištění nákupů na internetu"]
[]
[]
[]
[]
[{"$nulls":4},"POJIŠTĚNÍ SCHOPNOSTI SPLÁCET – Ochraní Vás a Vaše blízké před riziky, která jsou spojena se ztrátou příjmu a mohou vám způsobit finanční potíže. Pojištění schopnosti splácet úvěr slouží jako základ pro úhradu Vašich závazků v případě nepředvídaných životních situací. Na výběr máte z těchto variant:"]
[]
[]
[{"$nulls":4},"·         Balíček pojištění BASIC RP – zahrnuje pojištění smrti a pojištění invalidity třetího stupně / přiznání průkazu ZTP/P"]
[{"$nulls":4},"·         Balíček pojištění STANDARD RP – zahrnuje pojištění smrti a pojištění invalidity třetího stupně / přiznání průkazu ZTP/P\n      a pojištění pracovní neschopnosti"]
[{"$nulls":4},"·         Balíček pojištění FULL RP - zahrnuje pojištění smrti a pojištění invalidity třetího stupně / přiznání průkazu ZTP/P a pojištění\n      pracovní neschopnosti, pojištění ztráty zaměstnání a   pojištění závažných onemocnění"]
[]
[]
[{"$nulls":4},"·         Rychlé a snadné sjednání"]
[]
[]
[{"$nulls":4},"VYHODNOCENÍ RIZIK SPOJENÝCH SE ZÁSTAVOU NEMOVITOSTI"]
[]
[{"$nulls":4},"Zdarma poskytujeme za následujících podmínek:"]
[{"$nulls":4},"·         podepsaná hypoteční úvěrová smlouva"]
[{"$nulls":4},"·        uzavřené pojištění schopnosti splácet úvěr"]
[{"$nulls":4},"·         aktivované U konto, účet OPEN, nebo účet TOP, ze kterého je splácen úvěr"]
[{"$nulls":4},"·         výše úvěru max. do 80 % hodnoty zastavované nemovitosti"]
[]
[{"$nulls":4},"Individuální podmínky jsou na úvážení banky."]
[{"$nulls":4},"Poplatek je vrácen do 30 pracovních dnů od splnění podmínek."]

{"sheet":"Kalendar","index":10,"n_rows":386,"n_cols":7,"rows_kept":386,"merged":[[2,1,2,6],[13,1,13,6],[15,1,15,6]]}
[]
[]
[null,"Orientační splátkový kalendář hypotečního úvěru"]
[]
[null,"Typ produktu",null,null,{"$f":"Nabidka!W19","v":"Hypotéka účelová"}]
[null,"Výše úvěru",null,null,{"$f":"RPSN!B2","v":{"v":0,"d":"0 Kč"}}]
[null,"Fixní období",null,null,{"$f":"Nabidka!W22","v":"3 roky"}]
[null,"Doba splatnosti",null,null,{"$f":"RPSN!B7","v":0}]
[null,"Úroková sazba",null,null,{"$f":"RPSN!B3","v":4.29}]
[null,"Výše splátky",null,null,{"$f":"RPSN!B8","v":{"v":6214,"d":"6,214 Kč"}}]
[null,"Měsíční poplatek za správu úvěru",null,null,{"$f":"RPSN!B4","v":{"v":0,"d":"0 Kč"}}]
[null,"Poplatek za poskytnutí úvěru",null,null,{"$f":"RPSN!B5","v":{"v":0,"d":"0 Kč"}}]
[null,"RPSN *",null,null,{"$f":"kalkAPR","v":{"v":0.05070568730670106,"d":"5.07%"}}]
[null,"* Ve výpočtu RPSN není zohledněn poplatek za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti).\n"]
[]
[null,"Tento přehled je pouze indikativní, není návrhem na uzavření smlouvy a nelze z ní něj proto dovozovat povinnost banky uskutečnit jakékoliv transakce. Případné uzavření smlouvy nebo uskutečnění transakce je vázáno na získání potřebných interních schválení v rámci banky a na podepsání příslušné smluvní dokumentace."]
[]
[null,"ČÍSLO SPLÁTKY","DATUM \nSPLÁTKY","SPLÁTKA \nJISTINY","SPLÁTKA \nÚROKU","CELKOVÁ \nSPLÁTKA","ZŮSTATEK JISTINY PO SPLÁTCE"]
[null,{"$f":"RPSN!D2","v":0},{"$f":"RPSN!E2","v":"2026-03-25"},{"v":0,"d":"0.00"},{"$f":"F19","v":{"v":0,"d":"0.00"}},{"$f":"RPSN!J2","v":{"v":0,"d":"0.00"}},{"$f":"RPSN!K2","v":{"v":0,"d":"0.00"}}]
[null,{"$f":"IF(SplDobaSplatnosti>B19,RPSN!C3,\"\")","v":""},{"$f":"IF($B20<>\"\",RPSN!E3,\"\")","v":""},{"$f":"IF($B20<>\"\",F20-E20,\"\")","v":""},{"$f":"IF($B20<>\"\",RPSN!I3,\"\")","v":""},{"$f":"IF($B20<>\"\",RPSN!J3,\"\")","v":""},{"$f":"IF($B20<>\"\",RPSN!K3,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B20,RPSN!D4,\"\")","v":""},{"$f":"IF($B21<>\"\",RPSN!E4,\"\")","v":""},{"$f":"IF($B21<>\"\",F21-E21,\"\")","v":""},{"$f":"IF($B21<>\"\",RPSN!I4,\"\")","v":""},{"$f":"IF($B21<>\"\",RPSN!J4,\"\")","v":""},{"$f":"IF($B21<>\"\",RPSN!K4,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B21,RPSN!D5,\"\")","v":""},{"$f":"IF($B22<>\"\",RPSN!E5,\"\")","v":""},"",{"$f":"IF($B22<>\"\",RPSN!I5,\"\")","v":""},{"$f":"IF($B22<>\"\",RPSN!J5,\"\")","v":""},{"$f":"IF($B22<>\"\",RPSN!K5,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B22,RPSN!D6,\"\")","v":""},{"$f":"IF($B23<>\"\",RPSN!E6,\"\")","v":""},"",{"$f":"IF($B23<>\"\",RPSN!I6,\"\")","v":""},{"$f":"IF($B23<>\"\",RPSN!J6,\"\")","v":""},{"$f":"IF($B23<>\"\",RPSN!K6,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B23,RPSN!D7,\"\")","v":""},{"$f":"IF($B24<>\"\",RPSN!E7,\"\")","v":""},"",{"$f":"IF($B24<>\"\",RPSN!I7,\"\")","v":""},{"$f":"IF($B24<>\"\",RPSN!J7,\"\")","v":""},{"$f":"IF($B24<>\"\",RPSN!K7,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B24,RPSN!D8,\"\")","v":""},{"$f":"IF($B25<>\"\",RPSN!E8,\"\")","v":""},"",{"$f":"IF($B25<>\"\",RPSN!I8,\"\")","v":""},{"$f":"IF($B25<>\"\",RPSN!J8,\"\")","v":""},{"$f":"IF($B25<>\"\",RPSN!K8,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B25,RPSN!D9,\"\")","v":""},{"$f":"IF($B26<>\"\",RPSN!E9,\"\")","v":""},"",{"$f":"IF($B26<>\"\",RPSN!I9,\"\")","v":""},{"$f":"IF($B26<>\"\",RPSN!J9,\"\")","v":""},{"$f":"IF($B26<>\"\",RPSN!K9,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B26,RPSN!D10,\"\")","v":""},{"$f":"IF($B27<>\"\",RPSN!E10,\"\")","v":""},"",{"$f":"IF($B27<>\"\",RPSN!I10,\"\")","v":""},{"$f":"IF($B27<>\"\",RPSN!J10,\"\")","v":""},{"$f":"IF($B27<>\"\",RPSN!K10,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B27,RPSN!D11,\"\")","v":""},{"$f":"IF($B28<>\"\",RPSN!E11,\"\")","v":""},"",{"$f":"IF($B28<>\"\",RPSN!I11,\"\")","v":""},{"$f":"IF($B28<>\"\",RPSN!J11,\"\")","v":""},{"$f":"IF($B28<>\"\",RPSN!K11,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B28,RPSN!D12,\"\")","v":""},{"$f":"IF($B29<>\"\",RPSN!E12,\"\")","v":""},"",{"$f":"IF($B29<>\"\",RPSN!I12,\"\")","v":""},{"$f":"IF($B29<>\"\",RPSN!J12,\"\")","v":""},{"$f":"IF($B29<>\"\",RPSN!K12,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B29,RPSN!D13,\"\")","v":""},{"$f":"IF($B30<>\"\",RPSN!E13,\"\")","v":""},"",{"$f":"IF($B30<>\"\",RPSN!I13,\"\")","v":""},{"$f":"IF($B30<>\"\",RPSN!J13,\"\")","v":""},{"$f":"IF($B30<>\"\",RPSN!K13,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B30,RPSN!D14,\"\")","v":""},{"$f":"IF($B31<>\"\",RPSN!E14,\"\")","v":""},"",{"$f":"IF($B31<>\"\",RPSN!I14,\"\")","v":""},{"$f":"IF($B31<>\"\",RPSN!J14,\"\")","v":""},{"$f":"IF($B31<>\"\",RPSN!K14,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B31,RPSN!D15,\"\")","v":""},{"$f":"IF($B32<>\"\",RPSN!E15,\"\")","v":""},"",{"$f":"IF($B32<>\"\",RPSN!I15,\"\")","v":""},{"$f":"IF($B32<>\"\",RPSN!J15,\"\")","v":""},{"$f":"IF($B32<>\"\",RPSN!K15,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B32,RPSN!D16,\"\")","v":""},{"$f":"IF($B33<>\"\",RPSN!E16,\"\")","v":""},"",{"$f":"IF($B33<>\"\",RPSN!I16,\"\")","v":""},{"$f":"IF($B33<>\"\",RPSN!J16,\"\")","v":""},{"$f":"IF($B33<>\"\",RPSN!K16,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B33,RPSN!D17,\"\")","v":""},{"$f":"IF($B34<>\"\",RPSN!E17,\"\")","v":""},"",{"$f":"IF($B34<>\"\",RPSN!I17,\"\")","v":""},{"$f":"IF($B34<>\"\",RPSN!J17,\"\")","v":""},{"$f":"IF($B34<>\"\",RPSN!K17,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B34,RPSN!D18,\"\")","v":""},{"$f":"IF($B35<>\"\",RPSN!E18,\"\")","v":""},"",{"$f":"IF($B35<>\"\",RPSN!I18,\"\")","v":""},{"$f":"IF($B35<>\"\",RPSN!J18,\"\")","v":""},{"$f":"IF($B35<>\"\",RPSN!K18,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B35,RPSN!D19,\"\")","v":""},{"$f":"IF($B36<>\"\",RPSN!E19,\"\")","v":""},"",{"$f":"IF($B36<>\"\",RPSN!I19,\"\")","v":""},{"$f":"IF($B36<>\"\",RPSN!J19,\"\")","v":""},{"$f":"IF($B36<>\"\",RPSN!K19,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B36,RPSN!D20,\"\")","v":""},{"$f":"IF($B37<>\"\",RPSN!E20,\"\")","v":""},"",{"$f":"IF($B37<>\"\",RPSN!I20,\"\")","v":""},{"$f":"IF($B37<>\"\",RPSN!J20,\"\")","v":""},{"$f":"IF($B37<>\"\",RPSN!K20,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B37,RPSN!D21,\"\")","v":""},{"$f":"IF($B38<>\"\",RPSN!E21,\"\")","v":""},"",{"$f":"IF($B38<>\"\",RPSN!I21,\"\")","v":""},{"$f":"IF($B38<>\"\",RPSN!J21,\"\")","v":""},{"$f":"IF($B38<>\"\",RPSN!K21,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B38,RPSN!D22,\"\")","v":""},{"$f":"IF($B39<>\"\",RPSN!E22,\"\")","v":""},"",{"$f":"IF($B39<>\"\",RPSN!I22,\"\")","v":""},{"$f":"IF($B39<>\"\",RPSN!J22,\"\")","v":""},{"$f":"IF($B39<>\"\",RPSN!K22,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B39,RPSN!D23,\"\")","v":""},{"$f":"IF($B40<>\"\",RPSN!E23,\"\")","v":""},"",{"$f":"IF($B40<>\"\",RPSN!I23,\"\")","v":""},{"$f":"IF($B40<>\"\",RPSN!J23,\"\")","v":""},{"$f":"IF($B40<>\"\",RPSN!K23,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B40,RPSN!D24,\"\")","v":""},{"$f":"IF($B41<>\"\",RPSN!E24,\"\")","v":""},"",{"$f":"IF($B41<>\"\",RPSN!I24,\"\")","v":""},{"$f":"IF($B41<>\"\",RPSN!J24,\"\")","v":""},{"$f":"IF($B41<>\"\",RPSN!K24,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B41,RPSN!D25,\"\")","v":""},{"$f":"IF($B42<>\"\",RPSN!E25,\"\")","v":""},"",{"$f":"IF($B42<>\"\",RPSN!I25,\"\")","v":""},{"$f":"IF($B42<>\"\",RPSN!J25,\"\")","v":""},{"$f":"IF($B42<>\"\",RPSN!K25,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B42,RPSN!D26,\"\")","v":""},{"$f":"IF($B43<>\"\",RPSN!E26,\"\")","v":""},"",{"$f":"IF($B43<>\"\",RPSN!I26,\"\")","v":""},{"$f":"IF($B43<>\"\",RPSN!J26,\"\")","v":""},{"$f":"IF($B43<>\"\",RPSN!K26,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B43,RPSN!D27,\"\")","v":""},{"$f":"IF($B44<>\"\",RPSN!E27,\"\")","v":""},"",{"$f":"IF($B44<>\"\",RPSN!I27,\"\")","v":""},{"$f":"IF($B44<>\"\",RPSN!J27,\"\")","v":""},{"$f":"IF($B44<>\"\",RPSN!K27,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B44,RPSN!D28,\"\")","v":""},{"$f":"IF($B45<>\"\",RPSN!E28,\"\")","v":""},"",{"$f":"IF($B45<>\"\",RPSN!I28,\"\")","v":""},{"$f":"IF($B45<>\"\",RPSN!J28,\"\")","v":""},{"$f":"IF($B45<>\"\",RPSN!K28,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B45,RPSN!D29,\"\")","v":""},{"$f":"IF($B46<>\"\",RPSN!E29,\"\")","v":""},"",{"$f":"IF($B46<>\"\",RPSN!I29,\"\")","v":""},{"$f":"IF($B46<>\"\",RPSN!J29,\"\")","v":""},{"$f":"IF($B46<>\"\",RPSN!K29,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B46,RPSN!D30,\"\")","v":""},{"$f":"IF($B47<>\"\",RPSN!E30,\"\")","v":""},"",{"$f":"IF($B47<>\"\",RPSN!I30,\"\")","v":""},{"$f":"IF($B47<>\"\",RPSN!J30,\"\")","v":""},{"$f":"IF($B47<>\"\",RPSN!K30,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B47,RPSN!D31,\"\")","v":""},{"$f":"IF($B48<>\"\",RPSN!E31,\"\")","v":""},"",{"$f":"IF($B48<>\"\",RPSN!I31,\"\")","v":""},{"$f":"IF($B48<>\"\",RPSN!J31,\"\")","v":""},{"$f":"IF($B48<>\"\",RPSN!K31,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B48,RPSN!D32,\"\")","v":""},{"$f":"IF($B49<>\"\",RPSN!E32,\"\")","v":""},"",{"$f":"IF($B49<>\"\",RPSN!I32,\"\")","v":""},{"$f":"IF($B49<>\"\",RPSN!J32,\"\")","v":""},{"$f":"IF($B49<>\"\",RPSN!K32,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B49,RPSN!D33,\"\")","v":""},{"$f":"IF($B50<>\"\",RPSN!E33,\"\")","v":""},"",{"$f":"IF($B50<>\"\",RPSN!I33,\"\")","v":""},{"$f":"IF($B50<>\"\",RPSN!J33,\"\")","v":""},{"$f":"IF($B50<>\"\",RPSN!K33,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B50,RPSN!D34,\"\")","v":""},{"$f":"IF($B51<>\"\",RPSN!E34,\"\")","v":""},"",{"$f":"IF($B51<>\"\",RPSN!I34,\"\")","v":""},{"$f":"IF($B51<>\"\",RPSN!J34,\"\")","v":""},{"$f":"IF($B51<>\"\",RPSN!K34,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B51,RPSN!D35,\"\")","v":""},{"$f":"IF($B52<>\"\",RPSN!E35,\"\")","v":""},"",{"$f":"IF($B52<>\"\",RPSN!I35,\"\")","v":""},{"$f":"IF($B52<>\"\",RPSN!J35,\"\")","v":""},{"$f":"IF($B52<>\"\",RPSN!K35,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B52,RPSN!D36,\"\")","v":""},{"$f":"IF($B53<>\"\",RPSN!E36,\"\")","v":""},"",{"$f":"IF($B53<>\"\",RPSN!I36,\"\")","v":""},{"$f":"IF($B53<>\"\",RPSN!J36,\"\")","v":""},{"$f":"IF($B53<>\"\",RPSN!K36,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B53,RPSN!D37,\"\")","v":""},{"$f":"IF($B54<>\"\",RPSN!E37,\"\")","v":""},"",{"$f":"IF($B54<>\"\",RPSN!I37,\"\")","v":""},{"$f":"IF($B54<>\"\",RPSN!J37,\"\")","v":""},{"$f":"IF($B54<>\"\",RPSN!K37,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B54,RPSN!D38,\"\")","v":""},{"$f":"IF($B55<>\"\",RPSN!E38,\"\")","v":""},"",{"$f":"IF($B55<>\"\",RPSN!I38,\"\")","v":""},{"$f":"IF($B55<>\"\",RPSN!J38,\"\")","v":""},{"$f":"IF($B55<>\"\",RPSN!K38,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B55,RPSN!D39,\"\")","v":""},{"$f":"IF($B56<>\"\",RPSN!E39,\"\")","v":""},"",{"$f":"IF($B56<>\"\",RPSN!I39,\"\")","v":""},{"$f":"IF($B56<>\"\",RPSN!J39,\"\")","v":""},{"$f":"IF($B56<>\"\",RPSN!K39,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B56,RPSN!D40,\"\")","v":""},{"$f":"IF($B57<>\"\",RPSN!E40,\"\")","v":""},"",{"$f":"IF($B57<>\"\",RPSN!I40,\"\")","v":""},{"$f":"IF($B57<>\"\",RPSN!J40,\"\")","v":""},{"$f":"IF($B57<>\"\",RPSN!K40,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B57,RPSN!D41,\"\")","v":""},{"$f":"IF($B58<>\"\",RPSN!E41,\"\")","v":""},"",{"$f":"IF($B58<>\"\",RPSN!I41,\"\")","v":""},{"$f":"IF($B58<>\"\",RPSN!J41,\"\")","v":""},{"$f":"IF($B58<>\"\",RPSN!K41,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B58,RPSN!D42,\"\")","v":""},{"$f":"IF($B59<>\"\",RPSN!E42,\"\")","v":""},"",{"$f":"IF($B59<>\"\",RPSN!I42,\"\")","v":""},{"$f":"IF($B59<>\"\",RPSN!J42,\"\")","v":""},{"$f":"IF($B59<>\"\",RPSN!K42,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B59,RPSN!D43,\"\")","v":""},{"$f":"IF($B60<>\"\",RPSN!E43,\"\")","v":""},"",{"$f":"IF($B60<>\"\",RPSN!I43,\"\")","v":""},{"$f":"IF($B60<>\"\",RPSN!J43,\"\")","v":""},{"$f":"IF($B60<>\"\",RPSN!K43,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B60,RPSN!D44,\"\")","v":""},{"$f":"IF($B61<>\"\",RPSN!E44,\"\")","v":""},"",{"$f":"IF($B61<>\"\",RPSN!I44,\"\")","v":""},{"$f":"IF($B61<>\"\",RPSN!J44,\"\")","v":""},{"$f":"IF($B61<>\"\",RPSN!K44,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B61,RPSN!D45,\"\")","v":""},{"$f":"IF($B62<>\"\",RPSN!E45,\"\")","v":""},"",{"$f":"IF($B62<>\"\",RPSN!I45,\"\")","v":""},{"$f":"IF($B62<>\"\",RPSN!J45,\"\")","v":""},{"$f":"IF($B62<>\"\",RPSN!K45,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B62,RPSN!D46,\"\")","v":""},{"$f":"IF($B63<>\"\",RPSN!E46,\"\")","v":""},"",{"$f":"IF($B63<>\"\",RPSN!I46,\"\")","v":""},{"$f":"IF($B63<>\"\",RPSN!J46,\"\")","v":""},{"$f":"IF($B63<>\"\",RPSN!K46,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B63,RPSN!D47,\"\")","v":""},{"$f":"IF($B64<>\"\",RPSN!E47,\"\")","v":""},"",{"$f":"IF($B64<>\"\",RPSN!I47,\"\")","v":""},{"$f":"IF($B64<>\"\",RPSN!J47,\"\")","v":""},{"$f":"IF($B64<>\"\",RPSN!K47,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B64,RPSN!D48,\"\")","v":""},{"$f":"IF($B65<>\"\",RPSN!E48,\"\")","v":""},"",{"$f":"IF($B65<>\"\",RPSN!I48,\"\")","v":""},{"$f":"IF($B65<>\"\",RPSN!J48,\"\")","v":""},{"$f":"IF($B65<>\"\",RPSN!K48,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B65,RPSN!D49,\"\")","v":""},{"$f":"IF($B66<>\"\",RPSN!E49,\"\")","v":""},"",{"$f":"IF($B66<>\"\",RPSN!I49,\"\")","v":""},{"$f":"IF($B66<>\"\",RPSN!J49,\"\")","v":""},{"$f":"IF($B66<>\"\",RPSN!K49,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B66,RPSN!D50,\"\")","v":""},{"$f":"IF($B67<>\"\",RPSN!E50,\"\")","v":""},"",{"$f":"IF($B67<>\"\",RPSN!I50,\"\")","v":""},{"$f":"IF($B67<>\"\",RPSN!J50,\"\")","v":""},{"$f":"IF($B67<>\"\",RPSN!K50,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B67,RPSN!D51,\"\")","v":""},{"$f":"IF($B68<>\"\",RPSN!E51,\"\")","v":""},"",{"$f":"IF($B68<>\"\",RPSN!I51,\"\")","v":""},{"$f":"IF($B68<>\"\",RPSN!J51,\"\")","v":""},{"$f":"IF($B68<>\"\",RPSN!K51,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B68,RPSN!D52,\"\")","v":""},{"$f":"IF($B69<>\"\",RPSN!E52,\"\")","v":""},"",{"$f":"IF($B69<>\"\",RPSN!I52,\"\")","v":""},{"$f":"IF($B69<>\"\",RPSN!J52,\"\")","v":""},{"$f":"IF($B69<>\"\",RPSN!K52,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B69,RPSN!D53,\"\")","v":""},{"$f":"IF($B70<>\"\",RPSN!E53,\"\")","v":""},"",{"$f":"IF($B70<>\"\",RPSN!I53,\"\")","v":""},{"$f":"IF($B70<>\"\",RPSN!J53,\"\")","v":""},{"$f":"IF($B70<>\"\",RPSN!K53,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B70,RPSN!D54,\"\")","v":""},{"$f":"IF($B71<>\"\",RPSN!E54,\"\")","v":""},"",{"$f":"IF($B71<>\"\",RPSN!I54,\"\")","v":""},{"$f":"IF($B71<>\"\",RPSN!J54,\"\")","v":""},{"$f":"IF($B71<>\"\",RPSN!K54,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B71,RPSN!D55,\"\")","v":""},{"$f":"IF($B72<>\"\",RPSN!E55,\"\")","v":""},"",{"$f":"IF($B72<>\"\",RPSN!I55,\"\")","v":""},{"$f":"IF($B72<>\"\",RPSN!J55,\"\")","v":""},{"$f":"IF($B72<>\"\",RPSN!K55,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B72,RPSN!D56,\"\")","v":""},{"$f":"IF($B73<>\"\",RPSN!E56,\"\")","v":""},"",{"$f":"IF($B73<>\"\",RPSN!I56,\"\")","v":""},{"$f":"IF($B73<>\"\",RPSN!J56,\"\")","v":""},{"$f":"IF($B73<>\"\",RPSN!K56,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B73,RPSN!D57,\"\")","v":""},{"$f":"IF($B74<>\"\",RPSN!E57,\"\")","v":""},"",{"$f":"IF($B74<>\"\",RPSN!I57,\"\")","v":""},{"$f":"IF($B74<>\"\",RPSN!J57,\"\")","v":""},{"$f":"IF($B74<>\"\",RPSN!K57,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B74,RPSN!D58,\"\")","v":""},{"$f":"IF($B75<>\"\",RPSN!E58,\"\")","v":""},"",{"$f":"IF($B75<>\"\",RPSN!I58,\"\")","v":""},{"$f":"IF($B75<>\"\",RPSN!J58,\"\")","v":""},{"$f":"IF($B75<>\"\",RPSN!K58,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B75,RPSN!D59,\"\")","v":""},{"$f":"IF($B76<>\"\",RPSN!E59,\"\")","v":""},"",{"$f":"IF($B76<>\"\",RPSN!I59,\"\")","v":""},{"$f":"IF($B76<>\"\",RPSN!J59,\"\")","v":""},{"$f":"IF($B76<>\"\",RPSN!K59,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B76,RPSN!D60,\"\")","v":""},{"$f":"IF($B77<>\"\",RPSN!E60,\"\")","v":""},"",{"$f":"IF($B77<>\"\",RPSN!I60,\"\")","v":""},{"$f":"IF($B77<>\"\",RPSN!J60,\"\")","v":""},{"$f":"IF($B77<>\"\",RPSN!K60,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B77,RPSN!D61,\"\")","v":""},{"$f":"IF($B78<>\"\",RPSN!E61,\"\")","v":""},"",{"$f":"IF($B78<>\"\",RPSN!I61,\"\")","v":""},{"$f":"IF($B78<>\"\",RPSN!J61,\"\")","v":""},{"$f":"IF($B78<>\"\",RPSN!K61,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B78,RPSN!D62,\"\")","v":""},{"$f":"IF($B79<>\"\",RPSN!E62,\"\")","v":""},"",{"$f":"IF($B79<>\"\",RPSN!I62,\"\")