Priklady 1. den											
					2.704696336						
					8.456356036						
					13.69068109						
											
					1.048808848						
											
											
					9264.264697						
											
											
					9266.268935						
											
											
					7.319444444						
					690012.5909						
											
											
					1.449656245						
					689818.7094						
											
											
					16.43103715						
											
											
					0.081757859						
					0.408789293						
					4.905471519						
					27.16414557						
											
											
											
					10.01541677						
											
					90.96913233						
											
					1.00033932						
											
					0.01525035						
					1.372531544						
											
											
					110.3812891			0.09877045			
								110.3812891			
					110.4713067						
											
					110.5155571						
											
											
					A:	0.048970302					
					B:	0.046982333					
											
											
						2.718281828					
						","					
											
											
						110.5170918					
											
											
											
					0.03938025						
					0.038624622					re	1.087310662
										f	0.083707365
											
					10305.6509						4211.667531
					#NÁZEV?						
											
											
										1.092727	
										0.088676407	
											
										311.5934833	
										311.5934833	
											
											
											
											
		1.087310662									
		0.083707365									
											
		4211.667531									
											
											
		0.088676407									
											
											
		311.5934833									
		311.5934833									
				0.083287068							
											
		0.083287068		0.08026726							
		0.006688938									
		0.08026726									
				25287.17368							
											
											
											
				94091.38609							
											
		0.035679836									
		25287.17368									
						r_e	0.051161898	f	0.049896122	0.049896122	
			1)	123630.1899		123719.0255					
			2)	123719.0255							
											
			3)	124085.4877		124085.4877					
											
											
											
											
			224324.2845								
											
											
			240014.8621								
											
			0.105545116								
			0.117999373								
											
			0.117999052								
											
											
			0.111540814								
											
			0.111540814								
											
											
			300000								
											
											
		f	0.048105728								
											
		re	0.049281587								
		de	0.04696698								
											
			49000	sd2							
				0222+21							
											
			317500								
											
			299508.3333								
											
											
			0.463177397								
			0.370155936								
			4.441871237								
			13.2561371								
											
											
		FV	55500								
											
			50088.75								
											
			0.762300762								
											
			0.237699238								
			2.852390852								
			25.57172557								
											
ANUITY	…zamereni na FV´s										
UO = PO											
		roky do T	4	3	2	1					
S_0	Predlhutni		1000	1000	1000	1000					
		FV	1464.1	1331	1210	1100					
			5105.1								
			5105.1								
											
											
											
		roky do T	3	2	1	0					
S_1	Polhutni		1000	1000	1000	1000					
		FV	1331	1210	1100	1000					
			4641								
											
			4641								
											
											
			"1,860,963.99"								
			"1,854,627.35"		6336.643442						
											
											
											
					5000000						
					60.23281615						
				anuita	83011.22743						
											
				pripsano na uroku	1679550.903						
##### Sheet/List 2 #####
…na zahrati druhy den:											
											
S_1	2700000										
a	?										
r	0.052	p.a.									
T	15	let									
UP=PO	15	dnu									
											
		prava str. rovnice	544.4457028								
		a	4959.172211								
											
UO>PO											
											
S_0	279496.5818										
											
S_1	278230.6639										
											
											
---											
S_0	193898.3863		n	84							
											
S_1	193139.5513										
											
											
---											
											
S_0	2000000										
a*#	453.732198										
a 	4407.886434										
											
---											
S_1	?										
PO	8	dnů									
UO	4	mesice									
r	0.06	p.a.									
T	35 let										
a	80										
											
S_1	423839.7401										
urok	297839.7401										
---											
UO<PO											
											
S_0	?										
q	1.138032482										
S_0	46842.78584										
											
S_1	41161.20286	46842.78584									
											
---											
S_0	2500000										
a	?										
r	0.035	p.q.									
T	7	let									
PO	1	mesic									
UO	2	dny									
											
q	1.0117304										
a*#	143.4694789										
											
a	17425.30899										
											
urok	1036274.045										
											
---											
S_1	?										
a	1										
r	0.055										
T	17.5	roku									
PO	6	m									
UO	15	dnu									
											
q	1.027849276										
S_1	58.00338631										
urok	23.00338631										
											
---											
spojite uroceni v procesu sporeni											
											
a	500										
f	0.05	p.a.									
PO	1	mesic									
T	20	let									
											
q	1.004175359										
											
S_0	206623.6882										
S_1	205764.5473										
											
											
---											
S_1	1150000										
f	0.029	p.s.									
a	?										
PO	2	mesice									
T	21	let									
											
q	1.00971354										
											
a*#	245.0620656										
a 	4692.688758										
											
---											
S_0	?										
a	1450										
T	15	let									
r	0.038	p.a.									
při UO	3	mesice									
f	?										
PO	6	mesicu									
											
postup přes diskretni uroceni											
q	1.01909025										
S_0	59099.95607										
											
postup přes spojite uroceni											
re	0.01909025	p.s.									
f	0.018910318	p.s.									
											
q	1.01909025										
S_0	59099.95607										
											
											
---											
Kolik budu mit nasporeno za 16 let?											
r	0.047	p.a.									
UO	3	mesice									
a1:	350										
PO	10	dnu	predlhtutne								
											
a2:	2500										
PO	kvartál		polhutne								
											
a3:	10000										
PO	1*/rok	…na Vanoce	",tj. polhutne"								
											
S_0 (1)	300045.7761										
S_1 (2)	236587.1798										
S_1 (3)											
q	1.047834883										
S_1 (3)	232457.9209										
Nasporeno celkem:	769090.8768										
											
											
											
Anuity PV´s											
											
Princip		t	0	1	2	3					
D_0		a	1000	1000	1000	1000					
		PV	1000	909.0909091	826.446281	751.3148009					
		SumaPV	3486.851991								
											
		alokace penez:									
			3486.851991	2735.53719	1909.090909	1000					
		vyplata	1000	1000	1000	1000					
		zustatek	2486.851991	1735.53719	909.0909091	0					
											
		sumapresGR	3486.851991								
											
											
D_1		t	1	2	3	4					
		a	1000	1000	1000	1000					
		PV	909.0909091	826.446281	751.3148009	683.0134554					
		SumaPV	3169.865446								
											
