UO>PO	
1)	155755.9102
	151894.1934
	
2)	
	79.05850078
S_0	10119.08893
	
	78.37570065
S_1	10207.24527
	
	
3)	
	
S_1	37589.53589
me vklady	11880
jen urok	25709.53589
	
	
UO<PO	
1)	
q	1.003505722
	
S_0	1873995.471
S_1	1867448.714
	
	
	
	
Ruzne	
1)	
a*…	135.0716197
a*…	148069.5948
	
2)	
S_0	65046.08632
	
3) (prohozeni UO a PO)	
q	1.01003337
S_0	21767.8961
	
4)	
a*…	821931.8182
	0.691869067
	
1.logaritmus	0.525833874
2.logaritmus	0.008216155
n	63.99999624
	
	
5)	
jak často se uklada???	
	
zkusmo	
4x/rok	21014.56766
	
	
prava strana rovnice	20683.62958
	6.056001897
	
	
	5.6
	5.976001897
	5.53333509
##### Sheet/List 2 #####
ILUSTRACE											
	0	1	2	3	4		0	1	2	3	4
D_0	1000	1000	1000	1000			Princip duchodu				
	1000	909.0909091	826.446281	751.3148009			3486.851991				
Suma_PVś	3486.851991					vyplata	1000	1000	1000	1000	
GR	3486.851991							2735.53719			
									1909.090909		
D_1		1000	1000	1000	1000					1000	
		909.0909091	826.446281	751.3148009	683.0134554					0	
Suma_PVś	3169.865446										
GR	3169.865446										
											
PO=UO											
1)											
D_0	991969.7537										
D_1	987034.5808										
											
											
2)	Cil 1000000										
D_0	urok p.q		urok p.a.								
a*…	24.80667661		44.23087449								
a	40311.728		22608.64185								
											
D_1											
a*…	23.94466854		43.83634736								
a	41762.95021		22812.11962								
											
											
PO<UO											
											
1)											
D_0	4574273.575										
											
D_1	4571754.008										
											
											
											
2)											
D_1											
a*…	1277.717772										
	1565.290899										
											
UO<OP											
											
1)											
q	0.996672585										
											
D_0	27236.01698										
											
D_1	27145.39146										
											
											
2)											
q	0.990050934										
a*…	44.89499071										
a 	22274.19996										
											
											
VECNY DUCHOD											
UO=PO											
1)											
D_0	1161111.111										
D_1	1111111.111										
											
2)											
D_0											
a*..	51.63291139										
a 	203358.6663										
											
											
OU>PO											
											
1)											
a*..	61										
a 	163.9344262										
											
2)											
D_0	620000										
											
											
UO<PO											
1)											
D_1											
q	0.980549125										
D_1	1396551.694										
											
											
2)											
a											
q	0.730401474										
a*..	3.709219086										
a 	876195.2111