","v":""},{"$f":"IF($B79<>\"\",RPSN!J62,\"\")","v":""},{"$f":"IF($B79<>\"\",RPSN!K62,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B79,RPSN!D63,\"\")","v":""},{"$f":"IF($B80<>\"\",RPSN!E63,\"\")","v":""},"",{"$f":"IF($B80<>\"\",RPSN!I63,\"\")","v":""},{"$f":"IF($B80<>\"\",RPSN!J63,\"\")","v":""},{"$f":"IF($B80<>\"\",RPSN!K63,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B80,RPSN!D64,\"\")","v":""},{"$f":"IF($B81<>\"\",RPSN!E64,\"\")","v":""},"",{"$f":"IF($B81<>\"\",RPSN!I64,\"\")","v":""},{"$f":"IF($B81<>\"\",RPSN!J64,\"\")","v":""},{"$f":"IF($B81<>\"\",RPSN!K64,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B81,RPSN!D65,\"\")","v":""},{"$f":"IF($B82<>\"\",RPSN!E65,\"\")","v":""},"",{"$f":"IF($B82<>\"\",RPSN!I65,\"\")","v":""},{"$f":"IF($B82<>\"\",RPSN!J65,\"\")","v":""},{"$f":"IF($B82<>\"\",RPSN!K65,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B82,RPSN!D66,\"\")","v":""},{"$f":"IF($B83<>\"\",RPSN!E66,\"\")","v":""},"",{"$f":"IF($B83<>\"\",RPSN!I66,\"\")","v":""},{"$f":"IF($B83<>\"\",RPSN!J66,\"\")","v":""},{"$f":"IF($B83<>\"\",RPSN!K66,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B83,RPSN!D67,\"\")","v":""},{"$f":"IF($B84<>\"\",RPSN!E67,\"\")","v":""},"",{"$f":"IF($B84<>\"\",RPSN!I67,\"\")","v":""},{"$f":"IF($B84<>\"\",RPSN!J67,\"\")","v":""},{"$f":"IF($B84<>\"\",RPSN!K67,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B84,RPSN!D68,\"\")","v":""},{"$f":"IF($B85<>\"\",RPSN!E68,\"\")","v":""},{"$f":"IF($B85<>\"\",F85-E85,\"\")","v":""},{"$f":"IF($B85<>\"\",RPSN!I68,\"\")","v":""},{"$f":"IF($B85<>\"\",RPSN!J68,\"\")","v":""},{"$f":"IF($B85<>\"\",RPSN!K68,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B85,RPSN!D69,\"\")","v":""},{"$f":"IF($B86<>\"\",RPSN!E69,\"\")","v":""},"",{"$f":"IF($B86<>\"\",RPSN!I69,\"\")","v":""},{"$f":"IF($B86<>\"\",RPSN!J69,\"\")","v":""},{"$f":"IF($B86<>\"\",RPSN!K69,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B86,RPSN!D70,\"\")","v":""},{"$f":"IF($B87<>\"\",RPSN!E70,\"\")","v":""},"",{"$f":"IF($B87<>\"\",RPSN!I70,\"\")","v":""},{"$f":"IF($B87<>\"\",RPSN!J70,\"\")","v":""},{"$f":"IF($B87<>\"\",RPSN!K70,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B87,RPSN!D71,\"\")","v":""},{"$f":"IF($B88<>\"\",RPSN!E71,\"\")","v":""},"",{"$f":"IF($B88<>\"\",RPSN!I71,\"\")","v":""},{"$f":"IF($B88<>\"\",RPSN!J71,\"\")","v":""},{"$f":"IF($B88<>\"\",RPSN!K71,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B88,RPSN!D72,\"\")","v":""},{"$f":"IF($B89<>\"\",RPSN!E72,\"\")","v":""},"",{"$f":"IF($B89<>\"\",RPSN!I72,\"\")","v":""},{"$f":"IF($B89<>\"\",RPSN!J72,\"\")","v":""},{"$f":"IF($B89<>\"\",RPSN!K72,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B89,RPSN!D73,\"\")","v":""},{"$f":"IF($B90<>\"\",RPSN!E73,\"\")","v":""},"",{"$f":"IF($B90<>\"\",RPSN!I73,\"\")","v":""},{"$f":"IF($B90<>\"\",RPSN!J73,\"\")","v":""},{"$f":"IF($B90<>\"\",RPSN!K73,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B90,RPSN!D74,\"\")","v":""},{"$f":"IF($B91<>\"\",RPSN!E74,\"\")","v":""},"",{"$f":"IF($B91<>\"\",RPSN!I74,\"\")","v":""},{"$f":"IF($B91<>\"\",RPSN!J74,\"\")","v":""},{"$f":"IF($B91<>\"\",RPSN!K74,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B91,RPSN!D75,\"\")","v":""},{"$f":"IF($B92<>\"\",RPSN!E75,\"\")","v":""},"",{"$f":"IF($B92<>\"\",RPSN!I75,\"\")","v":""},{"$f":"IF($B92<>\"\",RPSN!J75,\"\")","v":""},{"$f":"IF($B92<>\"\",RPSN!K75,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B92,RPSN!D76,\"\")","v":""},{"$f":"IF($B93<>\"\",RPSN!E76,\"\")","v":""},"",{"$f":"IF($B93<>\"\",RPSN!I76,\"\")","v":""},{"$f":"IF($B93<>\"\",RPSN!J76,\"\")","v":""},{"$f":"IF($B93<>\"\",RPSN!K76,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B93,RPSN!D77,\"\")","v":""},{"$f":"IF($B94<>\"\",RPSN!E77,\"\")","v":""},"",{"$f":"IF($B94<>\"\",RPSN!I77,\"\")","v":""},{"$f":"IF($B94<>\"\",RPSN!J77,\"\")","v":""},{"$f":"IF($B94<>\"\",RPSN!K77,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B94,RPSN!D78,\"\")","v":""},{"$f":"IF($B95<>\"\",RPSN!E78,\"\")","v":""},"",{"$f":"IF($B95<>\"\",RPSN!I78,\"\")","v":""},{"$f":"IF($B95<>\"\",RPSN!J78,\"\")","v":""},{"$f":"IF($B95<>\"\",RPSN!K78,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B95,RPSN!D79,\"\")","v":""},{"$f":"IF($B96<>\"\",RPSN!E79,\"\")","v":""},"",{"$f":"IF($B96<>\"\",RPSN!I79,\"\")","v":""},{"$f":"IF($B96<>\"\",RPSN!J79,\"\")","v":""},{"$f":"IF($B96<>\"\",RPSN!K79,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B96,RPSN!D80,\"\")","v":""},{"$f":"IF($B97<>\"\",RPSN!E80,\"\")","v":""},"",{"$f":"IF($B97<>\"\",RPSN!I80,\"\")","v":""},{"$f":"IF($B97<>\"\",RPSN!J80,\"\")","v":""},{"$f":"IF($B97<>\"\",RPSN!K80,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B97,RPSN!D81,\"\")","v":""},{"$f":"IF($B98<>\"\",RPSN!E81,\"\")","v":""},"",{"$f":"IF($B98<>\"\",RPSN!I81,\"\")","v":""},{"$f":"IF($B98<>\"\",RPSN!J81,\"\")","v":""},{"$f":"IF($B98<>\"\",RPSN!K81,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B98,RPSN!D82,\"\")","v":""},{"$f":"IF($B99<>\"\",RPSN!E82,\"\")","v":""},"",{"$f":"IF($B99<>\"\",RPSN!I82,\"\")","v":""},{"$f":"IF($B99<>\"\",RPSN!J82,\"\")","v":""},{"$f":"IF($B99<>\"\",RPSN!K82,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B99,RPSN!D83,\"\")","v":""},{"$f":"IF($B100<>\"\",RPSN!E83,\"\")","v":""},"",{"$f":"IF($B100<>\"\",RPSN!I83,\"\")","v":""},{"$f":"IF($B100<>\"\",RPSN!J83,\"\")","v":""},{"$f":"IF($B100<>\"\",RPSN!K83,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B100,RPSN!D84,\"\")","v":""},{"$f":"IF($B101<>\"\",RPSN!E84,\"\")","v":""},"",{"$f":"IF($B101<>\"\",RPSN!I84,\"\")","v":""},{"$f":"IF($B101<>\"\",RPSN!J84,\"\")","v":""},{"$f":"IF($B101<>\"\",RPSN!K84,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B101,RPSN!D85,\"\")","v":""},{"$f":"IF($B102<>\"\",RPSN!E85,\"\")","v":""},"",{"$f":"IF($B102<>\"\",RPSN!I85,\"\")","v":""},{"$f":"IF($B102<>\"\",RPSN!J85,\"\")","v":""},{"$f":"IF($B102<>\"\",RPSN!K85,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B102,RPSN!D86,\"\")","v":""},{"$f":"IF($B103<>\"\",RPSN!E86,\"\")","v":""},"",{"$f":"IF($B103<>\"\",RPSN!I86,\"\")","v":""},{"$f":"IF($B103<>\"\",RPSN!J86,\"\")","v":""},{"$f":"IF($B103<>\"\",RPSN!K86,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B103,RPSN!D87,\"\")","v":""},{"$f":"IF($B104<>\"\",RPSN!E87,\"\")","v":""},"",{"$f":"IF($B104<>\"\",RPSN!I87,\"\")","v":""},{"$f":"IF($B104<>\"\",RPSN!J87,\"\")","v":""},{"$f":"IF($B104<>\"\",RPSN!K87,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B104,RPSN!D88,\"\")","v":""},{"$f":"IF($B105<>\"\",RPSN!E88,\"\")","v":""},"",{"$f":"IF($B105<>\"\",RPSN!I88,\"\")","v":""},{"$f":"IF($B105<>\"\",RPSN!J88,\"\")","v":""},{"$f":"IF($B105<>\"\",RPSN!K88,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B105,RPSN!D89,\"\")","v":""},{"$f":"IF($B106<>\"\",RPSN!E89,\"\")","v":""},"",{"$f":"IF($B106<>\"\",RPSN!I89,\"\")","v":""},{"$f":"IF($B106<>\"\",RPSN!J89,\"\")","v":""},{"$f":"IF($B106<>\"\",RPSN!K89,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B106,RPSN!D90,\"\")","v":""},{"$f":"IF($B107<>\"\",RPSN!E90,\"\")","v":""},"",{"$f":"IF($B107<>\"\",RPSN!I90,\"\")","v":""},{"$f":"IF($B107<>\"\",RPSN!J90,\"\")","v":""},{"$f":"IF($B107<>\"\",RPSN!K90,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B107,RPSN!D91,\"\")","v":""},{"$f":"IF($B108<>\"\",RPSN!E91,\"\")","v":""},"",{"$f":"IF($B108<>\"\",RPSN!I91,\"\")","v":""},{"$f":"IF($B108<>\"\",RPSN!J91,\"\")","v":""},{"$f":"IF($B108<>\"\",RPSN!K91,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B108,RPSN!D92,\"\")","v":""},{"$f":"IF($B109<>\"\",RPSN!E92,\"\")","v":""},"",{"$f":"IF($B109<>\"\",RPSN!I92,\"\")","v":""},{"$f":"IF($B109<>\"\",RPSN!J92,\"\")","v":""},{"$f":"IF($B109<>\"\",RPSN!K92,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B109,RPSN!D93,\"\")","v":""},{"$f":"IF($B110<>\"\",RPSN!E93,\"\")","v":""},"",{"$f":"IF($B110<>\"\",RPSN!I93,\"\")","v":""},{"$f":"IF($B110<>\"\",RPSN!J93,\"\")","v":""},{"$f":"IF($B110<>\"\",RPSN!K93,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B110,RPSN!D94,\"\")","v":""},{"$f":"IF($B111<>\"\",RPSN!E94,\"\")","v":""},"",{"$f":"IF($B111<>\"\",RPSN!I94,\"\")","v":""},{"$f":"IF($B111<>\"\",RPSN!J94,\"\")","v":""},{"$f":"IF($B111<>\"\",RPSN!K94,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B111,RPSN!D95,\"\")","v":""},{"$f":"IF($B112<>\"\",RPSN!E95,\"\")","v":""},"",{"$f":"IF($B112<>\"\",RPSN!I95,\"\")","v":""},{"$f":"IF($B112<>\"\",RPSN!J95,\"\")","v":""},{"$f":"IF($B112<>\"\",RPSN!K95,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B112,RPSN!D96,\"\")","v":""},{"$f":"IF($B113<>\"\",RPSN!E96,\"\")","v":""},"",{"$f":"IF($B113<>\"\",RPSN!I96,\"\")","v":""},{"$f":"IF($B113<>\"\",RPSN!J96,\"\")","v":""},{"$f":"IF($B113<>\"\",RPSN!K96,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B113,RPSN!D97,\"\")","v":""},{"$f":"IF($B114<>\"\",RPSN!E97,\"\")","v":""},"",{"$f":"IF($B114<>\"\",RPSN!I97,\"\")","v":""},{"$f":"IF($B114<>\"\",RPSN!J97,\"\")","v":""},{"$f":"IF($B114<>\"\",RPSN!K97,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B114,RPSN!D98,\"\")","v":""},{"$f":"IF($B115<>\"\",RPSN!E98,\"\")","v":""},"",{"$f":"IF($B115<>\"\",RPSN!I98,\"\")","v":""},{"$f":"IF($B115<>\"\",RPSN!J98,\"\")","v":""},{"$f":"IF($B115<>\"\",RPSN!K98,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B115,RPSN!D99,\"\")","v":""},{"$f":"IF($B116<>\"\",RPSN!E99,\"\")","v":""},"",{"$f":"IF($B116<>\"\",RPSN!I99,\"\")","v":""},{"$f":"IF($B116<>\"\",RPSN!J99,\"\")","v":""},{"$f":"IF($B116<>\"\",RPSN!K99,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B116,RPSN!D100,\"\")","v":""},{"$f":"IF($B117<>\"\",RPSN!E100,\"\")","v":""},"",{"$f":"IF($B117<>\"\",RPSN!I100,\"\")","v":""},{"$f":"IF($B117<>\"\",RPSN!J100,\"\")","v":""},{"$f":"IF($B117<>\"\",RPSN!K100,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B117,RPSN!D101,\"\")","v":""},{"$f":"IF($B118<>\"\",RPSN!E101,\"\")","v":""},"",{"$f":"IF($B118<>\"\",RPSN!I101,\"\")","v":""},{"$f":"IF($B118<>\"\",RPSN!J101,\"\")","v":""},{"$f":"IF($B118<>\"\",RPSN!K101,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B118,RPSN!D102,\"\")","v":""},{"$f":"IF($B119<>\"\",RPSN!E102,\"\")","v":""},"",{"$f":"IF($B119<>\"\",RPSN!I102,\"\")","v":""},{"$f":"IF($B119<>\"\",RPSN!J102,\"\")","v":""},{"$f":"IF($B119<>\"\",RPSN!K102,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B119,RPSN!D103,\"\")","v":""},{"$f":"IF($B120<>\"\",RPSN!E103,\"\")","v":""},"",{"$f":"IF($B120<>\"\",RPSN!I103,\"\")","v":""},{"$f":"IF($B120<>\"\",RPSN!J103,\"\")","v":""},{"$f":"IF($B120<>\"\",RPSN!K103,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B120,RPSN!D104,\"\")","v":""},{"$f":"IF($B121<>\"\",RPSN!E104,\"\")","v":""},"",{"$f":"IF($B121<>\"\",RPSN!I104,\"\")","v":""},{"$f":"IF($B121<>\"\",RPSN!J104,\"\")","v":""},{"$f":"IF($B121<>\"\",RPSN!K104,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B121,RPSN!D105,\"\")","v":""},{"$f":"IF($B122<>\"\",RPSN!E105,\"\")","v":""},"",{"$f":"IF($B122<>\"\",RPSN!I105,\"\")","v":""},{"$f":"IF($B122<>\"\",RPSN!J105,\"\")","v":""},{"$f":"IF($B122<>\"\",RPSN!K105,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B122,RPSN!D106,\"\")","v":""},{"$f":"IF($B123<>\"\",RPSN!E106,\"\")","v":""},"",{"$f":"IF($B123<>\"\",RPSN!I106,\"\")","v":""},{"$f":"IF($B123<>\"\",RPSN!J106,\"\")","v":""},{"$f":"IF($B123<>\"\",RPSN!K106,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B123,RPSN!D107,\"\")","v":""},{"$f":"IF($B124<>\"\",RPSN!E107,\"\")","v":""},"",{"$f":"IF($B124<>\"\",RPSN!I107,\"\")","v":""},{"$f":"IF($B124<>\"\",RPSN!J107,\"\")","v":""},{"$f":"IF($B124<>\"\",RPSN!K107,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B124,RPSN!D108,\"\")","v":""},{"$f":"IF($B125<>\"\",RPSN!E108,\"\")","v":""},"",{"$f":"IF($B125<>\"\",RPSN!I108,\"\")","v":""},{"$f":"IF($B125<>\"\",RPSN!J108,\"\")","v":""},{"$f":"IF($B125<>\"\",RPSN!K108,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B125,RPSN!D109,\"\")","v":""},{"$f":"IF($B126<>\"\",RPSN!E109,\"\")","v":""},"",{"$f":"IF($B126<>\"\",RPSN!I109,\"\")","v":""},{"$f":"IF($B126<>\"\",RPSN!J109,\"\")","v":""},{"$f":"IF($B126<>\"\",RPSN!K109,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B126,RPSN!D110,\"\")","v":""},{"$f":"IF($B127<>\"\",RPSN!E110,\"\")","v":""},"",{"$f":"IF($B127<>\"\",RPSN!I110,\"\")","v":""},{"$f":"IF($B127<>\"\",RPSN!J110,\"\")","v":""},{"$f":"IF($B127<>\"\",RPSN!K110,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B127,RPSN!D111,\"\")","v":""},{"$f":"IF($B128<>\"\",RPSN!E111,\"\")","v":""},"",{"$f":"IF($B128<>\"\",RPSN!I111,\"\")","v":""},{"$f":"IF($B128<>\"\",RPSN!J111,\"\")","v":""},{"$f":"IF($B128<>\"\",RPSN!K111,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B128,RPSN!D112,\"\")","v":""},{"$f":"IF($B129<>\"\",RPSN!E112,\"\")","v":""},"",{"$f":"IF($B129<>\"\",RPSN!I112,\"\")","v":""},{"$f":"IF($B129<>\"\",RPSN!J112,\"\")","v":""},{"$f":"IF($B129<>\"\",RPSN!K112,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B129,RPSN!D113,\"\")","v":""},{"$f":"IF($B130<>\"\",RPSN!E113,\"\")","v":""},"",{"$f":"IF($B130<>\"\",RPSN!I113,\"\")","v":""},{"$f":"IF($B130<>\"\",RPSN!J113,\"\")","v":""},{"$f":"IF($B130<>\"\",RPSN!K113,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B130,RPSN!D114,\"\")","v":""},{"$f":"IF($B131<>\"\",RPSN!E114,\"\")","v":""},"",{"$f":"IF($B131<>\"\",RPSN!I114,\"\")","v":""},{"$f":"IF($B131<>\"\",RPSN!J114,\"\")","v":""},{"$f":"IF($B131<>\"\",RPSN!K114,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B131,RPSN!D115,\"\")","v":""},{"$f":"IF($B132<>\"\",RPSN!E115,\"\")","v":""},"",{"$f":"IF($B132<>\"\",RPSN!I115,\"\")","v":""},{"$f":"IF($B132<>\"\",RPSN!J115,\"\")","v":""},{"$f":"IF($B132<>\"\",RPSN!K115,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B132,RPSN!D116,\"\")","v":""},{"$f":"IF($B133<>\"\",RPSN!E116,\"\")","v":""},"",{"$f":"IF($B133<>\"\",RPSN!I116,\"\")","v":""},{"$f":"IF($B133<>\"\",RPSN!J116,\"\")","v":""},{"$f":"IF($B133<>\"\",RPSN!K116,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B133,RPSN!D117,\"\")","v":""},{"$f":"IF($B134<>\"\",RPSN!E117,\"\")","v":""},"",{"$f":"IF($B134<>\"\",RPSN!I117,\"\")","v":""},{"$f":"IF($B134<>\"\",RPSN!J117,\"\")","v":""},{"$f":"IF($B134<>\"\",RPSN!K117,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B134,RPSN!D118,\"\")","v":""},{"$f":"IF($B135<>\"\",RPSN!E118,\"\")","v":""},"",{"$f":"IF($B135<>\"\",RPSN!I118,\"\")","v":""},{"$f":"IF($B135<>\"\",RPSN!J118,\"\")","v":""},{"$f":"IF($B135<>\"\",RPSN!K118,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B135,RPSN!D119,\"\")","v":""},{"$f":"IF($B136<>\"\",RPSN!E119,\"\")","v":""},"",{"$f":"IF($B136<>\"\",RPSN!I119,\"\")","v":""},{"$f":"IF($B136<>\"\",RPSN!J119,\"\")","v":""},{"$f":"IF($B136<>\"\",RPSN!K119,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B136,RPSN!D120,\"\")","v":""},{"$f":"IF($B137<>\"\",RPSN!E120,\"\")","v":""},"",{"$f":"IF($B137<>\"\",RPSN!I120,\"\")","v":""},{"$f":"IF($B137<>\"\",RPSN!J120,\"\")","v":""},{"$f":"IF($B137<>\"\",RPSN!K120,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B137,RPSN!D121,\"\")","v":""},{"$f":"IF($B138<>\"\",RPSN!E121,\"\")","v":""},"",{"$f":"IF($B138<>\"\",RPSN!I121,\"\")","v":""},{"$f":"IF($B138<>\"\",RPSN!J121,\"\")","v":""},{"$f":"IF($B138<>\"\",RPSN!K121,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B138,RPSN!D122,\"\")","v":""},{"$f":"IF($B139<>\"\",RPSN!E122,\"\")","v":""},"",{"$f":"IF($B139<>\"\",RPSN!I122,\"\")","v":""},{"$f":"IF($B139<>\"\",RPSN!J122,\"\")","v":""},{"$f":"IF($B139<>\"\",RPSN!K122,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B139,RPSN!D123,\"\")","v":""},{"$f":"IF($B140<>\"\",RPSN!E123,\"\")","v":""},"",{"$f":"IF($B140<>\"\",RPSN!I123,\"\")","v":""},{"$f":"IF($B140<>\"\",RPSN!J123,\"\")","v":""},{"$f":"IF($B140<>\"\",RPSN!K123,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B140,RPSN!D124,\"\")","v":""},{"$f":"IF($B141<>\"\",RPSN!E124,\"\")","v":""},"",{"$f":"IF($B141<>\"\",RPSN!I124,\"\")","v":""},{"$f":"IF($B141<>\"\",RPSN!J124,\"\")","v":""},{"$f":"IF($B141<>\"\",RPSN!K124,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B141,RPSN!D125,\"\")","v":""},{"$f":"IF($B142<>\"\",RPSN!E125,\"\")","v":""},"",{"$f":"IF($B142<>\"\",RPSN!I125,\"\")","v":""},{"$f":"IF($B142<>\"\",RPSN!J125,\"\")","v":""},{"$f":"IF($B142<>\"\",RPSN!K125,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B142,RPSN!D126,\"\")","v":""},{"$f":"IF($B143<>\"\",RPSN!E126,\"\")","v":""},"",{"$f":"IF($B143<>\"\",RPSN!I126,\"\")","v":""},{"$f":"IF($B143<>\"\",RPSN!J126,\"\")","v":""},{"$f":"IF($B143<>\"\",RPSN!K126,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B143,RPSN!D127,\"\")","v":""},{"$f":"IF($B144<>\"\",RPSN!E127,\"\")","v":""},"",{"$f":"IF($B144<>\"\",RPSN!I127,\"\")","v":""},{"$f":"IF($B144<>\"\",RPSN!J127,\"\")","v":""},{"$f":"IF($B144<>\"\",RPSN!K127,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B144,RPSN!D128,\"\")","v":""},{"$f":"IF($B145<>\"\",RPSN!E128,\"\")","v":""},"",{"$f":"IF($B145<>\"\",RPSN!I128,\"\")","v":""},{"$f":"IF($B145<>\"\",RPSN!J128,\"\")","v":""},{"$f":"IF($B145<>\"\",RPSN!K128,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B145,RPSN!D129,\"\")","v":""},{"$f":"IF($B146<>\"\",RPSN!E129,\"\")","v":""},"",{"$f":"IF($B146<>\"\",RPSN!I129,\"\")","v":""},{"$f":"IF($B146<>\"\",RPSN!J129,\"\")","v":""},{"$f":"IF($B146<>\"\",RPSN!K129,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B146,RPSN!D130,\"\")","v":""},{"$f":"IF($B147<>\"\",RPSN!E130,\"\")","v":""},"",{"$f":"IF($B147<>\"\",RPSN!I130,\"\")","v":""},{"$f":"IF($B147<>\"\",RPSN!J130,\"\")","v":""},{"$f":"IF($B147<>\"\",RPSN!K130,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B147,RPSN!D131,\"\")","v":""},{"$f":"IF($B148<>\"\",RPSN!E131,\"\")","v":""},"",{"$f":"IF($B148<>\"\",RPSN!I131,\"\")","v":""},{"$f":"IF($B148<>\"\",RPSN!J131,\"\")","v":""},{"$f":"IF($B148<>\"\",RPSN!K131,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B148,RPSN!D132,\"\")","v":""},{"$f":"IF($B149<>\"\",RPSN!E132,\"\")","v":""},{"$f":"IF($B149<>\"\",F149-E149,\"\")","v":""},{"$f":"IF($B149<>\"\",RPSN!I132,\"\")","v":""},{"$f":"IF($B149<>\"\",RPSN!J132,\"\")","v":""},{"$f":"IF($B149<>\"\",RPSN!K132,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B149,RPSN!D133,\"\")","v":""},{"$f":"IF($B