		GR	3169.865446								
											
											
D_0	3711042.687										
											
D_1	3694724.321										
											
											
---											
D1	3000000										
a	?										
PO=UO	1	rok									
r	0.044	p.a.									
T	17	let									
											
a*#	11.79680249										
a 	254306.1989										
											
											
PO<UO											
D_0	3515029.218										
D_1	3505019.278										
											
---											
D_1	1200000										
r	0.06	p.s.									
a	?										
UO	3	mesice									
PO	5	dnu									
T	16	let									
											
a*#	516.7347607										
a 	2322.274581										
											
---											
UO<PO											
D_1	?										
q	0.964847026										
D_1	84907.39939										
											
Vecny duchod											
227415.0943											
1004.416667											
											
											
---											
a	?										
D_1	500000										
r	0.068	p.a.									
UO	9	dnu									
PO	3	mesice	40								
T	inf										
											
q	0.983157875										
											
a*#	58.37493071										
a 	8565.320659										
											
zk:	500000										
											
----											
komplexni priklad											
 + odlozeni											
q u duchodu	0.979777008										
											
D_0	2906920.069										
											
S_1=karencD_0	1511836.746										
											
a*#	182.7190094										
											
a	8274.107613										
											
UVER	…konst.anuita										
											
	#	A	I	M	D						
	0				3000000						
	1	15180.08137	9000	6180.081373	2993819.919		gr				
	2	15180.08137	8981.459756	6198.621617	2987621.297		q	1.003			
	3	15180.08137	8962.863891	6217.217482	2981404.08			1.003			
	4	15180.08137	8944.212239	6235.869135	2975168.21			1.003			
	5	15180.08137	8925.504631	6254.576742	2968913.634			1.003			
	6	15180.08137	8906.740901	6273.340472	2962640.293			1.003			
	7	15180.08137	8887.92088	6292.160494	2956348.133			1.003			
	8	15180.08137	8869.044398	6311.036975	2950037.096			1.003			
	9	15180.08137	8850.111287	6329.970086	2943707.126			1.003			
	10	15180.08137	8831.121377	6348.959996	2937358.166			1.003			
	11	15180.08137	8812.074497	6368.006876	2930990.159						
	12	15180.08137	8792.970476	6387.110897	2924603.048						
	13	15180.08137	8773.809144	6406.27223	2918196.776		Kolik zaplatim na uroku za 6 let?				
	14	15180.08137	8754.590327	6425.491046	2911771.285		597115.004				
	15	15180.08137	8735.313854	6444.767519	2905326.517		suma_M_72	495850.8549			
	16	15180.08137	8715.979551	6464.101822	2898862.415		sum_I	597115.004			
	17	15180.08137	8696.587246	6483.494127	2892378.921						
	18	15180.08137	8677.136763	6502.94461	2885875.976						
	19	15180.08137	8657.627929	6522.453444	2879353.523		"Kolik zaplatim celkove na urocich, tj. 25let?"				
	20	15180.08137	8638.060569	6542.020804	2872811.502		1554024.412				
	21	15180.08137	8618.434507	6561.646866	2866249.855						
	22	15180.08137	8598.749566	6581.331807	2859668.524		Jak bude vypadat 286. radek v um.tabulce?				
	23	15180.08137	8579.005571	6601.075802	2853067.448		#	A	I	M	D
	24	15180.08137	8559.202343	6620.87903	2846446.569		286	15180.08137	666.9841601	14513.09721	207814.9562
	25	15180.08137	8539.339706	6640.741667	2839805.827		286	15180.08137	666.9841601	14513.09721	207814.9562
	26	15180.08137	8519.417481	6660.663892	2833145.163						
	27	15180.08137	8499.43549	6680.645884	2826464.517						
	28	15180.08137	8479.393552	6700.687821	2819763.829						
	29	15180.08137	8459.291488	6720.789885	2813043.04						
	30	15180.08137	8439.129119	6740.952254	2806302.087						
	31	15180.08137	8418.906262	6761.175111	2799540.912						
	32	15180.08137	8398.622737	6781.458637	2792759.454						
	33	15180.08137	8378.278361	6801.803012	2785957.651						
	34	15180.08137	8357.872952	6822.208421	2779135.442						
	35	15180.08137	8337.406326	6842.675047	2772292.767						
	36	15180.08137	8316.878301	6863.203072	2765429.564						
	37	15180.08137	8296.288692	6883.792681	2758545.771						
	38	15180.08137	8275.637314	6904.444059	2751641.327						
	39	15180.08137	8254.923982	6925.157391	2744716.17						
	40	15180.08137	8234.14851	6945.932863	2737770.237						
	41	15180.08137	8213.310711	6966.770662	2730803.466						
	42	15180.08137	8192.410399	6987.670974	2723815.795						
	43	15180.08137	8171.447386	7008.633987	2716807.161						
	44	15180.08137	8150.421484	7029.659889	2709777.502						
	45	15180.08137	8129.332505	7050.748869	2702726.753						
	46	15180.08137	8108.180258	7071.901115	2695654.852						
	47	15180.08137	8086.964555	7093.116819	2688561.735						
	48	15180.08137	8065.685204	7114.396169	2681447.339						
	49	15180.08137	8044.342016	7135.739358	2674311.599						
	50	15180.08137	8022.934798	7157.146576	2667154.453						
	51	15180.08137	8001.463358	7178.618015	2659975.835						
	52	15180.08137	7979.927504	7200.153869	2652775.681						
	53	15180.08137	7958.327042	7221.754331	2645553.926						
	54	15180.08137	7936.661779	7243.419594	2638310.507						
	55	15180.08137	7914.93152	7265.149853	2631045.357						
	56	15180.08137	7893.136071	7286.945302	2623758.412						
	57	15180.08137	7871.275235	7308.806138	2616449.606						
	58	15180.08137	7849.348817	7330.732557	2609118.873						
	59	15180.08137	7827.356619	7352.724754	2601766.148						
	60	15180.08137	7805.298445	7374.782929	2594391.365						
	61	15180.08137	7783.174096	7396.907277	2586994.458						
	62	15180.08137	7760.983374	7419.097999	2579575.36						
	63	15180.08137	7738.72608	7441.355293	2572134.005						
	64	15180.08137	7716.402014	7463.679359	2564670.325						
	65	15180.08137	7694.010976	7486.070397	2557184.255						
	66	15180.08137	7671.552765	7508.528608	2549675.726						
	67	15180.08137	7649.027179	7531.054194	2542144.672						
	68	15180.08137	7626.434016	7553.647357	2534591.025						
	69	15180.08137	7603.773074	7576.308299	2527014.717						
	70	15180.08137	7581.04415	7599.037224	2519415.679						
	71	15180.08137	7558.247038	7621.834335	2511793.845						
	72	15180.08137	7535.381535	7644.699838	2504149.145						
	73	15180.08137	7512.447435	7667.633938	2496481.511						
	74	15180.08137	7489.444534	7690.63684	2488790.874						
	75	15180.08137	7466.372623	7713.70875	2481077.166						
	76	15180.08137	7443.231497	7736.849876	2473340.316						
	77	15180.08137	7420.020947	7760.060426	2465580.255						
	78	15180.08137	7396.740766	7783.340607	2457796.915						
	79	15180.08137	7373.390744	7806.690629	2449990.224						
	80	15180.08137	7349.970672	7830.110701	2442160.113						
	81	15180.08137	7326.48034	7853.601033	2434306.512						
	82	15180.08137	7302.919537	7877.161836	2426429.35						
	83	15180.08137	7279.288051	7900.793322	2418528.557						
	84	15180.08137	7255.585671	7924.495702	2410604.061						
	85	15180.08137	7231.812184	7948.269189	2402655.792						
	86	15180.08137	7207.967377	7972.113996	2394683.678						
	87	15180.08137	7184.051035	7996.030338	2386687.648						
	88	15180.08137	7160.062944	8020.018429	2378667.629						
	89	15180.08137	7136.002888	8044.078485	2370623.551						
	90	15180.08137	7111.870653	8068.21072	2362555.34						
	91	15180.08137	7087.666021	8092.415352	2354462.925						
	92	15180.08137	7063.388775	8116.692598	2346346.232						
	93	15180.08137	7039.038697	8141.042676	2338205.19						
	94	15180.08137	7014.615569	8165.465804	2330039.724						
	95	15180.08137	6990.119172	8189.962202	2321849.762						
	96	15180.08137	6965.549285	8214.532088	2313635.23						
	97	15180.08137	6940.905689	8239.175684	2305396.054						
	98	15180.08137	6916.188162	8263.893212	2297132.161						
	99	15180.08137	6891.396482	8288.684891	2288843.476						
	100	15180.08137	6866.530427	8313.550946	2280529.925						
	101	15180.08137	6841.589775	8338.491599	2272191.433						
	102	15180.08137	6816.5743	8363.507073	2263827.926						
	103	15180.08137	6791.483778	8388.597595	2255439.329						
	104	15180.08137	6766.317986	8413.763387	2247025.565						
	105	15180.08137	6741.076696	8439.004678	2238586.561						
	106	15180.08137	6715.759682	8464.321692	2230122.239						
	107	15180.08137	6690.366716	8489.714657	2221632.524						
	108	15180.08137	6664.897572	8515.183801	2213117.34						
	109	15180.08137	6639.352021	8540.729352	2204576.611						
	110	15180.08137	6613.729833	8566.35154	2196010.259						
	111	15180.08137	6588.030778	8592.050595	2187418.209						
	112	15180.08137	6562.254627	8617.826747	2178800.382						
	113	15180.08137	6536.401146	8643.680227	2170156.702						
	114	15180.08137	6510.470106	8669.611268	2161487.091						
	115	15180.08137	6484.461272	8695.620101	2152791.471						
	116	15180.08137	6458.374412	8721.706962	2144069.764						
	117	15180.08137	6432.209291	8747.872083	2135321.891						
	118	15180.08137	6405.965674	8774.115699	2126547.776						
	119	15180.08137	6379.643327	8800.438046	2117747.338						
	120	15180.08137	6353.242013	8826.83936	2108920.498						
	121	15180.08137	6326.761495	8853.319878	2100067.178						
	122	15180.08137	6300.201535	8879.879838	2091187.299						
	123	15180.08137	6273.561896	8906.519477	2082280.779						
	124	15180.08137	6246.842338	8933.239036	2073347.54						
	125	15180.08137	6220.04262	8960.038753	2064387.501						
	126	15180.08137	6193.162504	8986.918869	2055400.583						
	127	15180.08137	6166.201748	9013.879626	2046386.703						
	128	15180.08137	6139.160109	9040.921264	2037345.782						
	129	15180.08137	6112.037345	9068.044028	2028277.738						
	130	15180.08137	6084.833213	9095.24816	2019182.489						
	131	15180.08137	6057.547468	9122.533905	2010059.956						
	132	15180.08137	6030.179867	9149.901507	2000910.054						
	133	15180.08137	6002.730162	9177.351211	1991732.703						
	134	15180.08137	5975.198108	9204.883265	1982527.82						
	135	15180.08137	5947.583459	9232.497915	1973295.322						
	136	15180.08137	5919.885965	9260.195408	1964035.126						
	137	15180.08137	5892.105379	9287.975994	1954747.15						
	138	15180.08137	5864.241451	9315.839922	1945431.31						
	139	15180.08137	5836.293931	9343.787442	1936087.523						
	140	15180.08137	5808.262569	9371.818805	1926715.704						
	141	15180.08137	5780.147112	9399.934261	1917315.77						
	142	15180.08137	5751.947309	9428.134064	1907887.636						
	143	15180.08137	5723.662907	9456.418466	1898431.217						
	144	15180.08137	5695.293652	9484.787721	1888946.43						
	145	15180.08137	5666.839289	9513.242085	1879433.187						
	146	15180.08137	5638.299562	9541.781811	1869891.406						
	147	15180.08137	5609.674217	9570.407156	1860320.999						
	148	15180.08137	5580.962996	9599.118378	1850721.88						
	149	15180.08137	5552.16564	9627.915733	1841093.964						
	150	15180.08137	5523.281893	9656.79948	1831437.165						
	151	15180.08137	5494.311495	9685.769878	1821751.395						
	152	15180.08137	5465.254185	9714.827188	1812036.568						
	153	15180.08137	5436.109704	9743.97167	1802292.596						
	154	15180.08137	5406.877789	9773.203585	1792519.393						
	155	15180.08137	5377.558178	9802.523195	1782716.869						
	156	15180.08137	5348.150608	9831.930765	1772884.939						
	157	15180.08137	5318.654816	9861.426557	1763023.512						
	158	15180.08137	5289.070536	9891.010837	1753132.501						
	159	15180.08137	5259.397504	9920.683869	1743211.817						
	160	15180.08137	5229.635452	9950.445921	1733261.371						
	161	15180.08137	5199.784114	9980.297259	1723281.074						
	162	15180.08137	5169.843223	10010.23815	1713270.836						
	163	15180.08137	5139.812508	10040.26887	1703230.567						
	164	15180.08137	5109.691702	10070.38967	1693160.178						
	165	15180.08137	5079.480533	10100.60084	1683059.577						
	166	15180.08137	5049.17873	10130.90264	1672928.674						
	167	15180.08137	5018.786022	10161.29535	1662767.379						
	168	15180.08137	4988.302136	10191.77924	1652575.599						
	169	15180.08137	4957.726798	10222.35457	1642353.245						
	170	15180.08137	4927.059735	10253.02164	1632100.223						
	171	15180.08137	4896.30067	10283.7807	1621816.443						
	172	15180.08137	4865.449328	10314.63205	1611501.81						
	173	15180.08137	4834.505431	10345.57594	1601156.235						
	174	15180.08137	4803.468704	10376.61267	1590779.622						
	175	15180.08137	4772.338866	10407.74251	1580371.879						
	176	15180.08137	4741.115638	10438.96574	1569932.914						
	177	15180.08137	4709.798741	10470.28263	1559462.631						
	178	15180.08137	4678.387893	10501.69348	1548960.938						
	179	15180.08137	4646.882813	10533.19856	1538427.739						
	180	15180.08137	4615.283217	10564.79816	1527862.941						
	181	15180.08137	4583.588822	10596.49255	1517266.448						
	182	15180.08137	4551.799345	10628.28203	1506638.166						
	183	15180.08137	4519.914499	10660.16687	1495977.999						
	184	15180.08137	4487.933998	10692.14738	1485285.852						
	185	15180.08137	4455.857556	10724.22382	1474561.628						
	186	15180.08137	4423.684884	10756.39649	1463805.232						
	187	15180.08137	4391.415695	10788.66568	1453016.566						
	188	15180.08137	4359.049698	10821.03168	1442195.534						
	189	15180.08137	4326.586603	10853.49477	1431342.04						
	190	15180.08137	4294.026119	10886.05525	1420455.984						
	191	15180.08137	4261.367953	10918.71342	1409537.271						