150<>\"\",RPSN!E133,\"\")","v":""},"",{"$f":"IF($B150<>\"\",RPSN!I133,\"\")","v":""},{"$f":"IF($B150<>\"\",RPSN!J133,\"\")","v":""},{"$f":"IF($B150<>\"\",RPSN!K133,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B150,RPSN!D134,\"\")","v":""},{"$f":"IF($B151<>\"\",RPSN!E134,\"\")","v":""},"",{"$f":"IF($B151<>\"\",RPSN!I134,\"\")","v":""},{"$f":"IF($B151<>\"\",RPSN!J134,\"\")","v":""},{"$f":"IF($B151<>\"\",RPSN!K134,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B151,RPSN!D135,\"\")","v":""},{"$f":"IF($B152<>\"\",RPSN!E135,\"\")","v":""},"",{"$f":"IF($B152<>\"\",RPSN!I135,\"\")","v":""},{"$f":"IF($B152<>\"\",RPSN!J135,\"\")","v":""},{"$f":"IF($B152<>\"\",RPSN!K135,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B152,RPSN!D136,\"\")","v":""},{"$f":"IF($B153<>\"\",RPSN!E136,\"\")","v":""},"",{"$f":"IF($B153<>\"\",RPSN!I136,\"\")","v":""},{"$f":"IF($B153<>\"\",RPSN!J136,\"\")","v":""},{"$f":"IF($B153<>\"\",RPSN!K136,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B153,RPSN!D137,\"\")","v":""},{"$f":"IF($B154<>\"\",RPSN!E137,\"\")","v":""},"",{"$f":"IF($B154<>\"\",RPSN!I137,\"\")","v":""},{"$f":"IF($B154<>\"\",RPSN!J137,\"\")","v":""},{"$f":"IF($B154<>\"\",RPSN!K137,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B154,RPSN!D138,\"\")","v":""},{"$f":"IF($B155<>\"\",RPSN!E138,\"\")","v":""},"",{"$f":"IF($B155<>\"\",RPSN!I138,\"\")","v":""},{"$f":"IF($B155<>\"\",RPSN!J138,\"\")","v":""},{"$f":"IF($B155<>\"\",RPSN!K138,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B155,RPSN!D139,\"\")","v":""},{"$f":"IF($B156<>\"\",RPSN!E139,\"\")","v":""},"",{"$f":"IF($B156<>\"\",RPSN!I139,\"\")","v":""},{"$f":"IF($B156<>\"\",RPSN!J139,\"\")","v":""},{"$f":"IF($B156<>\"\",RPSN!K139,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B156,RPSN!D140,\"\")","v":""},{"$f":"IF($B157<>\"\",RPSN!E140,\"\")","v":""},"",{"$f":"IF($B157<>\"\",RPSN!I140,\"\")","v":""},{"$f":"IF($B157<>\"\",RPSN!J140,\"\")","v":""},{"$f":"IF($B157<>\"\",RPSN!K140,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B157,RPSN!D141,\"\")","v":""},{"$f":"IF($B158<>\"\",RPSN!E141,\"\")","v":""},"",{"$f":"IF($B158<>\"\",RPSN!I141,\"\")","v":""},{"$f":"IF($B158<>\"\",RPSN!J141,\"\")","v":""},{"$f":"IF($B158<>\"\",RPSN!K141,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B158,RPSN!D142,\"\")","v":""},{"$f":"IF($B159<>\"\",RPSN!E142,\"\")","v":""},"",{"$f":"IF($B159<>\"\",RPSN!I142,\"\")","v":""},{"$f":"IF($B159<>\"\",RPSN!J142,\"\")","v":""},{"$f":"IF($B159<>\"\",RPSN!K142,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B159,RPSN!D143,\"\")","v":""},{"$f":"IF($B160<>\"\",RPSN!E143,\"\")","v":""},"",{"$f":"IF($B160<>\"\",RPSN!I143,\"\")","v":""},{"$f":"IF($B160<>\"\",RPSN!J143,\"\")","v":""},{"$f":"IF($B160<>\"\",RPSN!K143,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B160,RPSN!D144,\"\")","v":""},{"$f":"IF($B161<>\"\",RPSN!E144,\"\")","v":""},"",{"$f":"IF($B161<>\"\",RPSN!I144,\"\")","v":""},{"$f":"IF($B161<>\"\",RPSN!J144,\"\")","v":""},{"$f":"IF($B161<>\"\",RPSN!K144,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B161,RPSN!D145,\"\")","v":""},{"$f":"IF($B162<>\"\",RPSN!E145,\"\")","v":""},"",{"$f":"IF($B162<>\"\",RPSN!I145,\"\")","v":""},{"$f":"IF($B162<>\"\",RPSN!J145,\"\")","v":""},{"$f":"IF($B162<>\"\",RPSN!K145,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B162,RPSN!D146,\"\")","v":""},{"$f":"IF($B163<>\"\",RPSN!E146,\"\")","v":""},"",{"$f":"IF($B163<>\"\",RPSN!I146,\"\")","v":""},{"$f":"IF($B163<>\"\",RPSN!J146,\"\")","v":""},{"$f":"IF($B163<>\"\",RPSN!K146,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B163,RPSN!D147,\"\")","v":""},{"$f":"IF($B164<>\"\",RPSN!E147,\"\")","v":""},"",{"$f":"IF($B164<>\"\",RPSN!I147,\"\")","v":""},{"$f":"IF($B164<>\"\",RPSN!J147,\"\")","v":""},{"$f":"IF($B164<>\"\",RPSN!K147,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B164,RPSN!D148,\"\")","v":""},{"$f":"IF($B165<>\"\",RPSN!E148,\"\")","v":""},"",{"$f":"IF($B165<>\"\",RPSN!I148,\"\")","v":""},{"$f":"IF($B165<>\"\",RPSN!J148,\"\")","v":""},{"$f":"IF($B165<>\"\",RPSN!K148,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B165,RPSN!D149,\"\")","v":""},{"$f":"IF($B166<>\"\",RPSN!E149,\"\")","v":""},"",{"$f":"IF($B166<>\"\",RPSN!I149,\"\")","v":""},{"$f":"IF($B166<>\"\",RPSN!J149,\"\")","v":""},{"$f":"IF($B166<>\"\",RPSN!K149,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B166,RPSN!D150,\"\")","v":""},{"$f":"IF($B167<>\"\",RPSN!E150,\"\")","v":""},"",{"$f":"IF($B167<>\"\",RPSN!I150,\"\")","v":""},{"$f":"IF($B167<>\"\",RPSN!J150,\"\")","v":""},{"$f":"IF($B167<>\"\",RPSN!K150,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B167,RPSN!D151,\"\")","v":""},{"$f":"IF($B168<>\"\",RPSN!E151,\"\")","v":""},"",{"$f":"IF($B168<>\"\",RPSN!I151,\"\")","v":""},{"$f":"IF($B168<>\"\",RPSN!J151,\"\")","v":""},{"$f":"IF($B168<>\"\",RPSN!K151,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B168,RPSN!D152,\"\")","v":""},{"$f":"IF($B169<>\"\",RPSN!E152,\"\")","v":""},"",{"$f":"IF($B169<>\"\",RPSN!I152,\"\")","v":""},{"$f":"IF($B169<>\"\",RPSN!J152,\"\")","v":""},{"$f":"IF($B169<>\"\",RPSN!K152,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B169,RPSN!D153,\"\")","v":""},{"$f":"IF($B170<>\"\",RPSN!E153,\"\")","v":""},"",{"$f":"IF($B170<>\"\",RPSN!I153,\"\")","v":""},{"$f":"IF($B170<>\"\",RPSN!J153,\"\")","v":""},{"$f":"IF($B170<>\"\",RPSN!K153,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B170,RPSN!D154,\"\")","v":""},{"$f":"IF($B171<>\"\",RPSN!E154,\"\")","v":""},"",{"$f":"IF($B171<>\"\",RPSN!I154,\"\")","v":""},{"$f":"IF($B171<>\"\",RPSN!J154,\"\")","v":""},{"$f":"IF($B171<>\"\",RPSN!K154,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B171,RPSN!D155,\"\")","v":""},{"$f":"IF($B172<>\"\",RPSN!E155,\"\")","v":""},"",{"$f":"IF($B172<>\"\",RPSN!I155,\"\")","v":""},{"$f":"IF($B172<>\"\",RPSN!J155,\"\")","v":""},{"$f":"IF($B172<>\"\",RPSN!K155,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B172,RPSN!D156,\"\")","v":""},{"$f":"IF($B173<>\"\",RPSN!E156,\"\")","v":""},"",{"$f":"IF($B173<>\"\",RPSN!I156,\"\")","v":""},{"$f":"IF($B173<>\"\",RPSN!J156,\"\")","v":""},{"$f":"IF($B173<>\"\",RPSN!K156,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B173,RPSN!D157,\"\")","v":""},{"$f":"IF($B174<>\"\",RPSN!E157,\"\")","v":""},"",{"$f":"IF($B174<>\"\",RPSN!I157,\"\")","v":""},{"$f":"IF($B174<>\"\",RPSN!J157,\"\")","v":""},{"$f":"IF($B174<>\"\",RPSN!K157,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B174,RPSN!D158,\"\")","v":""},{"$f":"IF($B175<>\"\",RPSN!E158,\"\")","v":""},"",{"$f":"IF($B175<>\"\",RPSN!I158,\"\")","v":""},{"$f":"IF($B175<>\"\",RPSN!J158,\"\")","v":""},{"$f":"IF($B175<>\"\",RPSN!K158,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B175,RPSN!D159,\"\")","v":""},{"$f":"IF($B176<>\"\",RPSN!E159,\"\")","v":""},"",{"$f":"IF($B176<>\"\",RPSN!I159,\"\")","v":""},{"$f":"IF($B176<>\"\",RPSN!J159,\"\")","v":""},{"$f":"IF($B176<>\"\",RPSN!K159,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B176,RPSN!D160,\"\")","v":""},{"$f":"IF($B177<>\"\",RPSN!E160,\"\")","v":""},"",{"$f":"IF($B177<>\"\",RPSN!I160,\"\")","v":""},{"$f":"IF($B177<>\"\",RPSN!J160,\"\")","v":""},{"$f":"IF($B177<>\"\",RPSN!K160,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B177,RPSN!D161,\"\")","v":""},{"$f":"IF($B178<>\"\",RPSN!E161,\"\")","v":""},"",{"$f":"IF($B178<>\"\",RPSN!I161,\"\")","v":""},{"$f":"IF($B178<>\"\",RPSN!J161,\"\")","v":""},{"$f":"IF($B178<>\"\",RPSN!K161,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B178,RPSN!D162,\"\")","v":""},{"$f":"IF($B179<>\"\",RPSN!E162,\"\")","v":""},"",{"$f":"IF($B179<>\"\",RPSN!I162,\"\")","v":""},{"$f":"IF($B179<>\"\",RPSN!J162,\"\")","v":""},{"$f":"IF($B179<>\"\",RPSN!K162,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B179,RPSN!D163,\"\")","v":""},{"$f":"IF($B180<>\"\",RPSN!E163,\"\")","v":""},"",{"$f":"IF($B180<>\"\",RPSN!I163,\"\")","v":""},{"$f":"IF($B180<>\"\",RPSN!J163,\"\")","v":""},{"$f":"IF($B180<>\"\",RPSN!K163,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B180,RPSN!D164,\"\")","v":""},{"$f":"IF($B181<>\"\",RPSN!E164,\"\")","v":""},"",{"$f":"IF($B181<>\"\",RPSN!I164,\"\")","v":""},{"$f":"IF($B181<>\"\",RPSN!J164,\"\")","v":""},{"$f":"IF($B181<>\"\",RPSN!K164,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B181,RPSN!D165,\"\")","v":""},{"$f":"IF($B182<>\"\",RPSN!E165,\"\")","v":""},"",{"$f":"IF($B182<>\"\",RPSN!I165,\"\")","v":""},{"$f":"IF($B182<>\"\",RPSN!J165,\"\")","v":""},{"$f":"IF($B182<>\"\",RPSN!K165,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B182,RPSN!D166,\"\")","v":""},{"$f":"IF($B183<>\"\",RPSN!E166,\"\")","v":""},"",{"$f":"IF($B183<>\"\",RPSN!I166,\"\")","v":""},{"$f":"IF($B183<>\"\",RPSN!J166,\"\")","v":""},{"$f":"IF($B183<>\"\",RPSN!K166,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B183,RPSN!D167,\"\")","v":""},{"$f":"IF($B184<>\"\",RPSN!E167,\"\")","v":""},"",{"$f":"IF($B184<>\"\",RPSN!I167,\"\")","v":""},{"$f":"IF($B184<>\"\",RPSN!J167,\"\")","v":""},{"$f":"IF($B184<>\"\",RPSN!K167,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B184,RPSN!D168,\"\")","v":""},{"$f":"IF($B185<>\"\",RPSN!E168,\"\")","v":""},"",{"$f":"IF($B185<>\"\",RPSN!I168,\"\")","v":""},{"$f":"IF($B185<>\"\",RPSN!J168,\"\")","v":""},{"$f":"IF($B185<>\"\",RPSN!K168,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B185,RPSN!D169,\"\")","v":""},{"$f":"IF($B186<>\"\",RPSN!E169,\"\")","v":""},"",{"$f":"IF($B186<>\"\",RPSN!I169,\"\")","v":""},{"$f":"IF($B186<>\"\",RPSN!J169,\"\")","v":""},{"$f":"IF($B186<>\"\",RPSN!K169,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B186,RPSN!D170,\"\")","v":""},{"$f":"IF($B187<>\"\",RPSN!E170,\"\")","v":""},"",{"$f":"IF($B187<>\"\",RPSN!I170,\"\")","v":""},{"$f":"IF($B187<>\"\",RPSN!J170,\"\")","v":""},{"$f":"IF($B187<>\"\",RPSN!K170,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B187,RPSN!D171,\"\")","v":""},{"$f":"IF($B188<>\"\",RPSN!E171,\"\")","v":""},"",{"$f":"IF($B188<>\"\",RPSN!I171,\"\")","v":""},{"$f":"IF($B188<>\"\",RPSN!J171,\"\")","v":""},{"$f":"IF($B188<>\"\",RPSN!K171,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B188,RPSN!D172,\"\")","v":""},{"$f":"IF($B189<>\"\",RPSN!E172,\"\")","v":""},"",{"$f":"IF($B189<>\"\",RPSN!I172,\"\")","v":""},{"$f":"IF($B189<>\"\",RPSN!J172,\"\")","v":""},{"$f":"IF($B189<>\"\",RPSN!K172,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B189,RPSN!D173,\"\")","v":""},{"$f":"IF($B190<>\"\",RPSN!E173,\"\")","v":""},"",{"$f":"IF($B190<>\"\",RPSN!I173,\"\")","v":""},{"$f":"IF($B190<>\"\",RPSN!J173,\"\")","v":""},{"$f":"IF($B190<>\"\",RPSN!K173,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B190,RPSN!D174,\"\")","v":""},{"$f":"IF($B191<>\"\",RPSN!E174,\"\")","v":""},"",{"$f":"IF($B191<>\"\",RPSN!I174,\"\")","v":""},{"$f":"IF($B191<>\"\",RPSN!J174,\"\")","v":""},{"$f":"IF($B191<>\"\",RPSN!K174,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B191,RPSN!D175,\"\")","v":""},{"$f":"IF($B192<>\"\",RPSN!E175,\"\")","v":""},"",{"$f":"IF($B192<>\"\",RPSN!I175,\"\")","v":""},{"$f":"IF($B192<>\"\",RPSN!J175,\"\")","v":""},{"$f":"IF($B192<>\"\",RPSN!K175,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B192,RPSN!D176,\"\")","v":""},{"$f":"IF($B193<>\"\",RPSN!E176,\"\")","v":""},"",{"$f":"IF($B193<>\"\",RPSN!I176,\"\")","v":""},{"$f":"IF($B193<>\"\",RPSN!J176,\"\")","v":""},{"$f":"IF($B193<>\"\",RPSN!K176,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B193,RPSN!D177,\"\")","v":""},{"$f":"IF($B194<>\"\",RPSN!E177,\"\")","v":""},"",{"$f":"IF($B194<>\"\",RPSN!I177,\"\")","v":""},{"$f":"IF($B194<>\"\",RPSN!J177,\"\")","v":""},{"$f":"IF($B194<>\"\",RPSN!K177,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B194,RPSN!D178,\"\")","v":""},{"$f":"IF($B195<>\"\",RPSN!E178,\"\")","v":""},"",{"$f":"IF($B195<>\"\",RPSN!I178,\"\")","v":""},{"$f":"IF($B195<>\"\",RPSN!J178,\"\")","v":""},{"$f":"IF($B195<>\"\",RPSN!K178,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B195,RPSN!D179,\"\")","v":""},{"$f":"IF($B196<>\"\",RPSN!E179,\"\")","v":""},"",{"$f":"IF($B196<>\"\",RPSN!I179,\"\")","v":""},{"$f":"IF($B196<>\"\",RPSN!J179,\"\")","v":""},{"$f":"IF($B196<>\"\",RPSN!K179,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B196,RPSN!D180,\"\")","v":""},{"$f":"IF($B197<>\"\",RPSN!E180,\"\")","v":""},"",{"$f":"IF($B197<>\"\",RPSN!I180,\"\")","v":""},{"$f":"IF($B197<>\"\",RPSN!J180,\"\")","v":""},{"$f":"IF($B197<>\"\",RPSN!K180,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B197,RPSN!D181,\"\")","v":""},{"$f":"IF($B198<>\"\",RPSN!E181,\"\")","v":""},"",{"$f":"IF($B198<>\"\",RPSN!I181,\"\")","v":""},{"$f":"IF($B198<>\"\",RPSN!J181,\"\")","v":""},{"$f":"IF($B198<>\"\",RPSN!K181,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B198,RPSN!D182,\"\")","v":""},{"$f":"IF($B199<>\"\",RPSN!E182,\"\")","v":""},"",{"$f":"IF($B199<>\"\",RPSN!I182,\"\")","v":""},{"$f":"IF($B199<>\"\",RPSN!J182,\"\")","v":""},{"$f":"IF($B199<>\"\",RPSN!K182,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B199,RPSN!D183,\"\")","v":""},{"$f":"IF($B200<>\"\",RPSN!E183,\"\")","v":""},"",{"$f":"IF($B200<>\"\",RPSN!I183,\"\")","v":""},{"$f":"IF($B200<>\"\",RPSN!J183,\"\")","v":""},{"$f":"IF($B200<>\"\",RPSN!K183,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B200,RPSN!D184,\"\")","v":""},{"$f":"IF($B201<>\"\",RPSN!E184,\"\")","v":""},"",{"$f":"IF($B201<>\"\",RPSN!I184,\"\")","v":""},{"$f":"IF($B201<>\"\",RPSN!J184,\"\")","v":""},{"$f":"IF($B201<>\"\",RPSN!K184,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B201,RPSN!D185,\"\")","v":""},{"$f":"IF($B202<>\"\",RPSN!E185,\"\")","v":""},"",{"$f":"IF($B202<>\"\",RPSN!I185,\"\")","v":""},{"$f":"IF($B202<>\"\",RPSN!J185,\"\")","v":""},{"$f":"IF($B202<>\"\",RPSN!K185,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B202,RPSN!D186,\"\")","v":""},{"$f":"IF($B203<>\"\",RPSN!E186,\"\")","v":""},"",{"$f":"IF($B203<>\"\",RPSN!I186,\"\")","v":""},{"$f":"IF($B203<>\"\",RPSN!J186,\"\")","v":""},{"$f":"IF($B203<>\"\",RPSN!K186,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B203,RPSN!D187,\"\")","v":""},{"$f":"IF($B204<>\"\",RPSN!E187,\"\")","v":""},"",{"$f":"IF($B204<>\"\",RPSN!I187,\"\")","v":""},{"$f":"IF($B204<>\"\",RPSN!J187,\"\")","v":""},{"$f":"IF($B204<>\"\",RPSN!K187,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B204,RPSN!D188,\"\")","v":""},{"$f":"IF($B205<>\"\",RPSN!E188,\"\")","v":""},"",{"$f":"IF($B205<>\"\",RPSN!I188,\"\")","v":""},{"$f":"IF($B205<>\"\",RPSN!J188,\"\")","v":""},{"$f":"IF($B205<>\"\",RPSN!K188,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B205,RPSN!D189,\"\")","v":""},{"$f":"IF($B206<>\"\",RPSN!E189,\"\")","v":""},"",{"$f":"IF($B206<>\"\",RPSN!I189,\"\")","v":""},{"$f":"IF($B206<>\"\",RPSN!J189,\"\")","v":""},{"$f":"IF($B206<>\"\",RPSN!K189,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B206,RPSN!D190,\"\")","v":""},{"$f":"IF($B207<>\"\",RPSN!E190,\"\")","v":""},"",{"$f":"IF($B207<>\"\",RPSN!I190,\"\")","v":""},{"$f":"IF($B207<>\"\",RPSN!J190,\"\")","v":""},{"$f":"IF($B207<>\"\",RPSN!K190,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B207,RPSN!D191,\"\")","v":""},{"$f":"IF($B208<>\"\",RPSN!E191,\"\")","v":""},"",{"$f":"IF($B208<>\"\",RPSN!I191,\"\")","v":""},{"$f":"IF($B208<>\"\",RPSN!J191,\"\")","v":""},{"$f":"IF($B208<>\"\",RPSN!K191,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B208,RPSN!D192,\"\")","v":""},{"$f":"IF($B209<>\"\",RPSN!E192,\"\")","v":""},"",{"$f":"IF($B209<>\"\",RPSN!I192,\"\")","v":""},{"$f":"IF($B209<>\"\",RPSN!J192,\"\")","v":""},{"$f":"IF($B209<>\"\",RPSN!K192,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B209,RPSN!D193,\"\")","v":""},{"$f":"IF($B210<>\"\",RPSN!E193,\"\")","v":""},"",{"$f":"IF($B210<>\"\",RPSN!I193,\"\")","v":""},{"$f":"IF($B210<>\"\",RPSN!J193,\"\")","v":""},{"$f":"IF($B210<>\"\",RPSN!K193,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B210,RPSN!D194,\"\")","v":""},{"$f":"IF($B211<>\"\",RPSN!E194,\"\")","v":""},"",{"$f":"IF($B211<>\"\",RPSN!I194,\"\")","v":""},{"$f":"IF($B211<>\"\",RPSN!J194,\"\")","v":""},{"$f":"IF($B211<>\"\",RPSN!K194,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B211,RPSN!D195,\"\")","v":""},{"$f":"IF($B212<>\"\",RPSN!E195,\"\")","v":""},"",{"$f":"IF($B212<>\"\",RPSN!I195,\"\")","v":""},{"$f":"IF($B212<>\"\",RPSN!J195,\"\")","v":""},{"$f":"IF($B212<>\"\",RPSN!K195,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B212,RPSN!D196,\"\")","v":""},{"$f":"IF($B213<>\"\",RPSN!E196,\"\")","v":""},{"$f":"IF($B213<>\"\",F213-E213,\"\")","v":""},{"$f":"IF($B213<>\"\",RPSN!I196,\"\")","v":""},{"$f":"IF($B213<>\"\",RPSN!J196,\"\")","v":""},{"$f":"IF($B213<>\"\",RPSN!K196,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B213,RPSN!D197,\"\")","v":""},{"$f":"IF($B214<>\"\",RPSN!E197,\"\")","v":""},"",{"$f":"IF($B214<>\"\",RPSN!I197,\"\")","v":""},{"$f":"IF($B214<>\"\",RPSN!J197,\"\")","v":""},{"$f":"IF($B214<>\"\",RPSN!K197,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B214,RPSN!D198,\"\")","v":""},{"$f":"IF($B215<>\"\",RPSN!E198,\"\")","v":""},"",{"$f":"IF($B215<>\"\",RPSN!I198,\"\")","v":""},{"$f":"IF($B215<>\"\",RPSN!J198,\"\")","v":""},{"$f":"IF($B215<>\"\",RPSN!K198,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B215,RPSN!D199,\"\")","v":""},{"$f":"IF($B216<>\"\",RPSN!E199,\"\")","v":""},"",{"$f":"IF($B216<>\"\",RPSN!I199,\"\")","v":""},{"$f":"IF($B216<>\"\",RPSN!J199,\"\")","v":""},{"$f":"IF($B216<>\"\",RPSN!K199,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B216,RPSN!D200,\"\")","v":""},{"$f":"IF($B217<>\"\",RPSN!E200,\"\")","v":""},"",{"$f":"IF($B217<>\"\",RPSN!I200,\"\")","v":""},{"$f":"IF($B217<>\"\",RPSN!J200,\"\")","v":""},{"$f":"IF($B217<>\"\",RPSN!K200,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B217,RPSN!D201,\"\")","v":""},{"$f":"IF($B218<>\"\",RPSN!E201,\"\")","v":""},"",{"$f":"IF($B218<>\"\",RPSN!I201,\"\")","v":""},{"$f":"IF($B218<>\"\",RPSN!J201,\"\")","v":""},{"$f":"IF($B218<>\"\",RPSN!K201,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B218,RPSN!D202,\"\")","v":""},{"$f":"IF($B219<>\"\",RPSN!E202,\"\")","v":""},"",{"$f":"IF($B219<>\"\",RPSN!I202,\"\")","v":""},{"$f":"IF($B219<>\"\",RPSN!J202,\"\")","v":""},{"$f":"IF($B219<>\"\",RPSN!K202,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