	192	15180.08137	4228.611813	10951.46956	1398585.801						
	193	15180.08137	4195.757404	10984.32397	1387601.477						
	194	15180.08137	4162.804432	11017.27694	1376584.2						
	195	15180.08137	4129.752601	11050.32877	1365533.872						
	196	15180.08137	4096.601615	11083.47976	1354450.392						
	197	15180.08137	4063.351176	11116.7302	1343333.662						
	198	15180.08137	4030.000985	11150.08039	1332183.581						
	199	15180.08137	3996.550744	11183.53063	1321000.051						
	200	15180.08137	3963.000152	11217.08122	1309782.969						
	201	15180.08137	3929.348908	11250.73246	1298532.237						
	202	15180.08137	3895.596711	11284.48466	1287247.752						
	203	15180.08137	3861.743257	11318.33812	1275929.414						
	204	15180.08137	3827.788243	11352.29313	1264577.121						
	205	15180.08137	3793.731363	11386.35001	1253190.771						
	206	15180.08137	3759.572313	11420.50906	1241770.262						
	207	15180.08137	3725.310786	11454.77059	1230315.491						
	208	15180.08137	3690.946474	11489.1349	1218826.356						
	209	15180.08137	3656.479069	11523.6023	1207302.754						
	210	15180.08137	3621.908263	11558.17311	1195744.581						
	211	15180.08137	3587.233743	11592.84763	1184151.733						
	212	15180.08137	3552.4552	11627.62617	1172524.107						
	213	15180.08137	3517.572322	11662.50905	1160861.598						
	214	15180.08137	3482.584795	11697.49658	1149164.102						
	215	15180.08137	3447.492305	11732.58907	1137431.513						
	216	15180.08137	3412.294538	11767.78684	1125663.726						
	217	15180.08137	3376.991177	11803.0902	1113860.636						
	218	15180.08137	3341.581907	11838.49947	1102022.136						
	219	15180.08137	3306.066408	11874.01496	1090148.121						
	220	15180.08137	3270.444363	11909.63701	1078238.484						
	221	15180.08137	3234.715452	11945.36592	1066293.118						
	222	15180.08137	3198.879355	11981.20202	1054311.916						
	223	15180.08137	3162.935748	12017.14562	1042294.771						
	224	15180.08137	3126.884312	12053.19706	1030241.573						
	225	15180.08137	3090.72472	12089.35665	1018152.217						
	226	15180.08137	3054.45665	12125.62472	1006026.592						
	227	15180.08137	3018.079776	12162.0016	993864.5905						
	228	15180.08137	2981.593771	12198.4876	981666.1029						
	229	15180.08137	2944.998309	12235.08306	969431.0198						
	230	15180.08137	2908.293059	12271.78831	957159.2315						
	231	15180.08137	2871.477695	12308.60368	944850.6278						
	232	15180.08137	2834.551884	12345.52949	932505.0984						
	233	15180.08137	2797.515295	12382.56608	920122.5323						
	234	15180.08137	2760.367597	12419.71378	907702.8185						
	235	15180.08137	2723.108455	12456.97292	895245.8456						
	236	15180.08137	2685.737537	12494.34384	882751.5017						
	237	15180.08137	2648.254505	12531.82687	870219.6749						
	238	15180.08137	2610.659025	12569.42235	857650.2525						
	239	15180.08137	2572.950758	12607.13062	845043.1219						
	240	15180.08137	2535.129366	12644.95201	832398.1699						
	241	15180.08137	2497.19451	12682.88686	819715.283						
	242	15180.08137	2459.145849	12720.93552	806994.3475						
	243	15180.08137	2420.983043	12759.09833	794235.2492						
	244	15180.08137	2382.705748	12797.37563	781437.8736						
	245	15180.08137	2344.313621	12835.76775	768602.1058						
	246	15180.08137	2305.806317	12874.27506	755727.8307						
	247	15180.08137	2267.183492	12912.89788	742814.9329						
	248	15180.08137	2228.444799	12951.63657	729863.2963						
	249	15180.08137	2189.589889	12990.49148	716872.8048						
	250	15180.08137	2150.618414	13029.46296	703843.3419						
	251	15180.08137	2111.530026	13068.55135	690774.7905						
	252	15180.08137	2072.324372	13107.757	677667.0335						
	253	15180.08137	2033.001101	13147.08027	664519.9532						
	254	15180.08137	1993.55986	13186.52151	651333.4317						
	255	15180.08137	1954.000295	13226.08108	638107.3506						
	256	15180.08137	1914.322052	13265.75932	624841.5913						
	257	15180.08137	1874.524774	13305.5566	611536.0347						
	258	15180.08137	1834.608104	13345.47327	598190.5614						
	259	15180.08137	1794.571684	13385.50969	584805.0518						
	260	15180.08137	1754.415155	13425.66622	571379.3855						
	261	15180.08137	1714.138157	13465.94322	557913.4423						
	262	15180.08137	1673.740327	13506.34105	544407.1013						
	263	15180.08137	1633.221304	13546.86007	530860.2412						
	264	15180.08137	1592.580724	13587.50065	517272.7406						
	265	15180.08137	1551.818222	13628.26315	503644.4774						
	266	15180.08137	1510.933432	13669.14794	489975.3295						
	267	15180.08137	1469.925988	13710.15538	476265.1741						
	268	15180.08137	1428.795522	13751.28585	462513.8882						
	269	15180.08137	1387.541665	13792.53971	448721.3485						
	270	15180.08137	1346.164046	13833.91733	434887.4312						
	271	15180.08137	1304.662294	13875.41908	421012.0121						
	272	15180.08137	1263.036036	13917.04534	407094.9668						
	273	15180.08137	1221.2849	13958.79647	393136.1703						
	274	15180.08137	1179.408511	14000.67286	379135.4974						
	275	15180.08137	1137.406492	14042.67488	365092.8226						
	276	15180.08137	1095.278468	14084.80291	351008.0197						
	277	15180.08137	1053.024059	14127.05731	336880.9623						
	278	15180.08137	1010.642887	14169.43849	322711.5239						
	279	15180.08137	968.1345716	14211.9468	308499.5771						
	280	15180.08137	925.4987312	14254.58264	294244.9944						
	281	15180.08137	882.7349832	14297.34639	279947.648						
	282	15180.08137	839.8429441	14340.23843	265607.4096						
	283	15180.08137	796.8222288	14383.25914	251224.1504						
	284	15180.08137	753.6724513	14426.40892	236797.7415						
	285	15180.08137	710.3932246	14469.68815	222328.0534						
	286	15180.08137	666.9841601	14513.09721	207814.9562						
	287	15180.08137	623.4448685	14556.6365	193258.3197						
	288	15180.08137	579.774959	14600.30641	178658.0132						
	289	15180.08137	535.9740397	14644.10733	164013.9059						
	290	15180.08137	492.0417177	14688.03966	149325.8663						
	291	15180.08137	447.9775988	14732.10377	134593.7625						
	292	15180.08137	403.7812875	14776.30009	119817.4624						
	293	15180.08137	359.4523872	14820.62899	104996.8334						
	294	15180.08137	314.9905002	14865.09087	90131.74254						
	295	15180.08137	270.3952276	14909.68615	75222.05639						
	296	15180.08137	225.6661692	14954.4152	60267.64119						
	297	15180.08137	180.8029236	14999.27845	45268.36274						
	298	15180.08137	135.8050882	15044.27628	30224.08645						
	299	15180.08137	90.67225936	15089.40911	15134.67734						
	300	15180.08137	45.40403202	15134.67734	0.00						
											
											
											
…UVER	…konst.umor										
											
	#	a	I	M	D						
	0				3000000		Art.rada:				
	1	19000	9000	10000	2990000		-30	-30			
	2	18970	8970	10000	2980000		-30	-30			
	3	18940	8940	10000	2970000		-30	-30			
	4	18910	8910	10000	2960000		-30	-30			
	5	18880	8880	10000	2950000						
	6	18850	8850	10000	2940000						
	7	18820	8820	10000	2930000						
	8	18790	8790	10000	2920000		Kolik zaplatim na uroku za 6 let?				
	9	18760	8760	10000	2910000		Sum_I	571320			
	10	18730	8730	10000	2900000		excel	571320			
	11	18700	8700	10000	2890000						
	12	18670	8670	10000	2880000						
	13	18640	8640	10000	2870000		celkove za 25 let?	1354500			
	14	18610	8610	10000	2860000			1354500			
	15	18580	8580	10000	2850000						
	16	18550	8550	10000	2840000						
	17	18520	8520	10000	2830000						
	18	18490	8490	10000	2820000						
	19	18460	8460	10000	2810000		Vyp.radek 286				
	20	18430	8430	10000	2800000		#	a	I	M	D
	21	18400	8400	10000	2790000		286	10450	450	10000	140000
	22	18370	8370	10000	2780000		286	10450	450	10000	140000
	23	18340	8340	10000	2770000						
	24	18310	8310	10000	2760000						
	25	18280	8280	10000	2750000						
	26	18250	8250	10000	2740000						
	27	18220	8220	10000	2730000						
	28	18190	8190	10000	2720000						
	29	18160	8160	10000	2710000						
	30	18130	8130	10000	2700000						
	31	18100	8100	10000	2690000						
	32	18070	8070	10000	2680000						
	33	18040	8040	10000	2670000						
	34	18010	8010	10000	2660000						
	35	17980	7980	10000	2650000						
	36	17950	7950	10000	2640000						
	37	17920	7920	10000	2630000						
	38	17890	7890	10000	2620000						
	39	17860	7860	10000	2610000						
	40	17830	7830	10000	2600000						
	41	17800	7800	10000	2590000						
	42	17770	7770	10000	2580000						
	43	17740	7740	10000	2570000						
	44	17710	7710	10000	2560000						
	45	17680	7680	10000	2550000						
	46	17650	7650	10000	2540000						
	47	17620	7620	10000	2530000						
	48	17590	7590	10000	2520000						
	49	17560	7560	10000	2510000						
	50	17530	7530	10000	2500000						
	51	17500	7500	10000	2490000						
	52	17470	7470	10000	2480000						
	53	17440	7440	10000	2470000						
	54	17410	7410	10000	2460000						
	55	17380	7380	10000	2450000						
	56	17350	7350	10000	2440000						
	57	17320	7320	10000	2430000						
	58	17290	7290	10000	2420000						
	59	17260	7260	10000	2410000						
	60	17230	7230	10000	2400000						
	61	17200	7200	10000	2390000						
	62	17170	7170	10000	2380000						
	63	17140	7140	10000	2370000						
	64	17110	7110	10000	2360000						
	65	17080	7080	10000	2350000						
	66	17050	7050	10000	2340000						
	67	17020	7020	10000	2330000						
	68	16990	6990	10000	2320000						
	69	16960	6960	10000	2310000						
	70	16930	6930	10000	2300000						
	71	16900	6900	10000	2290000						
	72	16870	6870	10000	2280000						
	73	16840	6840	10000	2270000						
	74	16810	6810	10000	2260000						
	75	16780	6780	10000	2250000						
	76	16750	6750	10000	2240000						
	77	16720	6720	10000	2230000						
	78	16690	6690	10000	2220000						
	79	16660	6660	10000	2210000						
	80	16630	6630	10000	2200000						
	81	16600	6600	10000	2190000						
	82	16570	6570	10000	2180000						
	83	16540	6540	10000	2170000						
	84	16510	6510	10000	2160000						
	85	16480	6480	10000	2150000						
	86	16450	6450	10000	2140000						
	87	16420	6420	10000	2130000						
	88	16390	6390	10000	2120000						
	89	16360	6360	10000	2110000						
	90	16330	6330	10000	2100000						
	91	16300	6300	10000	2090000						
	92	16270	6270	10000	2080000						
	93	16240	6240	10000	2070000						
	94	16210	6210	10000	2060000						
	95	16180	6180	10000	2050000						
	96	16150	6150	10000	2040000						
	97	16120	6120	10000	2030000						
	98	16090	6090	10000	2020000						
	99	16060	6060	10000	2010000						
	100	16030	6030	10000	2000000						
	101	16000	6000	10000	1990000						
	102	15970	5970	10000	1980000						
	103	15940	5940	10000	1970000						
	104	15910	5910	10000	1960000						
	105	15880	5880	10000	1950000						
	106	15850	5850	10000	1940000						
	107	15820	5820	10000	1930000						
	108	15790	5790	10000	1920000						
	109	15760	5760	10000	1910000						
	110	15730	5730	10000	1900000						
	111	15700	5700	10000	1890000						
	112	15670	5670	10000	1880000						
	113	15640	5640	10000	1870000						
	114	15610	5610	10000	1860000						
	115	15580	5580	10000	1850000						
	116	15550	5550	10000	1840000						
	117	15520	5520	10000	1830000						
	118	15490	5490	10000	1820000						
	119	15460	5460	10000	1810000						
	120	15430	5430	10000	1800000						
	121	15400	5400	10000	1790000						
	122	15370	5370	10000	1780000						
	123	15340	5340	10000	1770000						
	124	15310	5310	10000	1760000						
	125	15280	5280	10000	1750000						
	126	15250	5250	10000	1740000						
	127	15220	5220	10000	1730000						
	128	15190	5190	10000	1720000						
	129	15160	5160	10000	1710000						
	130	15130	5130	10000	1700000						
	131	15100	5100	10000	1690000						
	132	15070	5070	10000	1680000						
	133	15040	5040	10000	1670000						
	134	15010	5010	10000	1660000						
	135	14980	4980	10000	1650000						
	136	14950	4950	10000	1640000						
	137	14920	4920	10000	1630000						
	138	14890	4890	10000	1620000						
	139	14860	4860	10000	1610000						
	140	14830	4830	10000	1600000						
	141	14800	4800	10000	1590000						
	142	14770	4770	10000	1580000						
	143	14740	4740	10000	1570000						
	144	14710	4710	10000	1560000						
	145	14680	4680	10000	1550000						
	146	14650	4650	10000	1540000						