B219,RPSN!D203,\"\")","v":""},{"$f":"IF($B220<>\"\",RPSN!E203,\"\")","v":""},"",{"$f":"IF($B220<>\"\",RPSN!I203,\"\")","v":""},{"$f":"IF($B220<>\"\",RPSN!J203,\"\")","v":""},{"$f":"IF($B220<>\"\",RPSN!K203,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B220,RPSN!D204,\"\")","v":""},{"$f":"IF($B221<>\"\",RPSN!E204,\"\")","v":""},"",{"$f":"IF($B221<>\"\",RPSN!I204,\"\")","v":""},{"$f":"IF($B221<>\"\",RPSN!J204,\"\")","v":""},{"$f":"IF($B221<>\"\",RPSN!K204,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B221,RPSN!D205,\"\")","v":""},{"$f":"IF($B222<>\"\",RPSN!E205,\"\")","v":""},"",{"$f":"IF($B222<>\"\",RPSN!I205,\"\")","v":""},{"$f":"IF($B222<>\"\",RPSN!J205,\"\")","v":""},{"$f":"IF($B222<>\"\",RPSN!K205,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B222,RPSN!D206,\"\")","v":""},{"$f":"IF($B223<>\"\",RPSN!E206,\"\")","v":""},"",{"$f":"IF($B223<>\"\",RPSN!I206,\"\")","v":""},{"$f":"IF($B223<>\"\",RPSN!J206,\"\")","v":""},{"$f":"IF($B223<>\"\",RPSN!K206,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B223,RPSN!D207,\"\")","v":""},{"$f":"IF($B224<>\"\",RPSN!E207,\"\")","v":""},"",{"$f":"IF($B224<>\"\",RPSN!I207,\"\")","v":""},{"$f":"IF($B224<>\"\",RPSN!J207,\"\")","v":""},{"$f":"IF($B224<>\"\",RPSN!K207,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B224,RPSN!D208,\"\")","v":""},{"$f":"IF($B225<>\"\",RPSN!E208,\"\")","v":""},"",{"$f":"IF($B225<>\"\",RPSN!I208,\"\")","v":""},{"$f":"IF($B225<>\"\",RPSN!J208,\"\")","v":""},{"$f":"IF($B225<>\"\",RPSN!K208,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B225,RPSN!D209,\"\")","v":""},{"$f":"IF($B226<>\"\",RPSN!E209,\"\")","v":""},"",{"$f":"IF($B226<>\"\",RPSN!I209,\"\")","v":""},{"$f":"IF($B226<>\"\",RPSN!J209,\"\")","v":""},{"$f":"IF($B226<>\"\",RPSN!K209,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B226,RPSN!D210,\"\")","v":""},{"$f":"IF($B227<>\"\",RPSN!E210,\"\")","v":""},"",{"$f":"IF($B227<>\"\",RPSN!I210,\"\")","v":""},{"$f":"IF($B227<>\"\",RPSN!J210,\"\")","v":""},{"$f":"IF($B227<>\"\",RPSN!K210,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B227,RPSN!D211,\"\")","v":""},{"$f":"IF($B228<>\"\",RPSN!E211,\"\")","v":""},"",{"$f":"IF($B228<>\"\",RPSN!I211,\"\")","v":""},{"$f":"IF($B228<>\"\",RPSN!J211,\"\")","v":""},{"$f":"IF($B228<>\"\",RPSN!K211,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B228,RPSN!D212,\"\")","v":""},{"$f":"IF($B229<>\"\",RPSN!E212,\"\")","v":""},"",{"$f":"IF($B229<>\"\",RPSN!I212,\"\")","v":""},{"$f":"IF($B229<>\"\",RPSN!J212,\"\")","v":""},{"$f":"IF($B229<>\"\",RPSN!K212,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B229,RPSN!D213,\"\")","v":""},{"$f":"IF($B230<>\"\",RPSN!E213,\"\")","v":""},"",{"$f":"IF($B230<>\"\",RPSN!I213,\"\")","v":""},{"$f":"IF($B230<>\"\",RPSN!J213,\"\")","v":""},{"$f":"IF($B230<>\"\",RPSN!K213,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B230,RPSN!D214,\"\")","v":""},{"$f":"IF($B231<>\"\",RPSN!E214,\"\")","v":""},"",{"$f":"IF($B231<>\"\",RPSN!I214,\"\")","v":""},{"$f":"IF($B231<>\"\",RPSN!J214,\"\")","v":""},{"$f":"IF($B231<>\"\",RPSN!K214,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B231,RPSN!D215,\"\")","v":""},{"$f":"IF($B232<>\"\",RPSN!E215,\"\")","v":""},"",{"$f":"IF($B232<>\"\",RPSN!I215,\"\")","v":""},{"$f":"IF($B232<>\"\",RPSN!J215,\"\")","v":""},{"$f":"IF($B232<>\"\",RPSN!K215,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B232,RPSN!D216,\"\")","v":""},{"$f":"IF($B233<>\"\",RPSN!E216,\"\")","v":""},"",{"$f":"IF($B233<>\"\",RPSN!I216,\"\")","v":""},{"$f":"IF($B233<>\"\",RPSN!J216,\"\")","v":""},{"$f":"IF($B233<>\"\",RPSN!K216,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B233,RPSN!D217,\"\")","v":""},{"$f":"IF($B234<>\"\",RPSN!E217,\"\")","v":""},"",{"$f":"IF($B234<>\"\",RPSN!I217,\"\")","v":""},{"$f":"IF($B234<>\"\",RPSN!J217,\"\")","v":""},{"$f":"IF($B234<>\"\",RPSN!K217,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B234,RPSN!D218,\"\")","v":""},{"$f":"IF($B235<>\"\",RPSN!E218,\"\")","v":""},"",{"$f":"IF($B235<>\"\",RPSN!I218,\"\")","v":""},{"$f":"IF($B235<>\"\",RPSN!J218,\"\")","v":""},{"$f":"IF($B235<>\"\",RPSN!K218,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B235,RPSN!D219,\"\")","v":""},{"$f":"IF($B236<>\"\",RPSN!E219,\"\")","v":""},"",{"$f":"IF($B236<>\"\",RPSN!I219,\"\")","v":""},{"$f":"IF($B236<>\"\",RPSN!J219,\"\")","v":""},{"$f":"IF($B236<>\"\",RPSN!K219,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B236,RPSN!D220,\"\")","v":""},{"$f":"IF($B237<>\"\",RPSN!E220,\"\")","v":""},"",{"$f":"IF($B237<>\"\",RPSN!I220,\"\")","v":""},{"$f":"IF($B237<>\"\",RPSN!J220,\"\")","v":""},{"$f":"IF($B237<>\"\",RPSN!K220,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B237,RPSN!D221,\"\")","v":""},{"$f":"IF($B238<>\"\",RPSN!E221,\"\")","v":""},"",{"$f":"IF($B238<>\"\",RPSN!I221,\"\")","v":""},{"$f":"IF($B238<>\"\",RPSN!J221,\"\")","v":""},{"$f":"IF($B238<>\"\",RPSN!K221,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B238,RPSN!D222,\"\")","v":""},{"$f":"IF($B239<>\"\",RPSN!E222,\"\")","v":""},"",{"$f":"IF($B239<>\"\",RPSN!I222,\"\")","v":""},{"$f":"IF($B239<>\"\",RPSN!J222,\"\")","v":""},{"$f":"IF($B239<>\"\",RPSN!K222,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B239,RPSN!D223,\"\")","v":""},{"$f":"IF($B240<>\"\",RPSN!E223,\"\")","v":""},"",{"$f":"IF($B240<>\"\",RPSN!I223,\"\")","v":""},{"$f":"IF($B240<>\"\",RPSN!J223,\"\")","v":""},{"$f":"IF($B240<>\"\",RPSN!K223,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B240,RPSN!D224,\"\")","v":""},{"$f":"IF($B241<>\"\",RPSN!E224,\"\")","v":""},"",{"$f":"IF($B241<>\"\",RPSN!I224,\"\")","v":""},{"$f":"IF($B241<>\"\",RPSN!J224,\"\")","v":""},{"$f":"IF($B241<>\"\",RPSN!K224,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B241,RPSN!D225,\"\")","v":""},{"$f":"IF($B242<>\"\",RPSN!E225,\"\")","v":""},"",{"$f":"IF($B242<>\"\",RPSN!I225,\"\")","v":""},{"$f":"IF($B242<>\"\",RPSN!J225,\"\")","v":""},{"$f":"IF($B242<>\"\",RPSN!K225,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B242,RPSN!D226,\"\")","v":""},{"$f":"IF($B243<>\"\",RPSN!E226,\"\")","v":""},"",{"$f":"IF($B243<>\"\",RPSN!I226,\"\")","v":""},{"$f":"IF($B243<>\"\",RPSN!J226,\"\")","v":""},{"$f":"IF($B243<>\"\",RPSN!K226,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B243,RPSN!D227,\"\")","v":""},{"$f":"IF($B244<>\"\",RPSN!E227,\"\")","v":""},"",{"$f":"IF($B244<>\"\",RPSN!I227,\"\")","v":""},{"$f":"IF($B244<>\"\",RPSN!J227,\"\")","v":""},{"$f":"IF($B244<>\"\",RPSN!K227,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B244,RPSN!D228,\"\")","v":""},{"$f":"IF($B245<>\"\",RPSN!E228,\"\")","v":""},"",{"$f":"IF($B245<>\"\",RPSN!I228,\"\")","v":""},{"$f":"IF($B245<>\"\",RPSN!J228,\"\")","v":""},{"$f":"IF($B245<>\"\",RPSN!K228,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B245,RPSN!D229,\"\")","v":""},{"$f":"IF($B246<>\"\",RPSN!E229,\"\")","v":""},"",{"$f":"IF($B246<>\"\",RPSN!I229,\"\")","v":""},{"$f":"IF($B246<>\"\",RPSN!J229,\"\")","v":""},{"$f":"IF($B246<>\"\",RPSN!K229,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B246,RPSN!D230,\"\")","v":""},{"$f":"IF($B247<>\"\",RPSN!E230,\"\")","v":""},"",{"$f":"IF($B247<>\"\",RPSN!I230,\"\")","v":""},{"$f":"IF($B247<>\"\",RPSN!J230,\"\")","v":""},{"$f":"IF($B247<>\"\",RPSN!K230,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B247,RPSN!D231,\"\")","v":""},{"$f":"IF($B248<>\"\",RPSN!E231,\"\")","v":""},"",{"$f":"IF($B248<>\"\",RPSN!I231,\"\")","v":""},{"$f":"IF($B248<>\"\",RPSN!J231,\"\")","v":""},{"$f":"IF($B248<>\"\",RPSN!K231,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B248,RPSN!D232,\"\")","v":""},{"$f":"IF($B249<>\"\",RPSN!E232,\"\")","v":""},"",{"$f":"IF($B249<>\"\",RPSN!I232,\"\")","v":""},{"$f":"IF($B249<>\"\",RPSN!J232,\"\")","v":""},{"$f":"IF($B249<>\"\",RPSN!K232,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B249,RPSN!D233,\"\")","v":""},{"$f":"IF($B250<>\"\",RPSN!E233,\"\")","v":""},"",{"$f":"IF($B250<>\"\",RPSN!I233,\"\")","v":""},{"$f":"IF($B250<>\"\",RPSN!J233,\"\")","v":""},{"$f":"IF($B250<>\"\",RPSN!K233,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B250,RPSN!D234,\"\")","v":""},{"$f":"IF($B251<>\"\",RPSN!E234,\"\")","v":""},"",{"$f":"IF($B251<>\"\",RPSN!I234,\"\")","v":""},{"$f":"IF($B251<>\"\",RPSN!J234,\"\")","v":""},{"$f":"IF($B251<>\"\",RPSN!K234,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B251,RPSN!D235,\"\")","v":""},{"$f":"IF($B252<>\"\",RPSN!E235,\"\")","v":""},"",{"$f":"IF($B252<>\"\",RPSN!I235,\"\")","v":""},{"$f":"IF($B252<>\"\",RPSN!J235,\"\")","v":""},{"$f":"IF($B252<>\"\",RPSN!K235,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B252,RPSN!D236,\"\")","v":""},{"$f":"IF($B253<>\"\",RPSN!E236,\"\")","v":""},"",{"$f":"IF($B253<>\"\",RPSN!I236,\"\")","v":""},{"$f":"IF($B253<>\"\",RPSN!J236,\"\")","v":""},{"$f":"IF($B253<>\"\",RPSN!K236,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B253,RPSN!D237,\"\")","v":""},{"$f":"IF($B254<>\"\",RPSN!E237,\"\")","v":""},"",{"$f":"IF($B254<>\"\",RPSN!I237,\"\")","v":""},{"$f":"IF($B254<>\"\",RPSN!J237,\"\")","v":""},{"$f":"IF($B254<>\"\",RPSN!K237,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B254,RPSN!D238,\"\")","v":""},{"$f":"IF($B255<>\"\",RPSN!E238,\"\")","v":""},"",{"$f":"IF($B255<>\"\",RPSN!I238,\"\")","v":""},{"$f":"IF($B255<>\"\",RPSN!J238,\"\")","v":""},{"$f":"IF($B255<>\"\",RPSN!K238,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B255,RPSN!D239,\"\")","v":""},{"$f":"IF($B256<>\"\",RPSN!E239,\"\")","v":""},"",{"$f":"IF($B256<>\"\",RPSN!I239,\"\")","v":""},{"$f":"IF($B256<>\"\",RPSN!J239,\"\")","v":""},{"$f":"IF($B256<>\"\",RPSN!K239,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B256,RPSN!D240,\"\")","v":""},{"$f":"IF($B257<>\"\",RPSN!E240,\"\")","v":""},"",{"$f":"IF($B257<>\"\",RPSN!I240,\"\")","v":""},{"$f":"IF($B257<>\"\",RPSN!J240,\"\")","v":""},{"$f":"IF($B257<>\"\",RPSN!K240,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B257,RPSN!D241,\"\")","v":""},{"$f":"IF($B258<>\"\",RPSN!E241,\"\")","v":""},"",{"$f":"IF($B258<>\"\",RPSN!I241,\"\")","v":""},{"$f":"IF($B258<>\"\",RPSN!J241,\"\")","v":""},{"$f":"IF($B258<>\"\",RPSN!K241,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B258,RPSN!D242,\"\")","v":""},{"$f":"IF($B259<>\"\",RPSN!E242,\"\")","v":""},"",{"$f":"IF($B259<>\"\",RPSN!I242,\"\")","v":""},{"$f":"IF($B259<>\"\",RPSN!J242,\"\")","v":""},{"$f":"IF($B259<>\"\",RPSN!K242,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B259,RPSN!D243,\"\")","v":""},{"$f":"IF($B260<>\"\",RPSN!E243,\"\")","v":""},"",{"$f":"IF($B260<>\"\",RPSN!I243,\"\")","v":""},{"$f":"IF($B260<>\"\",RPSN!J243,\"\")","v":""},{"$f":"IF($B260<>\"\",RPSN!K243,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B260,RPSN!D244,\"\")","v":""},{"$f":"IF($B261<>\"\",RPSN!E244,\"\")","v":""},"",{"$f":"IF($B261<>\"\",RPSN!I244,\"\")","v":""},{"$f":"IF($B261<>\"\",RPSN!J244,\"\")","v":""},{"$f":"IF($B261<>\"\",RPSN!K244,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B261,RPSN!D245,\"\")","v":""},{"$f":"IF($B262<>\"\",RPSN!E245,\"\")","v":""},"",{"$f":"IF($B262<>\"\",RPSN!I245,\"\")","v":""},{"$f":"IF($B262<>\"\",RPSN!J245,\"\")","v":""},{"$f":"IF($B262<>\"\",RPSN!K245,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B262,RPSN!D246,\"\")","v":""},{"$f":"IF($B263<>\"\",RPSN!E246,\"\")","v":""},"",{"$f":"IF($B263<>\"\",RPSN!I246,\"\")","v":""},{"$f":"IF($B263<>\"\",RPSN!J246,\"\")","v":""},{"$f":"IF($B263<>\"\",RPSN!K246,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B263,RPSN!D247,\"\")","v":""},{"$f":"IF($B264<>\"\",RPSN!E247,\"\")","v":""},"",{"$f":"IF($B264<>\"\",RPSN!I247,\"\")","v":""},{"$f":"IF($B264<>\"\",RPSN!J247,\"\")","v":""},{"$f":"IF($B264<>\"\",RPSN!K247,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B264,RPSN!D248,\"\")","v":""},{"$f":"IF($B265<>\"\",RPSN!E248,\"\")","v":""},"",{"$f":"IF($B265<>\"\",RPSN!I248,\"\")","v":""},{"$f":"IF($B265<>\"\",RPSN!J248,\"\")","v":""},{"$f":"IF($B265<>\"\",RPSN!K248,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B265,RPSN!D249,\"\")","v":""},{"$f":"IF($B266<>\"\",RPSN!E249,\"\")","v":""},"",{"$f":"IF($B266<>\"\",RPSN!I249,\"\")","v":""},{"$f":"IF($B266<>\"\",RPSN!J249,\"\")","v":""},{"$f":"IF($B266<>\"\",RPSN!K249,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B266,RPSN!D250,\"\")","v":""},{"$f":"IF($B267<>\"\",RPSN!E250,\"\")","v":""},"",{"$f":"IF($B267<>\"\",RPSN!I250,\"\")","v":""},{"$f":"IF($B267<>\"\",RPSN!J250,\"\")","v":""},{"$f":"IF($B267<>\"\",RPSN!K250,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B267,RPSN!D251,\"\")","v":""},{"$f":"IF($B268<>\"\",RPSN!E251,\"\")","v":""},"",{"$f":"IF($B268<>\"\",RPSN!I251,\"\")","v":""},{"$f":"IF($B268<>\"\",RPSN!J251,\"\")","v":""},{"$f":"IF($B268<>\"\",RPSN!K251,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B268,RPSN!D252,\"\")","v":""},{"$f":"IF($B269<>\"\",RPSN!E252,\"\")","v":""},"",{"$f":"IF($B269<>\"\",RPSN!I252,\"\")","v":""},{"$f":"IF($B269<>\"\",RPSN!J252,\"\")","v":""},{"$f":"IF($B269<>\"\",RPSN!K252,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B269,RPSN!D253,\"\")","v":""},{"$f":"IF($B270<>\"\",RPSN!E253,\"\")","v":""},"",{"$f":"IF($B270<>\"\",RPSN!I253,\"\")","v":""},{"$f":"IF($B270<>\"\",RPSN!J253,\"\")","v":""},{"$f":"IF($B270<>\"\",RPSN!K253,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B270,RPSN!D254,\"\")","v":""},{"$f":"IF($B271<>\"\",RPSN!E254,\"\")","v":""},"",{"$f":"IF($B271<>\"\",RPSN!I254,\"\")","v":""},{"$f":"IF($B271<>\"\",RPSN!J254,\"\")","v":""},{"$f":"IF($B271<>\"\",RPSN!K254,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B271,RPSN!D255,\"\")","v":""},{"$f":"IF($B272<>\"\",RPSN!E255,\"\")","v":""},"",{"$f":"IF($B272<>\"\",RPSN!I255,\"\")","v":""},{"$f":"IF($B272<>\"\",RPSN!J255,\"\")","v":""},{"$f":"IF($B272<>\"\",RPSN!K255,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B272,RPSN!D256,\"\")","v":""},{"$f":"IF($B273<>\"\",RPSN!E256,\"\")","v":""},"",{"$f":"IF($B273<>\"\",RPSN!I256,\"\")","v":""},{"$f":"IF($B273<>\"\",RPSN!J256,\"\")","v":""},{"$f":"IF($B273<>\"\",RPSN!K256,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B273,RPSN!D257,\"\")","v":""},{"$f":"IF($B274<>\"\",RPSN!E257,\"\")","v":""},"",{"$f":"IF($B274<>\"\",RPSN!I257,\"\")","v":""},{"$f":"IF($B274<>\"\",RPSN!J257,\"\")","v":""},{"$f":"IF($B274<>\"\",RPSN!K257,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B274,RPSN!D258,\"\")","v":""},{"$f":"IF($B275<>\"\",RPSN!E258,\"\")","v":""},"",{"$f":"IF($B275<>\"\",RPSN!I258,\"\")","v":""},{"$f":"IF($B275<>\"\",RPSN!J258,\"\")","v":""},{"$f":"IF($B275<>\"\",RPSN!K258,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B275,RPSN!D259,\"\")","v":""},{"$f":"IF($B276<>\"\",RPSN!E259,\"\")","v":""},"",{"$f":"IF($B276<>\"\",RPSN!I259,\"\")","v":""},{"$f":"IF($B276<>\"\",RPSN!J259,\"\")","v":""},{"$f":"IF($B276<>\"\",RPSN!K259,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B276,RPSN!D260,\"\")","v":""},{"$f":"IF($B277<>\"\",RPSN!E260,\"\")","v":""},{"$f":"IF($B277<>\"\",F277-E277,\"\")","v":""},{"$f":"IF($B277<>\"\",RPSN!I260,\"\")","v":""},{"$f":"IF($B277<>\"\",RPSN!J260,\"\")","v":""},{"$f":"IF($B277<>\"\",RPSN!K260,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B277,RPSN!D261,\"\")","v":""},{"$f":"IF($B278<>\"\",RPSN!E261,\"\")","v":""},"",{"$f":"IF($B278<>\"\",RPSN!I261,\"\")","v":""},{"$f":"IF($B278<>\"\",RPSN!J261,\"\")","v":""},{"$f":"IF($B278<>\"\",RPSN!K261,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B278,RPSN!D262,\"\")","v":""},{"$f":"IF($B279<>\"\",RPSN!E262,\"\")","v":""},"",{"$f":"IF($B279<>\"\",RPSN!I262,\"\")","v":""},{"$f":"IF($B279<>\"\",RPSN!J262,\"\")","v":""},{"$f":"IF($B279<>\"\",RPSN!K262,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B279,RPSN!D263,\"\")","v":""},{"$f":"IF($B280<>\"\",RPSN!E263,\"\")","v":""},"",{"$f":"IF($B280<>\"\",RPSN!I263,\"\")","v":""},{"$f":"IF($B280<>\"\",RPSN!J263,\"\")","v":""},{"$f":"IF($B280<>\"\",RPSN!K263,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B280,RPSN!D264,\"\")","v":""},{"$f":"IF($B281<>\"\",RPSN!E264,\"\")","v":""},"",{"$f":"IF($B281<>\"\",RPSN!I264,\"\")","v":""},{"$f":"IF($B281<>\"\",RPSN!J264,\"\")","v":""},{"$f":"IF($B281<>\"\",RPSN!K264,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B281,RPSN!D265,\"\")","v":""},{"$f":"IF($B282<>\"\",RPSN!E265,\"\")","v":""},"",{"$f":"IF($B282<>\"\",RPSN!I265,\"\")","v":""},{"$f":"IF($B282<>\"\",RPSN!J265,\"\")","v":""},{"$f":"IF($B282<>\"\",RPSN!K265,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B282,RPSN!D266,\"\")","v":""},{"$f":"IF($B283<>\"\",RPSN!E266,\"\")","v":""},"",{"$f":"IF($B283<>\"\",RPSN!I266,\"\")","v":""},{"$f":"IF($B283<>\"\",RPSN!J266,\"\")","v":""},{"$f":"IF($B283<>\"\",RPSN!K266,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B283,RPSN!D267,\"\")","v":""},{"$f":"IF($B284<>\"\",RPSN!E267,\"\")","v":""},"",{"$f":"IF($B284<>\"\",RPSN!I267,\"\")","v":""},{"$f":"IF($B284<>\"\",RPSN!J267,\"\")","v":""},{"$f":"IF($B284<>\"\",RPSN!K267,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B284,RPSN!D268,\"\")","v":""},{"$f":"IF($B285<>\"\",RPSN!E268,\"\")","v":""},"",{"$f":"IF($B285<>\"\",RPSN!I268,\"\")","v":""},{"$f":"IF($B285<>\"\",RPSN!J268,\"\")","v":""},{"$f":"IF($B285<>\"\",RPSN!K268,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B285,RPSN!D269,\"\")","v":""},{"$f":"IF($B286<>\"\",RPSN!E269,\"\")","v":""},"",{"$f":"IF($B286<>\"\",RPSN!I269,\"\")","v":""},{"$f":"IF($B286<>\"\",RPSN!J269,\"\")","v":""},{"$f":"IF($B286<>\"\",RPSN!K269,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B286,RPSN!D270,\"\")","v":""},{"$f":"IF($B287<>\"\",RPSN!E270,\"\")","v":""},"",{"$f":"IF($B287<>\"\",RPSN!I270,\"\")","v":""},{"$f":"IF($B287<>\"\",RPSN!J270,\"\")","v":""},{"$f":"IF($B287<>\"\",RPSN!K270,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B287,RPSN!D271,\"\")","v":""},{"$f":"IF($B288<>\"\",RPSN!E271,\"\")","v":""},"",{"$f":"IF($B288<>\"\",RPSN!I271,\"\")","v":""},{"$f":"IF($B288<>\"\",RPSN!J271,\"\")","v":""},{"$f":"IF($B288<>\"\",RPSN!K271,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B288,RPSN!D272,\"\")","v":""},{"$f":"IF($B289<>\"\",RPSN!E272,\"\")","v":""},"",{"$f":"IF($B289<>\"\",RPSN!I272,\"\")","v":""},{"$f":"IF($B289<>\"\",RPSN!J272,\"\")","v":""},{"$f":"IF($B289<>\"\",RPSN!K272,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B289,RPSN!D273,\"\")","v":""},{"$f":"IF($B290<>\"\",RPSN!E273,\"\")","v":""},"",{"$f":"IF($B290<>\"\",RPSN!I273,\"\")","v":""},{"$f":"IF($B290<>\"\",RPSN!J273,\"\")","v":""},{"$f":"IF($B290<>\"\",RPSN!K273,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B290,RPSN!D274,\"\")","v":""},{"$f":"IF($B291<>\"\",RPSN!E274,\"\")","v":""},"",{"$f":"IF($B291<>\"\",RPSN!I274,\"\")","v":""},{"$f":"IF($B291<>\"\",RPSN!J274,\"\")","v":""},{"$f":"IF($B291<>\"\",RPSN!K274,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B291,RPSN!D275,\"\")","v":""},{"$f":"IF($B292<>\"\",RPSN!E275,\"\")","v":""},"",{"$f":"IF($B292<>\"\",RPSN!I275,\"\")","v":""},{"$f":"IF($B292<>\"\",RPSN!J275,\"\")","v":""},{"$f":"IF($B292<>\"\",RPSN!K275,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B292,RPSN!D276,\"\")","v":""},{"$f":"IF($B293<>\"\",RPSN!E276,\"\")","v":""},"",{"$f":"IF($B293<>\"\",RPSN!I276,\"\")","v":""},{"$f":"IF($B293<>\"\",RPSN!J276,\"\")","v":""},{"$f":"IF($B293<>\"\",RPSN!K276,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B293,RPSN!D277,\"\")","v":""},{"$f":"IF($B294<>\"\",RPSN!E277,\"\")","v":""},"",{"$f":"IF($B294<>\"\",RPSN!I277,\"\")","v":""},{"$f":"IF($B294<>\"\",RPSN!J277,\"\")","v":""},{"$f":"IF($B294<>\"\",RPSN!K277,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B294,RPSN!D278,\"\")","v":""},{"$f":"IF($B295<>\"\",RPSN!E278,\"\")","v":""},"",{"$f":"IF($B295<>\"\",RPSN!I278,\"\")","v":""},{"$f":"IF($B295<>\"\",RPSN!J278,\"\")","v":""},{"$f":"IF($B295<>\"\",RPSN!K278,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B295,RPSN!D279,\"\")","v":""},{"$f":"IF($B296<>\"\",RPSN!E279,\"\")","v":""},"",{"$f":"IF($B296<>\"\",RPSN!I279,\"\")","v":""},{"$f":"IF($B296<>\"\",RPSN!J279,\"\")","v":""},{"$f":"IF($B296<>\"\",RPSN!K279,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B296,RPSN!D280,\"\")","v":""},{"$f":"IF($B297<>\"\",RPSN!E280,\"\")","v":""},"",{"$f":"IF($B297<>\"\",RPSN!I280,\"\")","v":""},{"$f":"IF($B297<>\"\",RPSN!J280,\"\")","v":""},{"$f":"IF($B297<>\"\",RPSN!K280,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B297,RPSN!D281,\"\")","v":""},{"$f":"IF($B298<>\"\",RPSN!E281,\"\")","v":""},"",{"$f":"IF($B298<>\"\",RPSN!I281,\"\")","v":""},{"$f":"IF($B298<>\"\",RPSN!J281,\"\")","v":""},{"$f":"IF($B298<>\"\",RPSN!K281,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B298,RPSN!D282,\"\")","v":""},{"$f":"IF($B299<>\"\",RPSN!E282,\"\")","v":""},"",{"$f":"IF($B299<>\"\",RPSN!I282,\"\")","v":""},{"$f":"IF($B299<>\"\",RPSN!J282,\"\")","v":""},{"$f":"IF($B299<>\"\",RPSN!K282,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B299,RPSN!D283,\"\")","v":""},{"$f":"IF($B300<>\"\",RPSN!E283,\"\")","v":""},"",{"$f":"IF($B300<>\"\",RPSN!I283,\"\")","v":""},{"$f":"IF($B300<>\"\",RPSN!J283,\"\")","v":""},{"$f":"IF($B300<>\"\",RPSN!K283,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B300,RPSN!D284,\"\")","v":""},{"$f":"IF($B301<>\"\",RPSN!E284,\"\")","v":""},"",{"$f":"IF($B301<>\"\",RPSN!I284,\"\")","v":""},{"$f":"IF($B301<>\"\",RPSN!J284,\"\")","v":""},{"$f":"IF($B301<>\"\",RPSN!K284,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B301,RPSN!D285,\"\")","v":""},{"$f":"IF($B302<>\"\",RPSN!E285,\"\")","v":""},"",{"$f":"IF($B302<>\"\",RPSN!I285,\"\")","v":""},{"$f":"IF($B302<>\"\",RPSN!J285,\"\")","v":""},{"$f":"IF($B302<>\"\",RPSN!K285,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B302,RPSN!D286,\"\")","v":""},{"$f":"IF($B303<>\"\",RPSN!E286,\"\")","v":""},"",{"$f":"IF($B303<>\"\",RPSN!I286,\"\")","v":""},{"$f":"IF($B303<>\"\",RPSN!J286,\"\")","v":""},{"$f":"IF($B303<>\"\",RPSN!K286,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B303,RPSN!D287,\"\")","v":""},{"$f":"IF($B304<>\"\",RPSN!E287,\"\")","v":""},"",{"$f":"IF($B304<>\"\",RPSN!I287,\"\")","v":""},{"$f":"IF($B304<>\"\",RPSN!J287,\"\")","v":""},{"$f":"IF($B304<>\"\",RPSN!K287,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B304,RPSN!D288,\"\")","v":""},{"$f":"IF($B305<>\"\",RPSN!E288,\"\")","v":""},"",{"$f":"IF($B305<>\"\",RPSN!I288,\"\")","v":""},{"$f":"IF($B305<>\"\",RPSN!J288,\"\")","v":""},{"$f":"IF($B305<>\"\",RPSN!K288,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B305,RPSN!D289,\"\")","v":""},{"$f":"IF($B306<>\"\",RPSN!E289,\"\")","v":""},"",{"$f":"IF($B306<>\"\",RPSN!I289,\"\")","v":""},{"$f":"IF($B306<>\"\",RPSN!J289,\"\")","v":""},{"$f":"IF($B306<>\"\",RPSN!K289,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B306,RPSN!D290,\"\")","v":""},{"$f":"IF($B307<>\"\",RPSN!E290,\"\")","v":""},"",{"$f":"IF($B307<>\"\",RPSN!I290,\"\")","v":""},{"$f":"IF($B307<>\"\",RPSN!J290,\"\")","v":""},{"$f":"IF($B307<>\"\",RPSN!K290,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B307,RPSN!D291,\"\")","v":""},{"$f":"IF($B308<>\"\",RPSN!E291,\"\")","v":""},"",{"$f":"IF($B308<>\"\",RPSN!I291,\"\")","v":""},{"$f":"IF($B308<>\"\",RPSN!J291,\"\")","v":""},{"$f":"IF($B308<>\"\",RPSN!K291,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B308,RPSN!D292,\"\")","v":""},{"$f":"IF($B309<>\"\",RPSN!E292,\"\")","v":""},"",{"$f":"IF($B309<>\"\",RPSN!I292,\"\")","v":""},{"$f":"IF($B309<>\"\",RPSN!J292,\"\")","v":""},{"$f":"IF($B309<>\"\",RPSN!K292,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B309,RPSN!D293,\"\")","v":""},{"$f":"IF($B310<>\"\",RPSN!E293,\"\")","v":""},"",{"$f":"IF($B310<>\"\",RPSN!I293,\"\")","v":""},{"$f":"IF($B310<>\"\",RPSN!J293,\"\")","v":""},{"$f":"IF($B310<>\"\",RPSN!K293,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B310,RPSN!D294,\"\")","v":""},{"$f":"IF($B311<>\"\",RPSN!E294,\"\")","v":""},"",{"$f":"IF($B311<>\"\",RPSN!I294,\"\")","v":""},{"$f":"IF($B311<>\"\",RPSN!J294,\"\")","v":""},{"$f":"IF($B311<>\"\",RPSN!K294,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B311,RPSN!D295,\"\")","v":""},{"$f":"IF($B312<>\"\",RPSN!E295,\"\")","v":""},"",{"$f":"IF($B312<>\"\",RPSN!I295,\"\")","v":""},{"$f":"IF($B312<>\"\",RPSN!J295,\"\")","v":""},{"$f":"IF($B312<>\"\",RPSN!K295,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B312,RPSN!D296,\"\")","v":""},{"$f":"IF($B313<>\"\",RPSN!E296,\"\")","v":""},"",{"$f":"IF($B313<>\"\",RPSN!I296,\"\")","v":""},{"$f":"IF($B313<>\"\",RPSN!J296,\"\")","v":""},{"$f":"IF($B313<>\"\",RPSN!K296,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B313,RPSN!D297,\"\")","v":""},{"$f":"IF($B314<>\"\",RPSN!E297,\"\")","v":""},"",{"$f":"IF($B314<>\"\",RPSN!I297,\"\")","v":""},{"$f":"IF($B314<>\"\",RPSN!J297,\"\")","v":""},{"$f":"IF($B314<>\"\",RPSN!K297,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B314,RPSN!D298,\"\")","v":""},{"$f":"IF($B315<>\"\",RPSN!E298,\"\")","v":""},"",{"$f":"IF($B315<>\"\",RPSN!I298,\"\")","v":""},{"$f":"IF($B315<>\"\",RPSN!J298,\"\")","v":""},{"$f":"IF($B315<>\"\",RPSN!K298,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B315,RPSN!D299,\"\")","v":""},{"$f":"IF($B316<>\"\",RPSN!E299,\"\")","v":""},"",{"$f":"IF($B316<>\"\",RPSN!I299,\"\")","v":""},{"$f":"IF($B316<>\"\",RPSN!J299,\"\")","v":""},{"$f":"IF($B316<>\"\",RPSN!K299,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B316,RPSN!D300,\"\")","v":""},{"$f":"IF($B317<>\"\",RPSN!E300,\"\")","v":""},"",{"$f":"IF($B317<>\"\",RPSN!I300,\"\")","v":""},{"$f":"IF($B317<>\"\",RPSN!J300,\"\")","v":""},{"$f":"IF($B317<>\"\",RPSN!K300,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B317,RPSN!D301,\"\")","v":""},{"$f":"IF($B318<>\"\",RPSN!E301,\"\")","v":""},"",{"$f":"IF($B318<>\"\",RPSN!I301,\"\")","v":""},{"$f":"IF($B318<>\"\",RPSN!J301,\"\")","v":""},{"$f":"IF($B318<>\"\",RPSN!K301,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B318,RPSN!D302,\"\")","v":""},{"$f":"IF($B319<>\"\",RPSN!E302,\"\")","v":""},"",{"$f":"IF($B319<>\"\",RPSN!I302,\"\")","v":""},{"$f":"IF($B319<>\"\",RPSN!J302,\"\")","v":""},{"$f":"IF($B319<>\"\",RPSN!K302,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B319,RPSN!D303,\"\")","v":""},{"$f":"IF($B320<>\"\",RPSN!E303,\"\")","v":""},"",{"$f":"IF($B320<>\"\",RPSN!I303,\"\")","v":""},{"$f":"IF($B320<>\"\",RPSN!J303,\"\")","v":""},{"$f":"IF($B320<>\"\",RPSN!K303,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B320,RPSN!D304,\"\")","v":""},{"$f":"IF($B321<>\"\",RPSN!E304,\"\")","v":""},"",{"$f":"IF($B321<>\"\",RPSN!I304,\"\")","v":""},{"$f":"IF($B321<>\"\",RPSN!J304,\"\")","v":""},{"$f":"IF($B321<>\"\",RPSN!K304,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B321,RPSN!D305,\"\")","v":""},{"$f":"IF($B322<>\"\",RPSN!E305,\"\")","v":""},"",{"$f":"IF($B322<>\"\",RPSN!I305,\"\")","v":""},{"$f":"IF($B322<>\"\",RPSN!J305,\"\")","v":""},{"$f":"IF($B322<>\"\",RPSN!K305,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B322,RPSN!D306,\"\")","v":""},{"$f":"IF($B323<>\"\",RPSN!E306,\"\")","v":""},"",{"$f":"IF($B323<>\"\",RPSN!I306,\"\")","v":""},{"$f":"IF($B323<>\"\",RPSN!J306,\"\")","v":""},{"$f":"IF($B323<>\"\",RPSN!K306,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B323,RPSN!D307,\"\")","v":""},{"$f":"IF($B324<>\"\",RPSN!E307,\"\")","v":""},"",{"$f":"IF($B324<>\"\",RPSN!I307,\"\")","v":""},{"$f":"IF($B324<>\"\",RPSN!J307,\"\")","v":""},{"$f":"IF($B324<>\"\",RPSN!K307,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B324,RPSN!D308,\"\")","v":""},{"$f":"IF($B325<>\"\",RPSN!E308,\"\")","v":""},"",{"$f":"IF($B325<>\"\",RPSN!I308,\"\")","v":""},{"$f":"IF($B325<>\"\",RPSN!J308,\"\")","v":""},{"$f":"IF($B325<>\"\",RPSN!K308,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B325,RPSN!D309,\"\")","v":""},{"$f":"IF($B326<>\"\",RPSN!E309,\"\")","v":""},"",{"$f":"IF($B326<>\"\",RPSN!I309,\"\")","v":""},{"$f":"IF($B326<>\"\",RPSN!J309,\"\")","v":""},{"$f":"IF($B326<>\"\",RPSN!K309,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B326,RPSN!D310,\"\")","v":""},{"$f":"IF($B327<>\"\",RPSN!E310,\"\")","v":""},"",{"$f":"IF($B327<>\"\",RPSN!I310,\"\")","v":""},{"$f":"IF($B327<>\"\",RPSN!J310,\"\")","v":""},{"$f":"IF($B327<>\"\",RPSN!K310,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B327,RPSN!D311,\"\")","v":""},{"$f":"IF($B328<>\"\",RPSN!E311,\"\")","v":""},"",{"$f":"IF($B328<>\"\",RPSN!I311,\"\")","v":""},{"$f":"IF($B328<>\"\",RPSN!J311,\"\")","v":""},{"$f":"IF($B328<>\"\",RPSN!K311,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B328,RPSN!D312,\"\")","v":""},{"$f":"IF($B329<>\"\",RPSN!E312,\"\")","v":""},"",{"$f":"IF($B329<>\"\",RPSN!I312,\"\")","v":""},{"$f":"IF($B329<>\"\",RPSN!J312,\"\")","v":""},{"$f":"IF($B329<>\"\",RPSN!K312,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B329,RPSN!D313,\"\")","v":""},{"$f":"IF($B330<>\"\",RPSN!E313,\"\")","v":""},"",{"$f":"IF($B330<>\"\",RPSN!I313,\"\")","v":""},{"$f":"IF($B330<>\"\",RPSN!J313,\"\")","v":""},{"$f":"IF($B330<>\"\",RPSN!K313,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B330,RPSN!D314,\"\")","v":""},{"$f":"IF($B331<>\"\",RPSN!E314,\"\")","v":""},"",{"$f":"IF($B331<>\"\",RPSN!I314,\"\")","v":""},{"$f":"IF($B331<>\"\",RPSN!J314,\"\")","v":""},{"$f":"IF($B331<>\"\",RPSN!K314,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B331,RPSN!D315,\"\")","v":""},{"$f":"IF($B332<>\"\",RPSN!E315,\"\")","v":""},"",{"$f":"IF($B332<>\"\",RPSN!I315,\"\")","v":""},{"$f":"IF($B332<>\"\",RPSN!J315,\"\")","v":""},{"$f":"IF($B332<>\"\",RPSN!K315,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B332,RPSN!D316,\"\")","v":""},{"$f":"IF($B333<>\"\",RPSN!E316,\"\")","v":""},"",{"$f":"IF($B333<>\"\",RPSN!I316,\"\")","v":""},{"$f":"IF($B333<>\"\",RPSN!J316,\"\")","v":""},{"$f":"IF($B333<>\"\",RPSN!K316,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B333,RPSN!D317,\"\")","v":""},{"$f":"IF($B334<>\"\",RPSN!E317,\"\")","v":""},"",{"$f":"IF($B334<>\"\",RPSN!I317,\"\")","v":""},{"$f":"IF($B334<>\"\",RPSN!J317,\"\")","v":""},{"$f":"IF($B334<>\"\",RPSN!K317,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B334,RPSN!D318,\"\")","v":""},{"$f":"IF($B335<>\"\",RPSN!E318,\"\")","v":""},"",{"$f":"IF($B335<>\"\",RPSN!I318,\"\")","v":""},{"$f":"IF($B335<>\"\",RPSN!J318,\"\")","v":""},{"$f":"IF($B335<>\"\",RPSN!K318,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B335,RPSN!D319,\"\")","v":""},{"$f":"IF($B336<>\"\",RPSN!E319,\"\")","v":""},"",{"$f":"IF($B336<>\"\",RPSN!I319,\"\")","v":""},{"$f":"IF($B336<>\"\",RPSN!J319,\"\")","v":""},{"$f":"IF($B336<>\"\",RPSN!K319,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B336,RPSN!D320,\"\")","v":""},{"$f":"IF($B337<>\"\",RPSN!E320,\"\")","v":""},"",{"$f":"IF($B337<>\"\",RPSN!I320,\"\")","v":""},{"$f":"IF($B337<>\"\",RPSN!J320,\"\")","v":""},{"$f":"IF($B337<>\"\",RPSN!K320,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B337,RPSN!D321,\"\")","v":""},{"$f":"IF($B338<>\"\",RPSN!E321,\"\")","v":""},"",{"$f":"IF($B338<>\"\",RPSN!I321,\"\")","v":""},{"$f":"IF($B338<>\"\",RPSN!J321,\"\")","v":""},{"$f":"IF($B338<>\"\",RPSN!K321,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B338,RPSN!D322,\"\")","v":""},{"$f":"IF($B339<>\"\",RPSN!E322,\"\")","v":""},"",{"$f":"IF($B339<>\"\",RPSN!I322,\"\")","v":""},{"$f":"IF($B339<>\"\",RPSN!J322,\"\")","v":""},{"$f":"IF($B339<>\"\",RPSN!K322,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B339,RPSN!D323,\"\")","v":""},{"$f":"IF($B340<>\"\",RPSN!E323,\"\")","v":""},"",{"$f":"IF($B340<>\"\",RPSN!I323,\"\")","v":""},{"$f":"IF($B340<>\"\",RPSN!J323,\"\")","v":""},{"$f":"IF($B340<>\"\",RPSN!K323,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B340,RPSN!D324,\"\")","v":""},{"$f":"IF($B341<>\"\",RPSN!E324,\"\")","v":""},{"$f":"IF($B341<>\"\",F341-E341,\"\")","v":""},{"$f":"IF($B341<>\"\",RPSN!I324,\"\")","v":""},{"$f":"IF($B341<>\"\",RPSN!J324,\"\")","v":""},{"$f":"IF($B341<>\"\",RPSN!K324,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B341,RPSN!D325,\"\")","v":""},{"$f":"IF($B342<>\"\",RPSN!E325,\"\")","v":""},"",{"$f":"IF($B342<>\"\",RPSN!I325,\"\")","v":""},{"$f":"IF($B342<>\"\",RPSN!J325,\"\")","v":""},{"$f":"IF($B342<>\"\",RPSN!K325,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B342,RPSN!D326,\"\")","v":""},{"$f":"IF($B343<>\"\",RPSN!E326,\"\")","v":""},"",{"$f":"IF($B343<>\"\",RPSN!I326,\"\")","v":""},{"$f":"IF($B343<>\"\",RPSN!J326,\"\")","v":""},{"$f":"IF($B343<>\"\",RPSN!K326,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B343,RPSN!D327,\"\")","v":""},{"$f":"IF($B344<>\"\",RPSN!E327,\"\")","v":""},"",{"$f":"IF($B344<>\"\",RPSN!I327,\"\")","v":""},{"$f":"IF($B344<>\"\",RPSN!J327,\"\")","v":""},{"$f":"IF($B344<>\"\",RPSN!K327,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B344,RPSN!D328,\"\")","v":""},{"$f":"IF($B345<>\"\",RPSN!E328,\"\")","v":""},"",{"$f":"IF($B345<>\"\",RPSN!I328,\"\")","v":""},{"$f":"IF($B345<>\"\",RPSN!J328,\"\")","v":""},{"$f":"IF($B345<>\"\",RPSN!K328,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B345,RPSN!D329,\"\")","v":""},{"$f":"IF($B346<>\"\",RPSN!E329,\"\")","v":""},"",{"$f":"IF($B346<>\"\",RPSN!I329,\"\")","v":""},{"$f":"IF($B346<>\"\",RPSN!J329,\"\")","v":""},{"$f":"IF($B346<>\"\",RPSN!K329,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B346,RPSN!D330,\"\")","v":""},{"$f":"IF($B347<>\"\",RPSN!E330,\"\")","v":""},"",{"$f":"IF($B347<>\"\",RPSN!I330,\"\")","v":""},{"$f":"IF($B347<>\"\",RPSN!J330,\"\")","v":""},{"$f":"IF($B347<>\"\",RPSN!K330,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B347,RPSN!D331,\"\")","v":""},{"$f":"IF($B348<>\"\",RPSN!E331,\"\")","v":""},"",{"$f":"IF($B348<>\"\",RPSN!I331,\"\")","v":""},{"$f":"IF($B348<>\"\",RPSN!J331,\"\")","v":""},{"$f":"IF($B348<>\"\",RPSN!K331,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B348,RPSN!D332,\"\")","v":""},{"$f":"IF($B349<>\"\",RPSN!E332,\"\")","v":""},"",{"$f":"IF($B349<>\"\",RPSN!I332,\"\")","v":""},{"$f":"IF($B349<>\"\",RPSN!J332,\"\")","v":""},{"$f":"IF($B349<>\"\",RPSN!K332,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B349,RPSN!D333,\"\")","v":""},{"$f":"IF($B350<>\"\",RPSN!E333,\"\")","v":""},"",{"$f":"IF($B350<>\"\",RPSN!I333,\"\")","v":""},{"$f":"IF($B350<>\"\",RPSN!J333,\"\")","v":""},{"$f":"IF($B350<>\"\",RPSN!K333,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B350,RPSN!D334,\"\")","v":""},{"$f":"IF($B351<>\"\",RPSN!E334,\"\")","v":""},"",{"$f":"IF($B351<>\"\",RPSN!I334,\"\")","v":""},{"$f":"IF($B351<>\"\",RPSN!J334,\"\")","v":""},{"$f":"IF($B351<>\"\",RPSN!K334,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B351,RPSN!D335,\"\")","v":""},{"$f":"IF($B352<>\"\",RPSN!E335,\"\")","v":""},"",{"$f":"IF($B352<>\"\",RPSN!I335,\"\")","v":""},{"$f":"IF($B352<>\"\",RPSN!J335,\"\")","v":""},{"$f":"IF($B352<>\"\",RPSN!K335,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B352,RPSN!D336,\"\")","v":""},{"$f":"IF($B353<>\"\",RPSN!E336,\"\")","v":""},"",{"$f":"IF($B353<>\"\",RPSN!I336,\"\")","v":""},{"$f":"IF($B353<>\"\",RPSN!J336,\"\")","v":""},{"$f":"IF($B353<>\"\",RPSN!K336,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B353,RPSN!D337,\"\")","v":""},{"$f":"IF($B354<>\"\",RPSN!E337,\"\")","v":""},"",{"$f":"IF($B354<>\"\",RPSN!I337,\"\")","v":""},{"$f":"IF($B354<>\"\",RPSN!J337,\"\")","v":""},{"$f":"IF($B354<>\"\",RPSN!K337,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B354,RPSN!D338,\"\")","v":""},{"$f":"IF($B355<>\"\",RPSN!E338,\"\")","v":""},"",{"$f":"IF($B355<>\"\",RPSN!I338,\"\")","v":""},{"$f":"IF($B355<>\"\",RPSN!J338,\"\")","v":""},{"$f":"IF($B355<>\"\",RPSN!K338,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B355,RPSN!D339,\"\")","v":""},{"$f":"IF($B356<>\"\",RPSN!E339,\"\")","v":""},"",{"$f":"IF($B356<>\"\",RPSN!I339,\"\")","v":""},{"$f":"IF($B356<>\"\",RPSN!J339,\"\")","v":""},{"$f":"IF($B356<>\"\",RPSN!K339,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B356,RPSN!D340,\"\")","v":""},{"$f":"IF($B357<>\"\",RPSN!E340,\"\")","v":""},"",{"$f":"IF($B357<>\"\",RPSN!I340,\"\")","v":""},{"$f":"IF($B357<>\"\",RPSN!J340,\"\")","v":""},{"$f":"IF($B357<>\"\",RPSN!K340,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B357,RPSN!D341,\"\")","v":""},{"$f":"IF($B358<>\"\",RPSN!E341,\"\")","v":""},"",{"$f":"IF($B358<>\"\",RPSN!I341,\"\")","v":""},{"$f":"IF($B358<>\"\",RPSN!J341,\"\")","v":""},{"$f":"IF($B358<>\"\",RPSN!K341,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B358,RPSN!D342,\"\")","v":""},{"$f":"IF($B359<>\"\",RPSN!E342,\"\")","v":""},"",{"$f":"IF($B359<>\"\",RPSN!I342