	147	14620	4620	10000	1530000						
	148	14590	4590	10000	1520000						
	149	14560	4560	10000	1510000						
	150	14530	4530	10000	1500000						
	151	14500	4500	10000	1490000						
	152	14470	4470	10000	1480000						
	153	14440	4440	10000	1470000						
	154	14410	4410	10000	1460000						
	155	14380	4380	10000	1450000						
	156	14350	4350	10000	1440000						
	157	14320	4320	10000	1430000						
	158	14290	4290	10000	1420000						
	159	14260	4260	10000	1410000						
	160	14230	4230	10000	1400000						
	161	14200	4200	10000	1390000						
	162	14170	4170	10000	1380000						
	163	14140	4140	10000	1370000						
	164	14110	4110	10000	1360000						
	165	14080	4080	10000	1350000						
	166	14050	4050	10000	1340000						
	167	14020	4020	10000	1330000						
	168	13990	3990	10000	1320000						
	169	13960	3960	10000	1310000						
	170	13930	3930	10000	1300000						
	171	13900	3900	10000	1290000						
	172	13870	3870	10000	1280000						
	173	13840	3840	10000	1270000						
	174	13810	3810	10000	1260000						
	175	13780	3780	10000	1250000						
	176	13750	3750	10000	1240000						
	177	13720	3720	10000	1230000						
	178	13690	3690	10000	1220000						
	179	13660	3660	10000	1210000						
	180	13630	3630	10000	1200000						
	181	13600	3600	10000	1190000						
	182	13570	3570	10000	1180000						
	183	13540	3540	10000	1170000						
	184	13510	3510	10000	1160000						
	185	13480	3480	10000	1150000						
	186	13450	3450	10000	1140000						
	187	13420	3420	10000	1130000						
	188	13390	3390	10000	1120000						
	189	13360	3360	10000	1110000						
	190	13330	3330	10000	1100000						
	191	13300	3300	10000	1090000						
	192	13270	3270	10000	1080000						
	193	13240	3240	10000	1070000						
	194	13210	3210	10000	1060000						
	195	13180	3180	10000	1050000						
	196	13150	3150	10000	1040000						
	197	13120	3120	10000	1030000						
	198	13090	3090	10000	1020000						
	199	13060	3060	10000	1010000						
	200	13030	3030	10000	1000000						
	201	13000	3000	10000	990000						
	202	12970	2970	10000	980000						
	203	12940	2940	10000	970000						
	204	12910	2910	10000	960000						
	205	12880	2880	10000	950000						
	206	12850	2850	10000	940000						
	207	12820	2820	10000	930000						
	208	12790	2790	10000	920000						
	209	12760	2760	10000	910000						
	210	12730	2730	10000	900000						
	211	12700	2700	10000	890000						
	212	12670	2670	10000	880000						
	213	12640	2640	10000	870000						
	214	12610	2610	10000	860000						
	215	12580	2580	10000	850000						
	216	12550	2550	10000	840000						
	217	12520	2520	10000	830000						
	218	12490	2490	10000	820000						
	219	12460	2460	10000	810000						
	220	12430	2430	10000	800000						
	221	12400	2400	10000	790000						
	222	12370	2370	10000	780000						
	223	12340	2340	10000	770000						
	224	12310	2310	10000	760000						
	225	12280	2280	10000	750000						
	226	12250	2250	10000	740000						
	227	12220	2220	10000	730000						
	228	12190	2190	10000	720000						
	229	12160	2160	10000	710000						
	230	12130	2130	10000	700000						
	231	12100	2100	10000	690000						
	232	12070	2070	10000	680000						
	233	12040	2040	10000	670000						
	234	12010	2010	10000	660000						
	235	11980	1980	10000	650000						
	236	11950	1950	10000	640000						
	237	11920	1920	10000	630000						
	238	11890	1890	10000	620000						
	239	11860	1860	10000	610000						
	240	11830	1830	10000	600000						
	241	11800	1800	10000	590000						
	242	11770	1770	10000	580000						
	243	11740	1740	10000	570000						
	244	11710	1710	10000	560000						
	245	11680	1680	10000	550000						
	246	11650	1650	10000	540000						
	247	11620	1620	10000	530000						
	248	11590	1590	10000	520000						
	249	11560	1560	10000	510000						
	250	11530	1530	10000	500000						
	251	11500	1500	10000	490000						
	252	11470	1470	10000	480000						
	253	11440	1440	10000	470000						
	254	11410	1410	10000	460000						
	255	11380	1380	10000	450000						
	256	11350	1350	10000	440000						
	257	11320	1320	10000	430000						
	258	11290	1290	10000	420000						
	259	11260	1260	10000	410000						
	260	11230	1230	10000	400000						
	261	11200	1200	10000	390000						
	262	11170	1170	10000	380000						
	263	11140	1140	10000	370000						
	264	11110	1110	10000	360000						
	265	11080	1080	10000	350000						
	266	11050	1050	10000	340000						
	267	11020	1020	10000	330000						
	268	10990	990	10000	320000						
	269	10960	960	10000	310000						
	270	10930	930	10000	300000						
	271	10900	900	10000	290000						
	272	10870	870	10000	280000						
	273	10840	840	10000	270000						
	274	10810	810	10000	260000						
	275	10780	780	10000	250000						
	276	10750	750	10000	240000						
	277	10720	720	10000	230000						
	278	10690	690	10000	220000						
	279	10660	660	10000	210000						
	280	10630	630	10000	200000						
	281	10600	600	10000	190000						
	282	10570	570	10000	180000						
	283	10540	540	10000	170000						
	284	10510	510	10000	160000						
	285	10480	480	10000	150000						
	286	10450	450	10000	140000						
	287	10420	420	10000	130000						
	288	10390	390	10000	120000						
	289	10360	360	10000	110000						
	290	10330	330	10000	100000						
	291	10300	300	10000	90000						
	292	10270	270	10000	80000						
	293	10240	240	10000	70000						
	294	10210	210	10000	60000						
	295	10180	180	10000	50000						
	296	10150	150	10000	40000						
	297	10120	120	10000	30000						
	298	10090	90	10000	20000						
	299	10060	60	10000	10000						
	300	10030	30	10000	0						
											