,\"\")","v":""},{"$f":"IF($B359<>\"\",RPSN!J342,\"\")","v":""},{"$f":"IF($B359<>\"\",RPSN!K342,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B359,RPSN!D343,\"\")","v":""},{"$f":"IF($B360<>\"\",RPSN!E343,\"\")","v":""},"",{"$f":"IF($B360<>\"\",RPSN!I343,\"\")","v":""},{"$f":"IF($B360<>\"\",RPSN!J343,\"\")","v":""},{"$f":"IF($B360<>\"\",RPSN!K343,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B360,RPSN!D344,\"\")","v":""},{"$f":"IF($B361<>\"\",RPSN!E344,\"\")","v":""},"",{"$f":"IF($B361<>\"\",RPSN!I344,\"\")","v":""},{"$f":"IF($B361<>\"\",RPSN!J344,\"\")","v":""},{"$f":"IF($B361<>\"\",RPSN!K344,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B361,RPSN!D345,\"\")","v":""},{"$f":"IF($B362<>\"\",RPSN!E345,\"\")","v":""},"",{"$f":"IF($B362<>\"\",RPSN!I345,\"\")","v":""},{"$f":"IF($B362<>\"\",RPSN!J345,\"\")","v":""},{"$f":"IF($B362<>\"\",RPSN!K345,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B362,RPSN!D346,\"\")","v":""},{"$f":"IF($B363<>\"\",RPSN!E346,\"\")","v":""},"",{"$f":"IF($B363<>\"\",RPSN!I346,\"\")","v":""},{"$f":"IF($B363<>\"\",RPSN!J346,\"\")","v":""},{"$f":"IF($B363<>\"\",RPSN!K346,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B363,RPSN!D347,\"\")","v":""},{"$f":"IF($B364<>\"\",RPSN!E347,\"\")","v":""},"",{"$f":"IF($B364<>\"\",RPSN!I347,\"\")","v":""},{"$f":"IF($B364<>\"\",RPSN!J347,\"\")","v":""},{"$f":"IF($B364<>\"\",RPSN!K347,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B364,RPSN!D348,\"\")","v":""},{"$f":"IF($B365<>\"\",RPSN!E348,\"\")","v":""},"",{"$f":"IF($B365<>\"\",RPSN!I348,\"\")","v":""},{"$f":"IF($B365<>\"\",RPSN!J348,\"\")","v":""},{"$f":"IF($B365<>\"\",RPSN!K348,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B365,RPSN!D349,\"\")","v":""},{"$f":"IF($B366<>\"\",RPSN!E349,\"\")","v":""},"",{"$f":"IF($B366<>\"\",RPSN!I349,\"\")","v":""},{"$f":"IF($B366<>\"\",RPSN!J349,\"\")","v":""},{"$f":"IF($B366<>\"\",RPSN!K349,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B366,RPSN!D350,\"\")","v":""},{"$f":"IF($B367<>\"\",RPSN!E350,\"\")","v":""},"",{"$f":"IF($B367<>\"\",RPSN!I350,\"\")","v":""},{"$f":"IF($B367<>\"\",RPSN!J350,\"\")","v":""},{"$f":"IF($B367<>\"\",RPSN!K350,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B367,RPSN!D351,\"\")","v":""},{"$f":"IF($B368<>\"\",RPSN!E351,\"\")","v":""},"",{"$f":"IF($B368<>\"\",RPSN!I351,\"\")","v":""},{"$f":"IF($B368<>\"\",RPSN!J351,\"\")","v":""},{"$f":"IF($B368<>\"\",RPSN!K351,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B368,RPSN!D352,\"\")","v":""},{"$f":"IF($B369<>\"\",RPSN!E352,\"\")","v":""},"",{"$f":"IF($B369<>\"\",RPSN!I352,\"\")","v":""},{"$f":"IF($B369<>\"\",RPSN!J352,\"\")","v":""},{"$f":"IF($B369<>\"\",RPSN!K352,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B369,RPSN!D353,\"\")","v":""},{"$f":"IF($B370<>\"\",RPSN!E353,\"\")","v":""},"",{"$f":"IF($B370<>\"\",RPSN!I353,\"\")","v":""},{"$f":"IF($B370<>\"\",RPSN!J353,\"\")","v":""},{"$f":"IF($B370<>\"\",RPSN!K353,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B370,RPSN!D354,\"\")","v":""},{"$f":"IF($B371<>\"\",RPSN!E354,\"\")","v":""},"",{"$f":"IF($B371<>\"\",RPSN!I354,\"\")","v":""},{"$f":"IF($B371<>\"\",RPSN!J354,\"\")","v":""},{"$f":"IF($B371<>\"\",RPSN!K354,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B371,RPSN!D355,\"\")","v":""},{"$f":"IF($B372<>\"\",RPSN!E355,\"\")","v":""},"",{"$f":"IF($B372<>\"\",RPSN!I355,\"\")","v":""},{"$f":"IF($B372<>\"\",RPSN!J355,\"\")","v":""},{"$f":"IF($B372<>\"\",RPSN!K355,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B372,RPSN!D356,\"\")","v":""},{"$f":"IF($B373<>\"\",RPSN!E356,\"\")","v":""},"",{"$f":"IF($B373<>\"\",RPSN!I356,\"\")","v":""},{"$f":"IF($B373<>\"\",RPSN!J356,\"\")","v":""},{"$f":"IF($B373<>\"\",RPSN!K356,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B373,RPSN!D357,\"\")","v":""},{"$f":"IF($B374<>\"\",RPSN!E357,\"\")","v":""},"",{"$f":"IF($B374<>\"\",RPSN!I357,\"\")","v":""},{"$f":"IF($B374<>\"\",RPSN!J357,\"\")","v":""},{"$f":"IF($B374<>\"\",RPSN!K357,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B374,RPSN!D358,\"\")","v":""},{"$f":"IF($B375<>\"\",RPSN!E358,\"\")","v":""},"",{"$f":"IF($B375<>\"\",RPSN!I358,\"\")","v":""},{"$f":"IF($B375<>\"\",RPSN!J358,\"\")","v":""},{"$f":"IF($B375<>\"\",RPSN!K358,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B375,RPSN!D359,\"\")","v":""},{"$f":"IF($B376<>\"\",RPSN!E359,\"\")","v":""},"",{"$f":"IF($B376<>\"\",RPSN!I359,\"\")","v":""},{"$f":"IF($B376<>\"\",RPSN!J359,\"\")","v":""},{"$f":"IF($B376<>\"\",RPSN!K359,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B376,RPSN!D360,\"\")","v":""},{"$f":"IF($B377<>\"\",RPSN!E360,\"\")","v":""},"",{"$f":"IF($B377<>\"\",RPSN!I360,\"\")","v":""},{"$f":"IF($B377<>\"\",RPSN!J360,\"\")","v":""},{"$f":"IF($B377<>\"\",RPSN!K360,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B377,RPSN!D361,\"\")","v":""},{"$f":"IF($B378<>\"\",RPSN!E361,\"\")","v":""},"",{"$f":"IF($B378<>\"\",RPSN!I361,\"\")","v":""},{"$f":"IF($B378<>\"\",RPSN!J361,\"\")","v":""},{"$f":"IF($B378<>\"\",RPSN!K361,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B378,RPSN!D362,\"\")","v":""},{"$f":"IF($B379<>\"\",RPSN!E362,\"\")","v":""},"",{"$f":"IF($B379<>\"\",RPSN!I362,\"\")","v":""},{"$f":"IF($B379<>\"\",RPSN!J362,\"\")","v":""},{"$f":"IF($B379<>\"\",RPSN!K362,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B379,RPSN!D363,\"\")","v":""},{"$f":"IF($B380<>\"\",RPSN!E363,\"\")","v":""},"",{"$f":"IF($B380<>\"\",RPSN!I363,\"\")","v":""},{"$f":"IF($B380<>\"\",RPSN!J363,\"\")","v":""},{"$f":"IF($B380<>\"\",RPSN!K363,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B380,RPSN!D364,\"\")","v":""},{"$f":"IF($B381<>\"\",RPSN!E364,\"\")","v":""},"",{"$f":"IF($B381<>\"\",RPSN!I364,\"\")","v":""},{"$f":"IF($B381<>\"\",RPSN!J364,\"\")","v":""},{"$f":"IF($B381<>\"\",RPSN!K364,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B381,RPSN!D365,\"\")","v":""},{"$f":"IF($B382<>\"\",RPSN!E365,\"\")","v":""},"",{"$f":"IF($B382<>\"\",RPSN!I365,\"\")","v":""},{"$f":"IF($B382<>\"\",RPSN!J365,\"\")","v":""},{"$f":"IF($B382<>\"\",RPSN!K365,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B382,RPSN!D366,\"\")","v":""},{"$f":"IF($B383<>\"\",RPSN!E366,\"\")","v":""},"",{"$f":"IF($B383<>\"\",RPSN!I366,\"\")","v":""},{"$f":"IF($B383<>\"\",RPSN!J366,\"\")","v":""},{"$f":"IF($B383<>\"\",RPSN!K366,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B383,RPSN!D367,\"\")","v":""},{"$f":"IF($B384<>\"\",RPSN!E367,\"\")","v":""},"",{"$f":"IF($B384<>\"\",RPSN!I367,\"\")","v":""},{"$f":"IF($B384<>\"\",RPSN!J367,\"\")","v":""},{"$f":"IF($B384<>\"\",RPSN!K367,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B384,RPSN!D368,\"\")","v":""},{"$f":"IF($B385<>\"\",RPSN!E368,\"\")","v":""},"",{"$f":"IF($B385<>\"\",RPSN!I368,\"\")","v":""},{"$f":"IF($B385<>\"\",RPSN!J368,\"\")","v":""},{"$f":"IF($B385<>\"\",RPSN!K368,\"\")","v":""}]
[null,{"$f":"IF(SplDobaSplatnosti>B385,RPSN!D369,\"\")","v":""},{"$f":"IF($B386<>\"\",RPSN!E369,\"\")","v":""},"",{"$f":"IF($B386<>\"\",RPSN!I369,\"\")","v":""},{"$f":"IF($B386<>\"\",RPSN!J369,\"\")","v":""},{"$f":"IF($B386<>\"\",RPSN!K369,\"\")","v":""}]

{"sheet":"Parametry","index":11,"n_rows":148,"n_cols":16,"rows_kept":148,"hidden":true}
["Retail",{"$nulls":9},"Privát"]
["Splátka"]
["Typ hypotéky"]
["Povolené produkty","Prod Kód","Product_name"]
["Hypotéka účelová","01a","ucelova",{"$nulls":12},"FIXlistPriv"]
["Hypotéka kombinovaná","01e","kombinovana",{"$nulls":7},"splátka - marketingová sleva",{"$nulls":4},"Float"]
["Hypotéka neúčelová","03","neucelova",{"$nulls":7},"Private banker ",{"v":0.08,"d":"8.00%"},null,"bez kompetence ",null,"1 ROK"]
["Hypotéka předem","04","nespecka",{"$nulls":7},"Private banker (investment clients)",{"v":0.08,"d":"8.00%"},null,"Private banker ",null,"2 ROKY"]
["Hypotéka na pronájem","05","napronajem",{"$nulls":7},"Private manager",{"v":0.08,"d":"8.00%"},null,"Private manager ",null,"3 ROKY"]
[{"$nulls":10},"Head of PB",{"v":0.08,"d":"8.00%"},null,"Head of PB ",null,"4 ROKY"]
[{"$nulls":13},"Head of RET ",null,"5 LET"]
["Fixní období",{"$nulls":14},"6 LET"]
["2 roky",{"$nulls":14},"7 LET"]
["3 roky",{"$nulls":14},"8 LET"]
["5 let",{"$nulls":14},"9 LET"]
[{"$nulls":15},"10 LET"]
[]
["Pojištění"]
["Spl_NevybranyTypPojisteni","Spl_SouborPojisteniMesicni"]
["vyberte typ pojištění","Basic",{"v":0.055,"d":"5.50%"},{"v":0.0495,"d":"4.95%"},"2024-09-02","2025-04-15"]
["bez pojištění","Standard",{"v":0.085,"d":"8.50%"},{"v":0.085,"d":"8.50%"}]
["měsíční pojištění","Full",{"v":0.11,"d":"11%"},{"v":0.11,"d":"11%"}]
[]
["Typ a účel hypotéky"]
["U hypotéka účelová","U hypotéka kombinovaná","U hypotéka neúčelová","hypotéka předem"]
[]
["Koupě","Koupě","Neúčelový","Koupě"]
["Výstavba","Výstavba",null,"Výstavba"]
["Rekonstrukce","Rekonstrukce",null,null,"Poplatky fix:"]
["Refinancování úvěru","Refinancování úvěru",null,null,"NnV","Posk","Odhad"]
["Vypořádání majetkových nároků","Vypořádání majetkových nároků",{"$nulls":3},0]
["Zpětné proplacení vl. zdrojů","Zpětné proplacení vl. zdrojů"]
["Získání práva nájmu / úhr. druž.  pod.","Získání práva nájmu / úhr. druž.  pod.",null,null,"Poplatky výpočty:"]
[]
[{"$nulls":4},"NnV","Posk","Odhad"]
[{"$nulls":4},{"$f":"splPoplNnV","v":1900},{"$f":"splPoplPosk","v":0},{"$f":"splPoplOdhad","v":7000}]
[]
[{"$nulls":4},"Sleva na poplatcích"]
["Typ Nemovitosti:","Nem Kód",null,null,"NnV","Posk","sazba"]
["zděná nemovitost nebo pozemek","ZDE",null,null,{"$f":"IF(E43=\"\",\"\",((E36-E43)/E36))","v":""},{"$f":"IF(F43=\"\",\"\",IF(F36=0,\"\",((F36-F43)/F36)))","v":""},{"$f":"IF(G43=\"\",\"\",IF(G36=0,\"\",((G36-G43)/G36)))","v":""}]
["montovaný rodinný dům","MON"]
["chata, chalupa","PBR",null,null,"Výsledek"]
[null,"PBN",null,null,{"$f":"IF(splPoplNnVx=\"\",\"\",splPoplNnVx)","v":""},{"$f":"IF(splPoplPoskZmena=\"\",\"\",splPoplPoskZmena)","v":""},{"$f":"IF(splPoplOdhadx=\"\",\"\",splPoplOdhadx)","v":""}]
[]
["Poplatky"]
["Poplatek za poskytnutí",8000]
["Poplatek čerpání ",1900]
[]
[]
[]
["Typ zastavované nemovitosti"]
["vyberte","nespecifikovaná"]
["Expresní vyhodnocení bytové jednotky"]
["Bytová jednotka, pozemek"]
["Rodinný dům, objekt individuální rekreace"]
["Ostatní objekty"]
[]
[]
[]
[]
[]
[]
["Bonita"]
["Příjem ze ZČ"]
["Kč","ANO"]
["EUR","NE"]
["PLN"]
["ostatní"]
[]
[]
[]
["Adresa zaměstnavatele"]
[]
["Sousední státy ČR"]
["Ostatní"]
[]
[]
[]
["Počet dospělých a dětí"]
[0]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[]
[null,"Výdaje na bydlení"]
["Bydliště+osob","Náklad domacnosti",null,"zde neupravovat - dopočítává se:"]
["Praha1",{"v":8774.199999999999,"d":"8774"},null,"hlavní",{"$f":"IF(Bydliste=\"mimo čr\",1,+IF(AND(vykonprace=\"NE\",adresazamest=\"ostatní\",mena2<>\"Kč\",mena2<>\"\",Bydliste=\"praha\"),1.5,+IF(AND(vykonprace=\"NE\",adresazamest=\"ostatní\",mena2<>\"Kč\",mena2<>\"\",Bydliste=\"ostatní kraje čr\",(Dospeli+Deti)>=8),1.5,+IF(AND(vykonprace=\"NE\",adresazamest=\"ostatní\",mena2<>\"Kč\",mena2<>\"\",Bydliste=\"ostatní kraje čr\",(Dospeli+Deti)<=7),Parametry!B114/Parametry!B104,1))))","v":1},{"$f":"IF(Bydliste=\"mimo ČR\",1,+IF(AND(vykonprace=\"NE\",adresazamest=\"sousední státy ČR\",mena2<>\"Kč\",mena2<>\"\"),1.2,IF(AND(vykonprace=\"NE\",adresazamest=\"ostatní\",mena2<>\"Kč\",mena2<>\"\",Bydliste=\"PRAHA\"),1.5,IF(AND(vykonprace=\"NE\",adresazamest=\"ostatní\",mena2<>\"Kč\",mena2<>\"\",Bydliste=\"ostatní kraje čr\"),Parametry!E107/Parametry!E104,1))))","v":1}]
["Praha2",9236,null,"spo",{"$f":"IF(SpoBydliste=\"mimo čr\",1,IF(AND(spovykonprace=\"NE\",spoadresazamest=\"ostatní\",spomena2<>\"Kč\",spomena2<>\"\",SpoBydliste=\"praha\"),1.5,IF(AND(spovykonprace=\"NE\",spoadresazamest=\"ostatní\",spomena2<>\"Kč\",spomena2<>\"\",SpoBydliste=\"ostatní kraje čr\",(SpoDeti+SpoDospeli)>=8),1.5,IF(AND(spovykonprace=\"NE\",spoadresazamest=\"ostatní\",spomena2<>\"Kč\",spomena2<>\"\",SpoBydliste=\"ostatní kraje čr\",(SpoDeti+SpoDospeli)<=7),Parametry!B114/Parametry!B104,1))))","v":1},{"$f":"IF(SpoBydliste=\"mimo ČR\",1,IF(AND(spovykonprace=\"NE\",spoadresazamest=\"sousední státy ČR\",spomena2<>\"Kč\",spomena2<>\"\"),1.2,IF(AND(spovykonprace=\"NE\",spoadresazamest=\"ostatní\",spomena2<>\"Kč\",spomena2<>\"\",SpoBydliste=\"praha\"),1.5,IF(AND(spovykonprace=\"NE\",spoadresazamest=\"ostatní\",spomena2<>\"Kč\",spomena2<>\"\",SpoBydliste=\"ostatní kraje čr\"),Parametry!E107/Parametry!E104,1))))","v":1}]
["Praha3",11540]
["Praha4",11540]
["Praha5",14029]
["Praha6",14029]
["Praha7",{"v":15431.900000000001,"d":"15432"},null,"Bydliště +typ osoby","Osobní náklady"]
["Praha8",{"v":15431.900000000001,"d":"15432"},null,"PrahaDosp",{"v":5140.5,"d":"5141"}]
["Praha9",{"v":15431.900000000001,"d":"15432"},null,"PrahaDite",3050]
["Praha10",{"v":15431.900000000001,"d":"15432"},null,"PrahaDosp2",4646]
["Ostatní kraje ČR1",{"v":8774.199999999999,"d":"8774"},null,"Ostatní kraje ČRDosp",{"v":4693.5,"d":"4694"}]
["Ostatní kraje ČR2",9236,null,"Ostatní kraje ČRDite",3050]
["Ostatní kraje ČR3",11540,null,"Ostatní kraje ČRDosp2",4242]
["Ostatní kraje ČR4",11540,null,"Mimo ČRDosp",{"v":7710.75,"d":"7711"}]
["Ostatní kraje ČR5",14029,null,"Mimo ČRDite",4575]
["Ostatní kraje ČR6",14029,null,"Mimo ČRDosp2",6969]
["Ostatní kraje ČR7",{"v":15431.900000000001,"d":"15432"}]
["Ostatní kraje ČR8",{"v":15431.900000000001,"d":"15432"}]
["Ostatní kraje ČR9",{"v":15431.900000000001,"d":"15432"}]
["Ostatní kraje ČR10",{"v":15431.900000000001,"d":"15432"}]
["Mimo ČR1",{"v":13161.3,"d":"13161"}]
["Mimo ČR2",13854]
["Mimo ČR3",17310]
["Mimo ČR4",17310]
["Mimo ČR5",{"v":21043.5,"d":"21044"}]
["Mimo ČR6",{"v":21043.5,"d":"21044"}]
["Mimo ČR7",{"v":23147.850000000002,"d":"23148"}]
["Mimo ČR8",{"v":23147.850000000002,"d":"23148"}]
["Mimo ČR9",{"v":23147.850000000002,"d":"23148"}]
["Mimo ČR10",{"v":23147.850000000002,"d":"23148"}]
[]
[]
["Výše paušálních výdajů"]
[{"v":0.4,"d":"40%"}]
[{"v":0.6,"d":"60%"}]
[{"v":0.8,"d":"80%"}]
[]
[]
[]
[]
["Nabídka",{"$nulls":9},"RPSN"]
[{"$nulls":10},"** Ve výpočtu RPSN není zohledněn poplatek za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)"]
["RPSN",{"$nulls":9},{"$f":"\"** Ve výpočtu RPSN je zohledněn poplatek \"&splPoplOdhad&\" Kč za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)\"","v":"** Ve výpočtu RPSN je zohledněn poplatek 7000 Kč za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)"}]
["** Ve výpočtu RPSN není zohledněn poplatek za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)",{"$nulls":9},{"$f":"IF(AND(LEFT(Product_Sub,2)=\"04\",Pojisteni_mesicni=\"ne\"),Parametry!K136,Parametry!K135)","v":"** Ve výpočtu RPSN není zohledněn poplatek za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)"}]
[{"$f":"\"** Ve výpočtu RPSN je zohledněn poplatek \"&splPoplOdhad&\" Kč za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)\"","v":"** Ve výpočtu RPSN je zohledněn poplatek 7000 Kč za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)"}]
[{"$f":"IF(AND(LEFT(Product_Sub,2)=\"04\",Pojisteni_mesicni=\"ne\"),Parametry!A138,Parametry!A137)","v":"** Ve výpočtu RPSN není zohledněn poplatek za vyhodnocení rizik spojených se zástavou nemovitosti (náklady odhad nemovitosti)"}]
[{"$nulls":10},"Minimální hodnota nemovitosti "]
[{"$nulls":10},"* hodnota nemovitosti, která bude sloužit k zajištění úvěru za předpokladu, že již neslouží k zajištění jiného úvěru"]
["Minimální hodnota nemovitosti ",{"$nulls":9},{"$f":"IF(LEFT(Product_Sub,2)=\"04\",K141,\"\")","v":""}]
["* hodnota nemovitosti, která bude sloužit k zajištění úvěru za předpokladu, že již neslouží k zajištění jiného úvěru"]
[{"$f":"IF(LEFT(Product_Sub,2)=\"04\",A143,\"\")","v":""},{"$nulls":9},"Texty předpokladů"]
[{"$nulls":10},{"$f":"\"hodnota nemovitosti, která bude sloužit k zajištění úvěru, bude ve výši alespoň \"&NemHodn&\" Kč, za předpokladu, že zastavovaná nemovitost neslouží k zajištění jiného úvěru\"","v":"hodnota nemovitosti, která bude sloužit k zajištění úvěru, bude ve výši alespoň  Kč, za předpokladu, že zastavovaná nemovitost neslouží k zajištění jiného úvěru"}]
["Texty předpokladů",{"$nulls":9},{"$f":"IF(LEFT(Product_Sub,2)=\"04\",\"\",K145)","v":"hodnota nemovitosti, která bude sloužit k zajištění úvěru, bude ve výši alespoň  Kč, za předpokladu, že zastavovaná nemovitost neslouží k zajištění jiného úvěru"}]
[{"$f":"\"hodnota nemovitosti, která bude sloužit k zajištění úvěru, bude ve výši alespoň \"&NemHodn&\" Kč, za předpokladu, že zastavovaná nemovitost neslouží k zajištění jiného úvěru\"","v":"hodnota nemovitosti, která bude sloužit k zajištění úvěru, bude ve výši alespoň  Kč, za předpokladu, že zastavovaná nemovitost neslouží k zajištění jiného úvěru"}]
[{"$f":"IF(LEFT(Product_Sub,2)=\"04\",\"\",A147)","v":"hodnota nemovitosti, která bude sloužit k zajištění úvěru, bude ve výši alespoň  Kč, za předpokladu, že zastavovaná nemovitost neslouží k zajištění jiného úvěru"}]

{"sheet":"ALM_Hypo","index":12,"n_rows":100,"n_cols":15,"rows_kept":100,"hidden":true,"merged":[[0,8,0,11],[0,13,0,14],[5,1,5,11],[6,1,6,11],[9,3,9,12],[11,3,11,12],[13,3,13,12],[15,3,15,12],[17,3,17,12],[18,3,18,12],[19,3,19,12],[20,3,20,12],[21,3,21,12],[22,3,22,12],[23,3,23,12],[24,3,24,12],[25,3,25,12],[27,3,27,12],[29,3,29,12]]}
[{"$nulls":8},"Jen pro vnitřní potřebu !",{"$nulls":4},"Platnost pro období"]
[{"$nulls":13},"Od:","2026-03-11"]
[{"$nulls":13},"Do:","2026-04-26"]
[]
[{"$nulls":13},"Zdroje platí "]
[null,"Tabulka referenčních úrokových sazeb pro standardní hypotéční úvěry v CZK\nČeská republika",{"$nulls":11},"Od:","2026-03-11"]
[null,"(úvěry pro úvěry do 20 mio. CZK)",{"$nulls":11},"Do:","2026-04-26"]
[]
[null,"Perioda",null,1,2,3,4,5,6,7,8,9,10]
[null,"Typ sazby ",null,"Market Rate (fixní sazba)"]
[null,"FIX",null,{"v":0.0368,"d":"3.68%"},{"v":0.0377,"d":"3.77%"},{"v":0.0383,"d":"3.83%"},{"v":0.038900000000000004,"d":"3.89%"},{"v":0.0394,"d":"3.94%"},{"v":0.039900000000000005,"d":"3.99%"},{"v":0.0403,"d":"4.03%"},{"v":0.0407,"d":"4.07%"},{"v":0.041100000000000005,"d":"4.11%"},{"v":0.0415,"d":"4.15%"}]
[null,"Typ sazby ",null,"Special Refinancing Spread"]
[null,"FIX",null,{"v":7.000000000000001E-4,"d":"0.07%"},{"v":7.000000000000001E-4,"d":"0.07%"},{"v":0.0012,"d":"0.12%"},{"v":1.5E-3,"d":"0.15%"},{"v":0.0021,"d":"0.21%"},{"v":0.0025,"d":"0.25%"},{"v":0.0029,"d":"0.29%"},{"v":3.4000000000000002E-3,"d":"0.34%"},{"v":3.8E-3,"d":"0.38%"},{"v":0.0042,"d":"0.42%"}]