											
platba 1x/3m											
	#	a	I	M	D						
	0				3000000						
	1	45624.27333	27000	18624.27333	2981375.727						
	2	45624.27333	26832.38154	18791.89179	2962583.835						
	3	45624.27333	26663.25451	18961.01881	2943622.816						
	4	45624.27333	26492.60534	19131.66798	2924491.148						
	5	45624.27333	26320.42033	19303.853	2905187.295						
	6	45624.27333	26146.68566	19477.58767	2885709.707						
	7	45624.27333	25971.38737	19652.88596	2866056.821						
	8	45624.27333	25794.51139	19829.76194	2846227.06						
	9	45624.27333	25616.04354	20008.22979	2826218.83						
	10	45624.27333	25435.96947	20188.30386	2806030.526						
	11	45624.27333	25254.27473	20369.9986	2785660.527						
	12	45624.27333	25070.94475	20553.32858	2765107.199						
	13	45624.27333	24885.96479	20738.30854	2744368.89						
	14	45624.27333	24699.32001	20924.95332	2723443.937						
	15	45624.27333	24510.99543	21113.2779	2702330.659						
	16	45624.27333	24320.97593	21303.2974	2681027.362						
	17	45624.27333	24129.24625	21495.02707	2659532.334						
	18	45624.27333	23935.79101	21688.48232	2637843.852						
	19	45624.27333	23740.59467	21883.67866	2615960.173						
	20	45624.27333	23543.64156	22080.63177	2593879.542						
	21	45624.27333	23344.91588	22279.35745	2571600.184						
	22	45624.27333	23144.40166	22479.87167	2549120.313						
	23	45624.27333	22942.08281	22682.19052	2526438.122						
	24	45624.27333	22737.9431	22886.33023	2503551.792						
	25	45624.27333	22531.96613	23092.3072	2480459.485						
	26	45624.27333	22324.13536	23300.13797	2457159.347						
	27	45624.27333	22114.43412	23509.83921	2433649.507						
	28	45624.27333	21902.84557	23721.42776	2409928.08						
	29	45624.27333	21689.35272	23934.92061	2385993.159						
	30	45624.27333	21473.93843	24150.3349	2361842.824						
	31	45624.27333	21256.58542	24367.68791	2337475.136						
	32	45624.27333	21037.27623	24586.9971	2312888.139						
	33	45624.27333	20815.99325	24808.28008	2288079.859						
	34	45624.27333	20592.71873	25031.5546	2263048.305						
	35	45624.27333	20367.43474	25256.83859	2237791.466						
	36	45624.27333	20140.12319	25484.15014	2212307.316						
	37	45624.27333	19910.76584	25713.50749	2186593.808						
	38	45624.27333	19679.34427	25944.92905	2160648.879						
	39	45624.27333	19445.83991	26178.43342	2134470.446						
	40	45624.27333	19210.23401	26414.03932	2108056.407						
	41	45624.27333	18972.50766	26651.76567	2081404.641						
	42	45624.27333	18732.64177	26891.63156	2054513.009						
	43	45624.27333	18490.61708	27133.65624	2027379.353						
	44	45624.27333	18246.41418	27377.85915	2000001.494						
	45	45624.27333	18000.01345	27624.25988	1972377.234						
	46	45624.27333	17751.39511	27872.87822	1944504.356						
	47	45624.27333	17500.5392	28123.73413	1916380.622						
	48	45624.27333	17247.4256	28376.84773	1888003.774						
	49	45624.27333	16992.03397	28632.23936	1859371.535						
	50	45624.27333	16734.34381	28889.92952	1830481.605						
	51	45624.27333	16474.33445	29149.93888	1801331.666						
	52	45624.27333	16211.985	29412.28833	1771919.378						
	53	45624.27333	15947.2744	29676.99893	1742242.379						
	54	45624.27333	15680.18141	29944.09192	1712298.287						
	55	45624.27333	15410.68458	30213.58875	1682084.698						
	56	45624.27333	15138.76228	30485.51104	1651599.187						
	57	45624.27333	14864.39268	30759.88064	1620839.307						
	58	45624.27333	14587.55376	31036.71957	1589802.587						
	59	45624.27333	14308.22328	31316.05005	1558486.537						
	60	45624.27333	14026.37883	31597.8945	1526888.642						
	61	45624.27333	13741.99778	31882.27555	1495006.367						
	62	45624.27333	13455.0573	32169.21603	1462837.151						
	63	45624.27333	13165.53436	32458.73897	1430378.412						
	64	45624.27333	12873.40571	32750.86762	1397627.544						
	65	45624.27333	12578.6479	33045.62543	1364581.919						
	66	45624.27333	12281.23727	33343.03606	1331238.883						
	67	45624.27333	11981.14995	33643.12338	1297595.759						
	68	45624.27333	11678.36183	33945.91149	1263649.848						
	69	45624.27333	11372.84863	34251.4247	1229398.423						
	70	45624.27333	11064.58581	34559.68752	1194838.736						
	71	45624.27333	10753.54862	34870.72471	1159968.011						
	72	45624.27333	10439.7121	35184.56123	1124783.45						
	73	45624.27333	10123.05105	35501.22228	1089282.227						
	74	45624.27333	9803.540047	35820.73328	1053461.494						
	75	45624.27333	9481.153448	36143.11988	1017318.374						
	76	45624.27333	9155.865369	36468.40796	980849.9664						
	77	45624.27333	8827.649697	36796.62363	944053.3427						
	78	45624.27333	8496.480085	37127.79324	906925.5495						
	79	45624.27333	8162.329945	37461.94338	869463.6061						
	80	45624.27333	7825.172455	37799.10087	831664.5052						
	81	45624.27333	7484.980547	38139.29278	793525.2125						
	82	45624.27333	7141.726912	38482.54642	755042.666						
	83	45624.27333	6795.383994	38828.88933	716213.7767						
	84	45624.27333	6445.92399	39178.34934	677035.4274						
	85	45624.27333	6093.318846	39530.95448	637504.4729						
	86	45624.27333	5737.540256	39886.73307	597617.7398						
	87	45624.27333	5378.559658	40245.71367	557372.0261						
	88	45624.27333	5016.348235	40607.92509	516764.101						
	89	45624.27333	4650.876909	40973.39642	475790.7046						
	90	45624.27333	4282.116342	41342.15699	434448.5476						
	91	45624.27333	3910.036929	41714.2364	392734.3112						
	92	45624.27333	3534.608801	42089.66453	350644.6467						
	93	45624.27333	3155.80182	42468.47151	308176.1752						
	94	45624.27333	2773.585577	42850.68775	265325.4875						
	95	45624.27333	2387.929387	43236.34394	222089.1435						
	96	45624.27333	1998.802292	43625.47104	178463.6725						
	97	45624.27333	1606.173052	44018.10028	134445.5722						
	98	45624.27333	1210.01015	44414.26318	90031.30902						
	99	45624.27333	810.2817812	44813.99155	45217.31747						
	100	45624.27333	406.9558572	45217.31747	-4.16112E-08						
											