[null,"Typ sazby ",null,"Option Spread"]
[null,"FIX",null,{"v":0.003,"d":"0.30%"},{"v":0.003,"d":"0.30%"},{"v":0.003,"d":"0.30%"},{"v":0.003,"d":"0.30%"},{"v":0.003,"d":"0.30%"},{"v":0.003,"d":"0.30%"},{"v":0.003,"d":"0.30%"},{"v":0.003,"d":"0.30%"},{"v":0.003,"d":"0.30%"},{"v":0.003,"d":"0.30%"}]
[null,"Typ sazby ",null,"Option Spread - prepayment option"]
[null,"FIX",null,{"v":0.0002,"d":"0.02%"},{"v":0.0002,"d":"0.02%"},{"v":0.0002,"d":"0.02%"},{"v":0.0002,"d":"0.02%"},{"v":0.0002,"d":"0.02%"},{"v":0.0002,"d":"0.02%"},{"v":0.0002,"d":"0.02%"},{"v":0.0002,"d":"0.02%"},{"v":0.0002,"d":"0.02%"},{"v":0.0002,"d":"0.02%"}]
[null,"Typ sazby ",null,"Special Refinancing Spread"]
[null,"FLOAT",null,{"v":2E-3,"d":"0.20%"}]
[null,"Typ sazby ",null,"Basis Risk Spread/Market Rate Penalty"]
[null,"FLOAT",null,{"v":0,"d":"0.00%"}]
[null,"Typ sazby ",null,"Special Refinancing Spread"]
[null,"FLOAT2",null,{"v":2E-3,"d":"0.20%"}]
[null,"Typ sazby ",null,"Option Spread"]
[null,"FLOAT2",null,{"v":0.0039,"d":"0.39%"}]
[null,"Typ sazby ",null,"Prepayment adjustment"]
[null,"FIX",null,{"v":0,"d":"0.00%"},{"v":-1E-4,"d":"-0.01%"},{"v":-1E-4,"d":"-0.01%"},{"v":-1E-4,"d":"-0.01%"},{"v":-1E-4,"d":"-0.01%"},{"v":-0.0002,"d":"-0.02%"},{"v":-0.0002,"d":"-0.02%"},{"v":-0.0002,"d":"-0.02%"},{"v":-0.0003,"d":"-0.03%"},{"v":-0.0004,"d":"-0.04%"}]
[null,"Typ sazby ",null,"Liquidity Buffer Costs"]
[null,"FIX/FLOAT",null,{"v":8e-05,"d":"0.01%"},{"v":8e-05,"d":"0.01%"},{"v":8e-05,"d":"0.01%"},{"v":8e-05,"d":"0.01%"},{"v":8e-05,"d":"0.01%"},{"v":8e-05,"d":"0.01%"},{"v":8e-05,"d":"0.01%"},{"v":8e-05,"d":"0.01%"},{"v":8e-05,"d":"0.01%"},{"v":8e-05,"d":"0.01%"}]
[null,"Typ sazby ",null,"FTP Subsidy"]
[null,"FIX",null,{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"},{"v":0,"d":"0.00%"}]
[]
[null,1,null,{"$f":"+D11","v":{"v":0.0368,"d":"3.68%"}},{"$f":"+D13","v":{"v":7.000000000000001E-4,"d":"0.07%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+D27","v":{"v":0,"d":"0.00%"}},{"$f":"+D29","v":{"v":8e-05,"d":"0.01%"}},{"$f":"SUM(D33:H33)","v":{"v":0.037779999999999994,"d":"3.78%"}},null,{"v":0.06238,"d":"6.24%"}]
[null,2,null,{"$f":"+E11","v":{"v":0.0377,"d":"3.77%"}},{"$f":"+E13","v":{"v":7.000000000000001E-4,"d":"0.07%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+E27","v":{"v":-1E-4,"d":"-0.01%"}},{"$f":"+E29","v":{"v":8e-05,"d":"0.01%"}},{"v":0.03857999999999999,"d":"3.86%"},null,{"v":0.052879999999999996,"d":"5.29%"}]
[null,3,null,{"$f":"+F11","v":{"v":0.0383,"d":"3.83%"}},{"$f":"+F13","v":{"v":0.0012,"d":"0.12%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+F27","v":{"v":-1E-4,"d":"-0.01%"}},{"$f":"+F29","v":{"v":8e-05,"d":"0.01%"}},{"v":0.03967999999999999,"d":"3.97%"},null,{"v":0.05078,"d":"5.08%"}]
[null,4,null,{"$f":"+G11","v":{"v":0.038900000000000004,"d":"3.89%"}},{"$f":"+G13","v":{"v":1.5E-3,"d":"0.15%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+G27","v":{"v":-1E-4,"d":"-0.01%"}},{"$f":"+G29","v":{"v":8e-05,"d":"0.01%"}},{"v":0.04058,"d":"4.06%"},null,{"v":0.05048,"d":"5.05%"}]
[null,5,null,{"$f":"+H11","v":{"v":0.0394,"d":"3.94%"}},{"$f":"+H13","v":{"v":0.0021,"d":"0.21%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+H27","v":{"v":-1E-4,"d":"-0.01%"}},{"$f":"+H29","v":{"v":8e-05,"d":"0.01%"}},{"v":0.04167999999999999,"d":"4.17%"},null,{"v":0.05098,"d":"5.10%"}]
[null,6,null,{"$f":"+I11","v":{"v":0.039900000000000005,"d":"3.99%"}},{"$f":"+I13","v":{"v":0.0025,"d":"0.25%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+I27","v":{"v":-0.0002,"d":"-0.02%"}},{"$f":"+I29","v":{"v":8e-05,"d":"0.01%"}},{"v":0.042480000000000004,"d":"4.25%"},null,{"v":0.05127999999999999,"d":"5.13%"}]
[null,7,null,{"$f":"+J11","v":{"v":0.0403,"d":"4.03%"}},{"$f":"+J13","v":{"v":0.0029,"d":"0.29%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+J27","v":{"v":-0.0002,"d":"-0.02%"}},{"$f":"+J29","v":{"v":8e-05,"d":"0.01%"}},{"v":0.04328,"d":"4.33%"},null,{"v":0.051680000000000004,"d":"5.17%"}]
[null,8,null,{"$f":"+K11","v":{"v":0.0407,"d":"4.07%"}},{"$f":"+K13","v":{"v":3.4000000000000002E-3,"d":"0.34%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+K27","v":{"v":-0.0002,"d":"-0.02%"}},{"$f":"+K29","v":{"v":8e-05,"d":"0.01%"}},{"v":0.04418,"d":"4.42%"},null,{"v":0.05227999999999999,"d":"5.23%"}]
[null,9,null,{"$f":"+L11","v":{"v":0.041100000000000005,"d":"4.11%"}},{"$f":"+L13","v":{"v":3.8E-3,"d":"0.38%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+L27","v":{"v":-0.0003,"d":"-0.03%"}},null,{"v":0.0448,"d":"4.48%"},null,{"v":0.052879999999999996,"d":"5.29%"}]
[{"$nulls":3},{"$f":"+M11","v":{"v":0.0415,"d":"4.15%"}},{"$f":"+M13","v":{"v":0.0042,"d":"0.42%"}},{"v":0.0002,"d":"0.02%"},{"$f":"+M27","v":{"v":-0.0004,"d":"-0.04%"}},{"$f":"+M29","v":{"v":8e-05,"d":"0.01%"}},{"v":0.04558,"d":"4.56%"},null,{"v":0.05338,"d":"5.34%"}]
[]
[null,null,"Se CPI","účelová 80%","kombin","neúčel"]
[{"$nulls":3},"ucelova","kombinovana","neucelova","nespecka","napronajem",null,"Nejnižší sazba"]
[null,1,1,{"$f":"+J46+$H$76","v":5.19},{"$f":"+D46+$D$74","v":5.19},{"$f":"D46+$D$76","v":5.19},{"$f":"D46","v":5.19},{"$f":"E46","v":5.19},1,4.99]
[null,2,2,{"v":4.390000000000001,"d":"4.39"},{"$f":"+D47+$D$74","v":{"v":4.390000000000001,"d":"4.39"}},{"$f":"D47+$D$76","v":{"v":4.390000000000001,"d":"4.39"}},{"$f":"D47","v":{"v":4.390000000000001,"d":"4.39"}},{"$f":"E47","v":{"v":4.390000000000001,"d":"4.39"}},2,4.19]
[null,3,3,4.49,4.49,4.49,{"$f":"D48","v":4.49},4.49,3,4.29]
[null,4,4,4.99,4.99,4.99,4.99,4.99,4,4.79]
[null,5,5,4.99,4.99,4.99,4.99,4.99,5,4.79]
[null,6,6,4.99,4.99,4.99,4.99,4.99,6,4.79]
[null,7,7,7.09,7.09,7.09,7.09,7.09,7,6.89]
[null,8,8,7.09,7.09,7.09,7.09,7.09,8,6.89]
[null,9,9,7.09,7.09,7.09,7.09,7.09,9,6.89,null,null,"*"]
[null,10,10,7.09,7.09,7.09,7.09,7.09,10,6.89]
[null,"Float",15,{"v":5.010000000000001,"d":"5.01"},{"v":5.010000000000001,"d":"5.01"},{"v":5.010000000000001,"d":"5.01"},{"$f":"D56","v":{"v":5.010000000000001,"d":"5.01"}},{"$f":"E56","v":{"v":5.010000000000001,"d":"5.01"}},"Float",{"$f":"(+D95+D100)*100","v":{"v":4.8100000000000005,"d":"4.81 "}}]
[]
[]
[null,"bez CPI",null,"účelová 80%","kombin","neúčel"]
[null,1,null,{"$f":"+D46+$G$73","v":5.49},5.49,5.49]
[null,2,null,4.69,4.69,4.69]
[null,3,null,4.79,4.79,4.79]
[null,4,null,5.29,5.29,5.29]
[null,5,null,5.29,5.29,5.29]
[null,6,null,5.29,5.29,5.29]
[null,7,null,7.39,7.39,7.39]
[null,8,null,7.39,7.39,7.39]
[null,9,null,7.39,7.39,7.39]
[null,10,null,7.39,7.39,7.39]
[null,"Float",null,{"v":5.3100000000000005,"d":"5.31"},{"v":5.3100000000000005,"d":"5.31"},{"v":5.3100000000000005,"d":"5.31"}]
[]
[null,"Přirážka",{"$nulls":3},"x-sell a marketingové slevy",null,null,"výše hypotéky"]
[null,"LTV>80 %",null,{"v":0.005,"d":"0.5%"},null,"CPI",{"v":0.3,"d":"0.30"},null,{"v":999999,"d":"999,999 Kč"}]
[null,"Kombi",null,{"v":0,"d":"0.00"},null,"Marketingová sleva u nízkoenergetické hypotéky",{"v":1E-3,"d":"0.1%"}]
[null,"Hypo pod urč. Výši",null,{"$f":"1/100","v":0.01},null,"Hypotéka pro mladé",{"v":0.005,"d":"0.50%"}]
[null,"Neúčelová hypotéka",null,{"v":0,"d":"0.00"},null,"Aktivita na účtu",{"v":2E-3,"d":"0.20%"},{"$f":"+G76*100","v":{"v":0.2,"d":"0.20"}}]
{"$rows_empty":7}
[{"$nulls":3},"Klientské zdroje","Zaměstnanecké (=ZSK)",null,"Zdroje bez subsidy","Klientské sazby"]
[null,1,1,{"$f":"+D11+D13+D17+D27+D29+D31","v":{"v":0.037779999999999994,"d":"3.78%"}},{"$f":"IF(G85>H85,H85,G85)","v":{"v":0.037779999999999994,"d":"3.78%"}},null,{"$f":"+D11+D13+D17+D27+D29","v":{"v":0.037779999999999994,"d":"3.78%"}},{"$f":"+D46/100","v":{"v":0.0519,"d":"5.19%"}}]
[null,2,2,{"$f":"+E11+E13+E17+E27+E29+E31","v":{"v":0.03857999999999999,"d":"3.86%"}},{"v":0.03857999999999999,"d":"3.86%"},null,{"$f":"+E11+E13+E17+E27+E29","v":{"v":0.03857999999999999,"d":"3.86%"}},{"v":0.04390000000000001,"d":"4.39%"}]
[null,3,3,{"$f":"+F11+F13+F17+F27+F29+F31","v":{"v":0.03967999999999999,"d":"3.97%"}},{"v":0.03967999999999999,"d":"3.97%"},null,{"$f":"+F11+F13+F17+F27+F29","v":{"v":0.03967999999999999,"d":"3.97%"}},{"v":0.0449,"d":"4.49%"}]
[null,4,4,{"$f":"+G11+G13+G17+G27+G29+G31","v":{"v":0.04058,"d":"4.06%"}},{"v":0.04058,"d":"4.06%"},null,{"$f":"+G11+G13+G17+G27+G29","v":{"v":0.04058,"d":"4.06%"}},{"v":0.0499,"d":"4.99%"}]
[null,5,5,{"$f":"+H11+H13+H17+H27+H29+H31","v":{"v":0.04167999999999999,"d":"4.17%"}},{"v":0.04167999999999999,"d":"4.17%"},null,{"$f":"+H11+H13+H17+H27+H29","v":{"v":0.04167999999999999,"d":"4.17%"}},{"v":0.0499,"d":"4.99%"}]
[null,6,6,{"$f":"+I11+I13+I17+I27+I29+I31","v":{"v":0.042480000000000004,"d":"4.25%"}},{"v":0.042480000000000004,"d":"4.25%"},null,{"$f":"+I11+I13+I17+I27+I29","v":{"v":0.042480000000000004,"d":"4.25%"}},{"v":0.0499,"d":"4.99%"}]
[null,7,7,{"$f":"+J11+J13+J17+J27+J29+J31","v":{"v":0.04328,"d":"4.33%"}},{"v":0.04328,"d":"4.33%"},null,{"$f":"+J11+J13+J17+J27+J29","v":{"v":0.04328,"d":"4.33%"}},{"v":0.0709,"d":"7.09%"}]
[null,8,8,{"$f":"+K11+K13+K17+K27+K29+K31","v":{"v":0.04418,"d":"4.42%"}},{"v":0.04418,"d":"4.42%"},null,{"$f":"+K11+K13+K17+K27+K29","v":{"v":0.04418,"d":"4.42%"}},{"v":0.0709,"d":"7.09%"}]
[null,9,9,{"$f":"+L11+L13+L17+L27+L29+L31","v":{"v":0.044879999999999996,"d":"4.49%"}},{"v":0.044879999999999996,"d":"4.49%"},null,{"$f":"+L11+L13+L17+L27+L29","v":{"v":0.044879999999999996,"d":"4.49%"}},{"v":0.0709,"d":"7.09%"}]
[null,10,10,{"$f":"+M11+M13+M17+M27+M29+M31","v":{"v":0.04558,"d":"4.56%"}},{"v":0.04558,"d":"4.56%"},null,{"$f":"+M11+M13+M17+M27+M29","v":{"v":0.04558,"d":"4.56%"}},{"v":0.0709,"d":"7.09%"}]
[null,"Float",15,{"$f":"+D96+D19+D21","v":{"v":0.0374,"d":"3.74%"}},{"$f":"+D96+D19+D21","v":{"v":0.0374,"d":"3.74%"}}]
[null,"BMR",null,{"v":0.0354,"d":"3.54%"}]
[]
[]
[]
[null,"Přirážka",null,{"v":0.0107,"d":"1.07%"}]

{"sheet":"DefProd","index":13,"n_rows":11,"n_cols":13,"rows_kept":11,"hidden":true}
["TYP_ID","PRODUCT","VYSE_MIN","MINTEXT","VYSE_MAX","MAXTEXT","FIXACE","SPLATNOST_MIN","SPLATNOST_MAX","MAXBEZALM","VEK_MIN","VEK_MAX","LTV Max"]
["01a_N","Hypoteční úvěr účelový rezidenční Individual",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,300,20000000,18,99,100]
["01a_S","Hypoteční úvěr účelový rezidenční Individual",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,360,20000000,18,99,100]
["01e_N","Hypoteční úvěr účelový rezidenční Twin",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,300,20000000,18,99,100]
["01e_S","Hypoteční úvěr účelový rezidenční Twin",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,360,20000000,18,99,100]
["03_N","Hypoteční úvěr neúčelový",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,240,20000000,18,99,70]
["03_S","Hypoteční úvěr neúčelový",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,240,20000000,18,99,70]
["04_N","Hypotéka předem",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,360,{"$nulls":3},80]
["04_S","Hypotéka předem",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,360,{"$nulls":3},80]
["05_N","Hypotéka na pronájem",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,360,{"$nulls":3},70]
["05_S","Hypotéka na pronájem",200000,"200.000",999999999,"999.999.999","Float, 1 rok, 2 roky, 3 roky, 5 let, 7 let, 10 let, 4 roky, 5 let, 6 let, 7 let, 8 let, 9 let, 10 let",12,360,{"$nulls":3},70]

{"sheet":"FIN_CLC","index":14,"n_rows":469,"n_cols":20,"rows_kept":469,"hidden":true,"merged":[[1,2,1,7],[2,3,2,6],[3,2,3,3],[5,3,5,6],[7,4,7,5],[11,4,11,5],[13,4,13,5],[15,3,15,5],[17,3,17,5],[20,3,20,4],[20,5,20,6],[22,3,22,6],[25,5,25,6],[27,1,31,11]]}
[{"$nulls":17},"0"," roků"," měsíců"]
[null,null,"Pomocník při výpočtu splatnosti v EUROSIGovských úvěrových aplikacích",{"$nulls":6},"max délka dle typu produktu",{"$f":"+IF(ProduktList=\"U hypotéka neúčelová\",240,360)","v":360},{"$nulls":6},"1"," rok"," měsíc"]
[{"$nulls":17},"2"," roky"," měsíce"]
[null,null,"Zadejte typ úvěru",{"$nulls":10},4,{"$nulls":3},"3"," roky"," měsíce"]
[{"$nulls":12},{"$f":"+TODAY()","v":"2026-03-06"},{"$f":"IF(TODAY()<+DATE(YEAR(TODAY()),MONTH(TODAY()),DAY(25)),+DATE(YEAR(TODAY()),MONTH(TODAY()),DAY(25)),EDATE(+DATE(YEAR(TODAY()),MONTH(TODAY()),DAY(25)),1))","v":"2026-03-25"},{"$f":"DAY(N5)","v":25},null,null,"4"," roky"," měsíce"]
[{"$nulls":3},"FIN - parametry:",{"$nulls":9},{"$f":"MID(I8,1,30)","v":{"$error":"#NAME?"}}]
[{"$nulls":13},{"$f":"MID(I12,1,30)","v":""}]
[{"$nulls":3},"ASD","(doba čerpání)",null,{"$f":"DatumDocerpani","v":{"$error":"#NAME?"}},{"$f":"IF(G8=1,\"měsíc\",IF(OR(G8=2,G8=3,G8=4),\"měsíce\",\"měsíců\"))","v":{"$error":"#NAME?"}},{"$f":"IF(OR(N4=1,N4=3),IF(G8>0,\"POZOR!!! Vyplňte pouze hodnotu: 0\",\"\"),IF(OR(N4=2,N4=5),IF(G8>6,\"POZOR!!! Vyplňte pouze hodnotu: 0-6\",\"\"),IF(N4=7,IF(G8>6,\"POZOR!!! Vyplňte pouze hodnotu: 0-6\",\"\"),IF(N4=6,IF(G8>18,\"POZOR!!! Vyplňte pouze hodnotu: 0-18\",\"\"),IF(G8>24,\"POZOR!!! Vyplňte pouze hodnotu: 0-24\",\"\")))))","v":{"$error":"#NAME?"}},{"$nulls":4},{"$f":"FinKonecUveru-Vek/365","v":{"$error":"#NAME?"}}]
[{"$nulls":13},{"$f":"+Vek","v":"00:00:00"},"datum narození"]
[{"$nulls":3},{"$f":"IF(N4=5,\"\",\"PSD\")","v":"PSD"},{"$f":"IF(N4=5,\"Odklad splátek\",\"(počet úrokových plateb po vyčerpání)\")","v":"(počet úrokových plateb po vyčerpání)"},null,1,{"$f":"IF(G10=1,\"měsíc\",IF(OR(G10=2,G10=3,G10=4),\"měsíce\",\"měsíců\"))","v":"měsíc"},{"$f":"IF(N4=8,IF(G10<12,\"POZOR!!! Vyplňte pouze hodnotu: 12 a více\",\"Uveďte dobu splatnosti x 12 měsíců\"),IF(N4=3,\"K výpočtu použijte kalkulačku na Studentskou půjčku\",IF(N4=5,IF(G10>12,\"POZOR!!! Vyplňte pouze hodnotu: 1-12\",\"\"),IF(N4<>5,IF(G10=1,\"\",\"POZOR!!! Vyplňte pouze hodnotu: 1\"),IF(G10=1,\"\",\"POZOR!!! Vyplňte pouze hodnotu: 1\")))))","v":""}]
[{"$nulls":13},{"$f":"+N9+67*365","v":"1966-12-14"}]
[{"$nulls":3},"AMM","počet splátek",null,{"$f":"Splatnost","v":0},{"$f":"IF(G12=1,\"měsíc\",IF(OR(G12=2,G12=3,G12=4),\"měsíce\",\"měsíců\"))","v":"měsíců"},{"$f":"IF(N4=8,IF(G12>1,\"POZOR!!! Vyplňte pouze hodnotu: 1\",\"\"),IF(N4=2,IF(G12>120,\"POZOR!!! Vyplňte pouze hodnotu: 1-120 - dle platné metodiky\",\"\"),IF(N4=1,IF(G12>60,\"POZOR!!! Vyplňte pouze hodnotu: 1-60 - dle platné metodiky\",\"\"),IF(OR(N4=3,N4=7),IF(G12>120,\"POZOR!!! Vyplňte pouze hodnotu: 1-120\",\"\"),IF(OR(N4=4,N4=5),IF(G12>480,\"POZOR!!! Vyplňte pouze hodnotu: 1-480\",\"\"),IF(N4=6,IF(G12>180,\"POZOR!!! Vyplňte pouze hodnotu: 1-180\",\"\"),\"\"))))))","v":""},{"$nulls":4},{"$f":"+YEAR(N9)+67","v":1967}]
[{"$nulls":13},{"$f":"+EDATE(N9,67*12)","v":"1966-12-31"}]
[{"$nulls":3},"Duration",null,null,{"$f":"IF(N4=5,G12+G8,G12+G10+G8)","v":{"$error":"#NAME?"}},{"$f":"IF(G14=1,\"měsíc\",IF(OR(G14=2,G14=3,G14=4),\"měsíce\",\"měsíců\"))","v":{"$error":"#NAME?"}}]
[{"$nulls":13},{"$f":"+DAY(25)","v":25}]
[{"$nulls":3},"Předpoklad podpisu smlouvy do:",null,null,{"$f":"CLC_PodpisSml","v":{"$error":"#NAME?"}},{"$f":"IF(G16=1,\"měsíce\",\"měsíců\")","v":{"$error":"#NAME?"}},0]
[{"$nulls":12},"start",{"$f":"IF(TODAY()<+DATE(YEAR(TODAY()),MONTH(TODAY()),DAY(25)),+DATE(YEAR(TODAY()),MONTH(TODAY()),DAY(25)),EDATE(+DATE(YEAR(TODAY()),MONTH(TODAY()),DAY(25)),1))","v":"2026-03-25"},{"$f":"+N17","v":"2026-03-25"}]
[{"$nulls":3},"Délka fixního období",null,null,{"$f":"IF(LEFT(Fix_obdobi,1)>0,LEFT(Fix_obdobi,2),0)","v":"3 "},{"$f":"IF(G18=1,\"rok\",IF(OR(G18=2,G18=3,G18=4),\"roky\",\"roků\"))","v":"roků"},{"$nulls":4},"cíl",{"$f":"IF(25<DAY(Vek),DATE(YEAR(EDATE(Vek,67*12)),MONTH(EDATE(Vek,67*12)),DAY(25)),DATE(YEAR(EDATE(Vek,67*12-1)),MONTH(EDATE(Vek,67*12-1)),DAY(25)))","v":"1966-11-25"},{"$f":"+EDATE(O17,100)","v":"2034-07-25"},"poslední možná splátky"]
[{"$nulls":13},{"$f":"+N18-N17","v":-21670},{"$f":"+EDATE(N17,N20-1)","v":{"$error":"#NUM!"}},{"$nulls":4},{"$f":"23*12+9","v":285}]
[{"$nulls":5},{"$f":"IF(OR(N4=1,N4=2,N4=3),\"19.\",IF(OR(N4=4,N4=5),\"24.\",\"9.\"))","v":"24."},{"$f":"IF(O5<25,EDATE(N5,G18*12),EDATE(N5,G18*12+1))","v":"2029-04-25"},{"$nulls":5},"jen splátky",{"$f":"IF(+DATEDIF(N17,N18,\"M\")-G8-G16>K2,K2,+DATEDIF(N17,N18,\"M\")-G8-G16)","v":{"$error":"#NUM!"}},{"$f":"+DATEDIF(O17,O18,\"M\")","v":100},null,{"$f":"+IF(ISERR(N23),1,0)","v":0}]
[{"$nulls":3},"Předpokládané datum konce fixního období",null,{"$f":"DATE(YEAR(G20),MONTH(G20),LEFT(F20,2))","v":"2029-04-24"}]
[{"$nulls":13},{"$f":"+O35/12","v":-61},{"$f":"+IF(+DATEDIF(N35,N36,\"M\")-G8-I16>K2,EDATE(N35,K2+G8+I16),N36)","v":{"$error":"#NAME?"}},{"$nulls":4},{"$f":"+DATEDIF(N17,N18,\"M\")","v":{"$error":"#NUM!"}}]
[{"$nulls":3},"CL&C - datum splatnosti",{"$nulls":9},{"$f":"FIXED(ROUNDDOWN(N22,0),0)","v":"-61"},{"$f":"FIXED((+N22-N23)*12,0)","v":"0"}]
[{"$nulls":13},{"$f":"+\"Pro započítávání příjmů do bonity je maximální doba splatnosti \"&N23&IFERROR(+VLOOKUP(N23,$R$1:$S$5,2,0),\" let\")&\".\"","v":"Pro započítávání příjmů do bonity je maximální doba splatnosti -61 let."}]
[{"$nulls":5},{"$f":"IF(OR(N4=1,N4=2,N4=3),\"20.\",IF(OR(N4=4,N4=5),\"25.\",\"10.\"))","v":"25."},{"$f":"EDATE(N5,IF(OR(N4=1,N4=2,N4=3),G12+G16,G14+G16-1))","v":{"$error":"#NAME?"}},null,"1960-04-24",{"$nulls":4},{"$f":"\"(Včetně doby na podpis smlouvy.Splatnost je kalkulována do \" &N41&\" let věku klienta.\n     Výpočet nezahrnuje délku čerpání.;)\"","v":"(Včetně doby na podpis smlouvy.Splatnost je kalkulována do -61 let věku klienta.\n     Výpočet nezahrnuje délku čerpání.;)"}]
[{"$nulls":3},"vypočtené dle parametrů ve FINu",null,{"$f":"DATE(YEAR(G25),MONTH(G25),LEFT(F25,2))","v":{"$error":"#NAME?"}},null,null,{"$f":"+FinKonecUveru-I25","v":{"$error":"#NAME?"}},{"$f":"+I26/365","v":{"$error":"#NAME?"}},{"$nulls":4},{"$f":"IF(ISNA(+VLOOKUP(N23,$R$2:$S$5,2,0)),\"let\",+VLOOKUP(N23,$R$2:$S$5,2,0))","v":"let"}]
[{"$nulls":14},{"$f":"IF(ISNA(+VLOOKUP(O23,$R$1:$T$5,3,0)),\" měsíců\",+VLOOKUP(O23,$R$1:$T$5,3,0))","v":" měsíců"}]
[null,"V případě, že se Vám v poli \"Předpokládané datum konce fixního období\" a \"CL&C - datum splatnosti\" nezobrazuje správně datum (v poli je #NÁZEV?), musíte si povolit rozšířené funkce a poté excel znovu otevřít:\nNástroje -> Doplňky -> a zde zaškrnout pole Analysis ToolPak"]
[]
[{"$nulls":13},"Maximální doba splatnosti je xx let a x měsíců (do dd.mm.yyyy)."]
[{"$nulls":13},"(Včetně doby na podpis smlouvy a období čerpání. Splatnost je kalkulována do 67 let věku klienta) "]
[]
[]
[]
[{"$nulls":7},"datum narození",{"$f":"+Vek","v":"00:00:00"},{"$nulls":3},"podpis",{"$f":"+I36","v":"2026-03-06"},{"$f":"+IF(N41>30,30,N41)*12","v":-732},"2021-01-25"]
[{"$nulls":7},"start",{"$f":"+TODAY()","v":"2026-03-06"},{"$nulls":3},"poslední možná",{"$f":"+DATE(N41+YEAR(I35),12,25)","v":"3739-12-25"},null,{"$f":"+EDATE(P35,1)","v":"2021-02-25"}]
[{"$nulls":7},"věk ke startu",{"$f":"+DATEDIF(I35,I36,\"y\")","v":{"v":126,"d":"126.00"}},{"$nulls":6},{"$f":"+EDATE(P36,1)","v":"2021-03-25"}]
[{"$nulls":8},{"$f":"+G12/12","v":0},{"$nulls":6},"2021-04-25"]
[{"$nulls":3},"2018-07-01",{"$nulls":3},"věk ke konci",{"$f":"+DATEDIF(I35,I42,\"Y\")","v":{"v":126,"d":"126.00"}},{"$nulls":6},"2021-05-25"]
[{"$nulls":3},"2018-08-01",1,null,null,"konec úvěru",{"$f":"+YEAR(I42)","v":2026},{"$nulls":6},"2021-06-25"]
[{"$nulls":3},"2018-09-01",2,null,null,"první platba ",{"$f":"IF(OR(N4=1,N4=2,N4=3),\"20.\",IF(OR(N4=4,N4=5),\"25.\",\"10.\"))","v":"25."},{"$f":"EDATE(N5,G12)","v":"2026-03-25"},null,null,"max délka",{"$f":"+IF(I37<=59,70,65)-I37","v":{"v":-61,"d":"-61.00"}},null,"2021-07-25"]
[{"$nulls":3},"2018-10-01",3,null,null,"poslední splátka",{"$f":"DATE(YEAR(J41),MONTH(J41),LEFT(I41,2))","v":"2026-03-25"},{"$nulls":6},"2021-08-25"]
[{"$nulls":3},"2018-11-01",4,{"$nulls":10},"2021-09-25"]
[{"$nulls":3},"2018-12-01",5,null,65,"final",{"$f":"+IF(AND(I37<=59,I38>N41),\"KO\",\"OK\")","v":"OK"},null,{"$f":"+IF(AND(I37<=59,I39>70),\"KO\",\"OK\")","v":"OK"},{"$nulls":4},"2021-10-25"]
[{"$nulls":3},"2019-01-01",6,null,70,null,{"$f":"+IF(AND(I37>59,I39>65,I38>N41),\"KO\",\"OK\")","v":"KO"},null,{"$f":"+IF(AND(I37>59,I39>65),\"KO\",\"OK\")","v":"KO"},{"$nulls":4},"2021-11-25"]
[{"$nulls":3},"2019-02-01",7,{"$nulls":10},"2021-12-25"]
[{"$nulls":3},"2019-03-01",8,{"$nulls":10},"2022-01-25"]
[{"$nulls":3},"2019-04-01",9,{"$nulls":10},"2022-02-25"]
[{"$nulls":3},"2019-05-01",10,{"$nulls":10},"2022-03-25"]
[{"$nulls":3},"2019-06-01",11,{"$nulls":10},"2022-04-25"]
[{"$nulls":3},"2019-07-01",12,{"$nulls":10},"2022-05-25"]
[{"$nulls":3},"2019-08-01",13,{"$nulls":10},"2022-06-25"]
[{"$nulls":3},"2019-09-01",14,{"$nulls":10},"2022-07-25"]
[{"$nulls":3},"2019-10-01",15,{"$nulls":10},"2022-08-25"]
[{"$nulls":3},"2019-11-01",16,{"$nulls":10},"2022-09-25"]
[{"$nulls":3},"2019-12-01",17,{"$nulls":10},"2022-10-25"]
[{"$nulls":3},"2020-01-01",18,{"$nulls":10},"2022-11-25"]
[{"$nulls":3},"2020-02-01",19,{"$nulls":10},"2022-12-25"]
[{"$nulls":3},"2020-03-01",20,{"$nulls":10},"2023-01-25"]
[{"$nulls":3},"2020-04-01",21,{"$nulls":10},"2023-02-25"]
[{"$nulls":3},"2020-05-01",22,{"$nulls":10},"2023-03-25"]
[{"$nulls":3},"2020-06-01",23,{"$nulls":10},"2023-04-25"]
[{"$nulls":3},"2020-07-01",24,{"$nulls":10},"2023-05-25"]
[{"$nulls":3},"2020-08-01",25,{"$nulls":10},"2023-06-25"]
[{"$nulls":3},"2020-09-01",26,{"$nulls":10},"2023-07-25"]
[{"$nulls":3},"2020-10-01",27,{"$nulls":10},"2023-08-25"]
[{"$nulls":3},"2020-11-01",28,{"$nulls":10},"2023-09-25"]
[{"$nulls":3},"2020-12-01",29,{"$nulls":10},"2023-10-25"]
[{"$nulls":3},"2021-01-01",30,{"$nulls":10},"2023-11-25"]
[{"$nulls":3},"2021-02-01",31,{"$nulls":10},"2023-12-25"]
[{"$nulls":3},"2021-03-01",32,{"$nulls":10},"2024-01-25"]
[{"$nulls":3},"2021-04-01",33,{"$nulls":10},"2024-02-25"]
[{"$nulls":3},"2021-05-01",34,{"$nulls":10},"2024-03-25"]
[{"$nulls":3},"2021-06-01",35,{"$nulls":10},"2024-04-25"]
[{"$nulls":3},"2021-07-01",36,{"$nulls":10},"2024-05-25"]
[{"$nulls":3},"2021-08-01",37,{"$nulls":10},"2024-06-25"]
[{"$nulls":3},"2021-09-01",38,{"$nulls":10},"2024-07-25"]
[{"$nulls":3},"2021-10-01",39,{"$nulls":10},"2024-08-25"]
[{"$nulls":3},"2021-11-01",40,{"$nulls":10},"2024-09-25"]
[{"$nulls":3},"2021-12-01",41,{"$nulls":10},"2024-10-25"]
[{"$nulls":3},"2022-01-01",42,{"$nulls":10},"2024-11-25"]
[{"$nulls":3},"2022-02-01",43,{"$nulls":10},"2024-12-25"]
[{"$nulls":3},"2022-03-01",44,{"$nulls":10},"2025-01-25"]
[{"$nulls":3},"2022-04-01",45,{"$nulls":10},"2025-02-25"]
[{"$nulls":3},"2022-05-01",46,{"$nulls":10},"2025-03-25"]
[{"$nulls":3},"2022-06-01",47,{"$nulls":10},"2025-04-25"]
[{"$nulls":3},"2022-07-01",48,{"$nulls":10},"2025-05-25"]
[{"$nulls":3},"2022-08-01",49,{"$nulls":10},"2025-06-25"]
[{"$nulls":3},"2022-09-01",50,{"$nulls":10},"2025-07-25"]
[{"$nulls":3},"2022-10-01",51,{"$nulls":10},"2025-08-25"]
[{"$nulls":3},"2022-11-01",52,{"$nulls":10},"2025-09-25"]
[{"$nulls":3},"2022-12-01",53,{"$nulls":10},"2025-10-25"]
[{"$nulls":3},"2023-01-01",54,{"$nulls":10},"2025-11-25"]
[{"$nulls":3},"2023-02-01",55,{"$nulls":10},"2025-12-25"]
[{"$nulls":3},"2023-03-01",56,{"$nulls":10},"2026-01-25"]
[{"$nulls":3},"2023-04-01",57,{"$nulls":10},"2026-02-25"]
[{"$nulls":3},"2023-05-01",58,{"$nulls":10},"2026-03-25"]
[{"$nulls":3},"2023-06-01",59,{"$nulls":10},"2026-04-25"]
[{"$nulls":3},"2023-07-01",60,{"$nulls":10},"2026-05-25"]
[{"$nulls":3},"2023-08-01",61,{"$nulls":10},"2026-06-25"]
[{"$nulls":3},"2023-09-01",62,{"$nulls":10},{"$f":"+EDATE(P100,1)","v":"2026-07-25"}]
[{"$nulls":3},"2023-10-01",63,{"$nulls":10},"2026-08-25"]
[{"$nulls":3},"2023-11-01",64,{"$nulls":10},"2026-09-25"]
[{"$nulls":3},"2023-12-01",65,{"$nulls":10},"2026-10-25"]
[{"$nulls":3},"2024-01-01",66,{"$nulls":10},"2026-11-25"]
[{"$nulls":3},"2024-02-01",67,{"$nulls":10},"2026-12-25"]
[{"$nulls":3},"2024-03-01",68,{"$nulls":10},"2027-01-25"]
[{"$nulls":3},"2024-04-01",69,{"$nulls":10},"2027-02-25"]
[{"$nulls":3},"2024-05-01",70,{"$nulls":10},"2027-03-25"]
[{"$nulls":3},"2024-06-01",71,{"$nulls":10},"2027-04-25"]
[{"$nulls":3},"2024-07-01",72,{"$nulls":10},"2027-05-25"]
[{"$nulls":3},"2024-08-01",73,{"$nulls":10},"2027-06-25"]
[{"$nulls":3},"2024-09-01",74,{"$nulls":10},"2027-07-25"]
[{"$nulls":3},"2024-10-01",75,{"$nulls":10},"2027-08-25"]
[{"$nulls":3},"2024-11-01",76,{"$nulls":10},"2027-09-25"]
[{"$nulls":3},"2024-12-01",77,{"$nulls":10},"2027-10-25"]
[{"$nulls":3},"2025-01-01",78,{"$nulls":10},"2027-11-25"]
[{"$nulls":3},"2025-02-01",79,{"$nulls":10},"2027-12-25"]
[{"$nulls":3},"2025-03-01",80,{"$nulls":10},"2028-01-25"]
[{"$nulls":3},"2025-04-01",81,{"$nulls":10},"2028-02-25"]
[{"$nulls":3},"2025-05-01",82,{"$nulls":10},"2028-03-25"]
[{"$nulls":3},"2025-06-01",83,{"$nulls":10},"2028-04-25"]
[{"$nulls":3},"2025-07-01",84,{"$nulls":10},"2028-05-25"]
[{"$nulls":3},"2025-08-01",85,{"$nulls":10},"2028-06-25"]
[{"$nulls":3},"2025-09-01",86,{"$nulls":10},"2028-07-25"]
[{"$nulls":3},"2025-10-01",87,{"$nulls":10},"2028-08-25"]
[{"$nulls":3},"2025-11-01",88,{"$nulls":10},"2028-09-25"]
[{"$nulls":3},"2025-12-01",89,{"$nulls":10},"2028-10-25"]
[{"$nulls":3},"2026-01-01",90,{"$nulls":10},"2028-11-25"]
[{"$nulls":3},"2026-02-01",91,{"$nulls":10},"2028-12-25"]
[{"$nulls":3},"2026-03-01",92,{"$nulls":10},"2029-01-25"]
[{"$nulls":3},"2026-04-01",93,{"$nulls":10},"2029-02-25"]
[{"$nulls":3},"2026-05-01",94,{"$nulls":10},"2029-03-25"]
[{"$nulls":3},"2026-06-01",95,{"$nulls":10},"2029-04-25"]
[{"$nulls":3},"2026-07-01",96,{"$nulls":10},"2029-05-25"]
[{"$nulls":3},"2026-08-01",97,{"$nulls":10},"2029-06-25"]
[{"$nulls":3},"2026-09-01",98,{"$nulls":10},"2029-07-25"]
[{"$nulls":3},"2026-10-01",99,{"$nulls":10},"2029-08-25"]
[{"$nulls":3},"2026-11-01",100,{"$nulls":10},"2029-09-25"]
[{"$nulls":3},"2026-12-01",101,{"$nulls":10},"2029-10-25"]
[{"$nulls":3},"2027-01-01",102,{"$nulls":10},"2029-11-25"]
[{"$nulls":3},"2027-02-01",103,{"$nulls":10},"2029-12-25"]
[{"$nulls":3},"2027-03-01",104,{"$nulls":10},"2030-01-25"]
[{"$nulls":3},"2027-04-01",105,{"$nulls":10},"2030-02-25"]
[{"$nulls":3},"2027-05-01",106,{"$nulls":10},"2030-03-25"]
[{"$nulls":3},"2027-06-01",107,{"$nulls":10},"2030-04-25"]
[{"$nulls":3},"2027-07-01",108,{"$nulls":10},"2030-05-25"]
[{"$nulls":3},"2027-08-01",109,{"$nulls":10},"2030-06-25"]
[{"$nulls":3},"2027-09-01",110,{"$nulls":10},"2030-07-25"]
[{"$nulls":3},"2027-10-01",111,{"$nulls":10},"2030-08-25"]
[{"$nulls":3},"2027-11-01",112,{"$nulls":10},"2030-09-25"]
[{"$nulls":3},"2027-12-01",113,{"$nulls":10},"2030-10-25"]
[{"$nulls":3},"2028-01-01",114,{"$nulls":10},"2030-11-25"]
[{"$nulls":3},"2028-02-01",115,{"$nulls":10},"2030-12-25"]
[{"$nulls":3},"2028-03-01",116,{"$nulls":10},"2031-01-25"]
[{"$nulls":3},"2028-04-01",117,{"$nulls":10},"2031-02-25"]
[{"$nulls":3},"2028-05-01",118,{"$nulls":10},"2031-03-25"]
[{"$nulls":3},"2028-06-01",119,{"$nulls":10},"2031-04-25"]
[{"$nulls":3},"2028-07-01",120,{"$nulls":10},"2031-05-25"]
[{"$nulls":3},"2028-08-01",121,{"$nulls":10},"2031-06-25"]
[{"$nulls":3},"2028-09-01",122,{"$nulls":10},"2031-07-25"]
[{"$nulls":3},"2028-10-01",123,{"$nulls":10},"2031-08-25"]
[{"$nulls":3},"2028-11-01",124,{"$nulls":10},"2031-09-25"]
[{"$nulls":3},"2028-12-01",125,{"$nulls":10},"2031-10-25"]
[{"$nulls":3},"2029-01-01",126,{"$nulls":10},{"$f":"+EDATE(P164,1)","v":"2031-11-25"}]
[{"$nulls":3},"2029-02-01",127,{"$nulls":10},"2031-12-25","koned"]
[{"$nulls":3},"2029-03-01",128,{"$nulls":10},"2032-01-25"]
[{"$nulls":3},"2029-04-01",129,{"$nulls":10},"2032-02-25"]
[{"$nulls":3},"2029-05-01",130,{"$nulls":10},"2032-03-25"]
[{"$nulls":3},"2029-06-01",131,{"$nulls":10},"2032-04-25"]
[{"$nulls":3},"2029-07-01",132,{"$nulls":10},"2032-05-25"]
[{"$nulls":3},"2029-08-01",133,{"$nulls":10},"2032-06-25"]
[{"$nulls":3},"2029-09-01",134,{"$nulls":10},"2032-07-25"]
[{"$nulls":3},"2029-10-01",135,{"$nulls":10},"2032-08-25"]
[{"$nulls":3},"2029-11-01",136,{"$nulls":10},"2032-09-25"]
[{"$nulls":3},"2029-12-01",137,{"$nulls":10},"2032-10-25"]
[{"$nulls":3},"2030-01-01",138,{"$nulls":10},"2032-11-25"]
[{"$nulls":3},"2030-02-01",139,{"$nulls":10},"2032-12-25"]
[{"$nulls":3},"2030-03-01",140,{"$nulls":10},"2033-01-25"]
[{"$nulls":3},"2030-04-01",141,{"$nulls":10},"2033-02-25"]
[{"$nulls":3},"2030-05-01",142,{"$nulls":10},"2033-03-25"]
[{"$nulls":3},"2030-06-01",143,{"$nulls":10},"2033-04-25"]
[{"$nulls":3},"2030-07-01",144,{"$nulls":10},"2033-05-25"]
[{"$nulls":3},"2030-08-01",145,{"$nulls":10},"2033-06-25"]
[{"$nulls":3},"2030-09-01",146,{"$nulls":10},"2033-07-25"]
[{"$nulls":3},"2030-10-01",147,{"$nulls":10},"2033-08-25"]
[{"$nulls":3},"2030-11-01",148,{"$nulls":10},"2033-09-25"]
[{"$nulls":3},"2030-12-01",149,{"$nulls":10},"2033-10-25"]
[{"$nulls":3},"2031-01-01",150,{"$nulls":10},"2033-11-25"]
[{"$nulls":3},"2031-02-01",151,{"$nulls":10},"2033-12-25"]
[{"$nulls":3},"2031-03-01",152,{"$nulls":10},"2034-01-25"]
[{"$nulls":3},"2031-04-01",153,{"$nulls":10},"2034-02-25"]
[{"$nulls":3},"2031-05-01",154,{"$nulls":10},"2034-03-25"]
[{"$nulls":3},"2031-06-01",155,{"$nulls":10},"2034-04-25"]
[{"$nulls":3},"2031-07-01",156,{"$nulls":10},"2034-05-25"]
[{"$nulls":3},"2031-08-01",157,{"$nulls":10},"2034-06-25"]
[{"$nulls":3},"2031-09-01",158,{"$nulls":10},"2034-07-25"]
[{"$nulls":3},"2031-10-01",159,{"$nulls":10},"2034-08-25"]
[{"$nulls":3},"2031-11-01",160,{"$nulls":10},"2034-09-25"]
[{"$nulls":3},"2031-12-01",161,{"$nulls":10},"2034-10-25"]
[{"$nulls":3},"2032-01-01",162,{"$nulls":10},"2034-11-25"]
[{"$nulls":3},"2032-02-01",163,{"$nulls":10},"2034-12-25"]
[{"$nulls":3},"2032-03-01",164,{"$nulls":10},"2035-01-25"]
[{"$nulls":3},"2032-04-01",165,{"$nulls":10},"2035-02-25"]
[{"$nulls":3},"2032-05-01",166,{"$nulls":10},"2035-03-25"]
[{"$nulls":3},"2032-06-01",167,{"$nulls":10},"2035-04-25"]
[{"$nulls":3},"2032-07-01",168,{"$nulls":10},"2035-05-25"]
[{"$nulls":3},"2032-08-01",169,{"$nulls":10},"2035-06-25"]
[{"$nulls":3},"2032-09-01",170,{"$nulls":10},"2035-07-25"]
[{"$nulls":3},"2032-10-01",171,{"$nulls":10},"2035-08-25"]
[{"$nulls":3},"2032-11-01",172,{"$nulls":10},"2035-09-25"]
[{"$nulls":3},"2032-12-01",173,{"$nulls":10},"2035-10-25"]
[{"$nulls":3},"2033-01-01",174,{"$nulls":10},"2035-11-25"]
[{"$nulls":3},"2033-02-01",175,{"$nulls":10},"2035-12-25"]
[{"$nulls":3},"2033-03-01",176,{"$nulls":10},"2036-01-25"]
[{"$nulls":3},"2033-04-01",177,{"$nulls":10},"2036-02-25"]
[{"$nulls":3},"2033-05-01",178,{"$nulls":10},"2036-03-25"]
[{"$nulls":3},"2033-06-01",179,{"$nulls":10},"2036-04-25"]
[{"$nulls":3},"2033-07-01",180,{"$nulls":10},"2036-05-25"]
[{"$nulls":3},"2033-08-01",181,{"$nulls":10},"2036-06-25"]
[{"$nulls":3},"2033-09-01",182,{"$nulls":10},"2036-07-25"]
[{"$nulls":3},"2033-10-01",183,{"$nulls":10},"2036-08-25"]
[{"$nulls":3},"2033-11-01",184,{"$nulls":10},"2036-09-25"]
[{"$nulls":3},"2033-12-01",185,{"$nulls":10},"2036-10-25"]
[{"$nulls":3},"2034-01-01",186,{"$nulls":10},"2036-11-25"]
[{"$nulls":3},"2034-02-01",187,{"$nulls":10},"2036-12-25"]
[{"$nulls":3},"2034-03-01",188,{"$nulls":10},"2037-01-25"]
[{"$nulls":3},"2034-04-01",189,{"$nulls":10},"2037-02-25"]
[{"$nulls":3},"2034-05-01",190,{"$nulls":10},{"$f":"+EDATE(P228,1)","v":"2037-03-25"}]
[{"$nulls":3},"2034-06-01",191,{"$nulls":10},"2037-04-25"]
[{"$nulls":3},"2034-07-01",192,{"$nulls":10},"2037-05-25"]
[{"$nulls":3},"2034-08-01",193,{"$nulls":10},"2037-06-25"]
[{"$nulls":3},"2034-09-01",194,{"$nulls":10},"2037-07-25"]
[{"$nulls":3},"2034-10-01",195,{"$nulls":10},"2037-08-25"]
[{"$nulls":3},"2034-11-01",196,{"$nulls":10},"2037-09-25"]
[{"$nulls":3},"2034-12-01",197]
[{"$nulls":3},"2035-01-01",198]
[{"$nulls":3},"2035-02-01",199]
[{"$nulls":3},"2035-03-01",200]
[{"$nulls":3},"2035-04-01",201]
[{"$nulls":3},"2035-05-01",202]
[{"$nulls":3},"2035-06-01",203]
[{"$nulls":3},"2035-07-01",204]
[{"$nulls":3},"2035-08-01",205]
[{"$nulls":3},"2035-09-01",206]
[{"$nulls":3},"2035-10-01",207]
[{"$nulls":3},"2035-11-01",208]
[{"$nulls":3},"2035-12-01",209]
[{"$nulls":3},"2036-01-01",210]
[{"$nulls":3},"2036-02-01",211]
[{"$nulls":3},"2036-03-01",212]
[{"$nulls":3},"2036-04-01",213]
[{"$nulls":3},"2036-05-01",214]
[{"$nulls":3},"2036-06-01",215]
[{"$nulls":3},"2036-07-01",216]
[{"$nulls":3},"2036-08-01",217]
[{"$nulls":3},"2036-09-01",218]
[{"$nulls":3},"2036-10-01",219]
[{"$nulls":3},"2036-11-01",220]
[{"$nulls":3},"2036-12-01",221]
[{"$nulls":3},"2037-01-01",222]
[{"$nulls":3},"2037-02-01",223]
[{"$nulls":3},"2037-03-01",224]
[{"$nulls":3},"2037-04-01",225]
[{"$nulls":3},"2037-05-01",226]
[{"$nulls":3},"2037-06-01",227]
[{"$nulls":3},"2037-07-01",228]
[{"$nulls":3},"2037-08-01",229]
[{"$nulls":3},"2037-09-01",230]
[{"$nulls":3},"2037-10-01",231]
[{"$nulls":3},"2037-11-01",232]
[{"$nulls":3},"2037-12-01",233]
[{"$nulls":3},"2038-01-01",234]
[{"$nulls":3},"2038-02-01",235]
[{"$nulls":3},"2038-03-01",236]
[{"$nulls":3},"2038-04-01",237]
[{"$nulls":3},"2038-05-01",238]
[{"$nulls":3},"2038-06-01",239]
[{"$nulls":3},"2038-07-01",240]
[{"$nulls":3},"2038-08-01",241]
[{"$nulls":3},"2038-09-01",242]
[{"$nulls":3},"2038-10-01",243]
[{"$nulls":3},"2038-11-01",244]
[{"$nulls":3},"2038-12-01",245]
[{"$nulls":3},"2039-01-01",246]
[{"$nulls":3},"2039-02-01",247]
[{"$nulls":3},"2039-03-01",248]
[{"$nulls":3},"2039-04-01",249]
[{"$nulls":3},"2039-05-01",250]
[{"$nulls":3},"2039-06-01",251]
[{"$nulls":3},"2039-07-01",252]
[{"$nulls":3},"2039-08-01",253]
[{"$nulls":3},"2039-09-01",254]
[{"$nulls":3},"2039-10-01",255]
[{"$nulls":3},"2039-11-01",256]
[{"$nulls":3},"2039-12-01",257]
[{"$nulls":3},"2040-01-01",258]
[{"$nulls":3},"2040-02-01",259]
[{"$nulls":3},"2040-03-01",260]
[{"$nulls":3},"2040-04-01",261]
[{"$nulls":3},"2040-05-01",262]
[{"$nulls":3},"2040-06-01",263]
[{"$nulls":3},"2040-07-01",264]
[{"$nulls":3},"2040-08-01",265]
[{"$nulls":3},"2040-09-01",266]
[{"$nulls":3},"2040-10-01",267]
[{"$nulls":3},"2040-11-01",268,null,{"$f":"+E307/12","v":22.333333333333332},{"$f":"+G307-22","v":0.33333333333333215}]
[{"$nulls":3},"2040-12-01",269,null,null,{"$f":"+H307*12","v":3.999999999999986}]
[{"$nulls":3},"2041-01-01",270]
[{"$nulls":3},"2041-02-01",271]
[{"$nulls":3},"2041-03-01",272]
[{"$nulls":3},"2041-04-01",273]
[{"$nulls":3},"2041-05-01",274]
[{"$nulls":3},"2041-06-01",275]
[{"$nulls":3},"2041-07-01",276]
[{"$nulls":3},"2041-08-01",277]
[{"$nulls":3},"2041-09-01",278]
[{"$nulls":3},"2041-10-01",279]
[{"$nulls":3},"2041-11-01",280]
[{"$nulls":3},"2041-12-01",281]
[{"$nulls":3},"2042-01-01",282]
[{"$nulls":3},"2042-02-01",283]
[{"$nulls":3},"2042-03-01",284]
[{"$nulls":3},"2042-04-01",285]
[{"$nulls":3},"2042-05-01",286]
[{"$nulls":3},"2042-06-01",287]
[{"$nulls":3},"2042-07-01",288]
[{"$nulls":3},"2042-08-01",289]
[{"$nulls":3},"2042-09-01",290]
[{"$nulls":3},"2042-10-01",291]
[{"$nulls":3},"2042-11-01",292]
[{"$nulls":3},"2042-12-01",293]
[{"$nulls":3},"2043-01-01",294]
[{"$nulls":3},"2043-02-01",295]
[{"$nulls":3},"2043-03-01",296]
[{"$nulls":3},"2043-04-01",297]
[{"$nulls":3},"2043-05-01",298]
[{"$nulls":3},"2043-06-01",299]
[{"$nulls":3},"2043-07-01",300]
[{"$nulls":3},"2043-08-01",301]
[{"$nulls":3},"2043-09-01",302]
[{"$nulls":3},"2043-10-01",303]
[{"$nulls":3},"2043-11-01",304]
[{"$nulls":3},"2043-12-01",305]
[{"$nulls":3},"2044-01-01",306]
[{"$nulls":3},"2044-02-01",307]
[{"$nulls":3},"2044-03-01",308]
[{"$nulls":3},"2044-04-01",309]
[{"$nulls":3},"2044-05-01",310]
[{"$nulls":3},"2044-06-01",311]
[{"$nulls":3},"2044-07-01",312]
[{"$nulls":3},"2044-08-01",313]
[{"$nulls":3},"2044-09-01",314]
[{"$nulls":3},"2044-10-01",315]
[{"$nulls":3},"2044-11-01",316]
[{"$nulls":3},"2044-12-01",317]
[{"$nulls":3},"2045-01-01",318]
[{"$nulls":3},"2045-02-01",319]
[{"$nulls":3},"2045-03-01",320]
[{"$nulls":3},"2045-04-01",321]
[{"$nulls":3},"2045-05-01",322]
[{"$nulls":3},"2045-06-01",323]
[{"$nulls":3},"2045-07-01",324]
[{"$nulls":3},"2045-08-01",325]
[{"$nulls":3},"2045-09-01",326]
[{"$nulls":3},"2045-10-01",327]
[{"$nulls":3},"2045-11-01",328]
[{"$nulls":3},"2045-12-01",329]
[{"$nulls":3},"2046-01-01",330]
[{"$nulls":3},"2046-02-01",331]
[{"$nulls":3},"2046-03-01",332]
[{"$nulls":3},"2046-04-01",333]
[{"$nulls":3},"2046-05-01",334]
[{"$nulls":3},"2046-06-01",335]
[{"$nulls":3},"2046-07-01",336]
[{"$nulls":3},"2046-08-01",337]
[{"$nulls":3},"2046-09-01",338]
[{"$nulls":3},"2046-10-01",339]
[{"$nulls":3},"2046-11-01",340]
[{"$nulls":3},"2046-12-01",341]
[{"$nulls":3},"2047-01-01",342]
[{"$nulls":3},"2047-02-01",343]
[{"$nulls":3},"2047-03-01",344]
[{"$nulls":3},"2047-04-01",345]
[{"$nulls":3},"2047-05-01",346]
[{"$nulls":3},"2047-06-01",347]
[{"$nulls":3},"2047-07-01",348]
[{"$nulls":3},"2047-08-01",349]
[{"$nulls":3},"2047-09-01",350]
[{"$nulls":3},"2047-10-01",351]
[{"$nulls":3},"2047-11-01",352]
[{"$nulls":3},"2047-12-01",353]
[{"$nulls":3},"2048-01-01",354]
[{"$nulls":3},"2048-02-01",355]
[{"$nulls":3},"2048-03-01",356]
[{"$nulls":3},"2048-04-01",357]
[{"$nulls":3},"2048-05-01",358]
[{"$nulls":3},"2048-06-01",359]
[{"$nulls":3},"2048-07-01",360]
[{"$nulls":3},"2048-08-01",361]
[{"$nulls":3},"2048-09-01",362]
[{"$nulls":3},"2048-10-01",363]
[{"$nulls":3},"2048-11-01",364]
[{"$nulls":3},"2048-12-01",365]
[{"$nulls":3},"2049-01-01",366]
[{"$nulls":3},"2049-02-01",367]
[{"$nulls":3},"2049-03-01",368]
[{"$nulls":3},"2049-04-01",369]
[{"$nulls":3},"2049-05-01",370]
[{"$nulls":3},"2049-06-01",371]
[{"$nulls":3},"2049-07-01",372]
[{"$nulls":3},"2049-08-01",373]
[{"$nulls":3},"2049-09-01",374]
[{"$nulls":3},"2049-10-01",375]
[{"$nulls":3},"2049-11-01",376]
[{"$nulls":3},"2049-12-01",377]
[{"$nulls":3},"2050-01-01",378]
[{"$nulls":3},"2050-02-01",379]
[{"$nulls":3},"2050-03-01",380]
[{"$nulls":3},"2050-04-01",381]
[{"$nulls":3},"2050-05-01",382]
[{"$nulls":3},"2050-06-01",383]
[{"$nulls":3},"2050-07-01",384]
[{"$nulls":3},"2050-08-01",385]
[{"$nulls":3},"2050-09-01",386]
[{"$nulls":3},"2050-10-01",387]
[{"$nulls":3},"2050-11-01",388]
[{"$nulls":3},"2050-12-01",389]
[{"$nulls":3},"2051-01-01",390]
[{"$nulls":3},"2051-02-01",391]
[{"$nulls":3},"2051-03-01",392]
[{"$nulls":3},"2051-04-01",393]
[{"$nulls":3},"2051-05-01",394]
[{"$nulls":3},"2051-06-01",395]
[{"$nulls":3},"2051-07-01",396]
[{"$nulls":3},"2051-08-01",397]
[{"$nulls":3},"2051-09-01",398]
[{"$nulls":3},"2051-10-01",399]
[{"$nulls":3},"2051-11-01",400]
[{"$nulls":3},"2051-12-01",401]
[{"$nulls":3},"2052-01-01",402]
[{"$nulls":3},"2052-02-01",403]
[{"$nulls":3},"2052-03-01",404]
[{"$nulls":3},"2052-04-01",405]
[{"$nulls":3},"2052-05-01",406]
[{"$nulls":3},"2052-06-01",407]
[{"$nulls":3},"2052-07-01",408]
[{"$nulls":3},"2052-08-01",409]
[{"$nulls":3},"2052-09-01",410]
[{"$nulls":3},"2052-10-01",411]
[{"$nulls":3},"2052-11-01",412]
[{"$nulls":3},"2052-12-01",413]
[{"$nulls":3},"2053-01-01",414]
[{"$nulls":3},"2053-02-01",415]
[{"$nulls":3},"2053-03-01",416]
[{"$nulls":3},"2053-04-01",417]
[{"$nulls":3},"2053-05-01",418]
[{"$nulls":3},"2053-06-01",419]
[{"$nulls":3},"2053-07-01",420]
[{"$nulls":3},"2053-08-01",421]
[{"$nulls":3},"2053-09-01",422]
[{"$nulls":3},"2053-10-01",423]
[{"$nulls":3},"2053-11-01",424]
[{"$nulls":3},"2053-12-01",425]
[{"$nulls":3},"2054-01-01",426]
[{"$nulls":3},"2054-02-01",427]
[{"$nulls":3},"2054-03-01",428]
[{"$nulls":3},"2054-04-01",429]
[{"$nulls":4},430]