…konst.umor											
	#	a	I	M	D						
	0				3000000						
	1	57000	27000	30000	2970000						
	2	56730	26730	30000	2940000						
	3	56460	26460	30000	2910000						
	4	56190	26190	30000	2880000						
	5	55920	25920	30000	2850000						
	6	55650	25650	30000	2820000						
	7	55380	25380	30000	2790000						
	8	55110	25110	30000	2760000						
	9	54840	24840	30000	2730000						
	10	54570	24570	30000	2700000						
	11	54300	24300	30000	2670000						
	12	54030	24030	30000	2640000						
	13	53760	23760	30000	2610000						
	14	53490	23490	30000	2580000						
	15	53220	23220	30000	2550000						
	16	52950	22950	30000	2520000						
	17	52680	22680	30000	2490000						
	18	52410	22410	30000	2460000						
	19	52140	22140	30000	2430000						
	20	51870	21870	30000	2400000						
	21	51600	21600	30000	2370000						
	22	51330	21330	30000	2340000						
	23	51060	21060	30000	2310000						
	24	50790	20790	30000	2280000						
	25	50520	20520	30000	2250000						
	26	50250	20250	30000	2220000						
	27	49980	19980	30000	2190000						
	28	49710	19710	30000	2160000						
	29	49440	19440	30000	2130000						
	30	49170	19170	30000	2100000						
	31	48900	18900	30000	2070000						
	32	48630	18630	30000	2040000						
	33	48360	18360	30000	2010000						
	34	48090	18090	30000	1980000						
	35	47820	17820	30000	1950000						
	36	47550	17550	30000	1920000						
	37	47280	17280	30000	1890000						
	38	47010	17010	30000	1860000						
	39	46740	16740	30000	1830000						
	40	46470	16470	30000	1800000						
	41	46200	16200	30000	1770000						
	42	45930	15930	30000	1740000						
	43	45660	15660	30000	1710000						
	44	45390	15390	30000	1680000						
	45	45120	15120	30000	1650000						
	46	44850	14850	30000	1620000						
	47	44580	14580	30000	1590000						
	48	44310	14310	30000	1560000						
	49	44040	14040	30000	1530000						
	50	43770	13770	30000	1500000						
	51	43500	13500	30000	1470000						
	52	43230	13230	30000	1440000						
	53	42960	12960	30000	1410000						
	54	42690	12690	30000	1380000						
	55	42420	12420	30000	1350000						
	56	42150	12150	30000	1320000						
	57	41880	11880	30000	1290000						
	58	41610	11610	30000	1260000						
	59	41340	11340	30000	1230000						
	60	41070	11070	30000	1200000						
	61	40800	10800	30000	1170000						
	62	40530	10530	30000	1140000						
	63	40260	10260	30000	1110000						
	64	39990	9990	30000	1080000						
	65	39720	9720	30000	1050000						
	66	39450	9450	30000	1020000						
	67	39180	9180	30000	990000						
	68	38910	8910	30000	960000						
	69	38640	8640	30000	930000						
	70	38370	8370	30000	900000						
	71	38100	8100	30000	870000						
	72	37830	7830	30000	840000						
	73	37560	7560	30000	810000						
	74	37290	7290	30000	780000						
	75	37020	7020	30000	750000						
	76	36750	6750	30000	720000						
	77	36480	6480	30000	690000						
	78	36210	6210	30000	660000						
	79	35940	5940	30000	630000						
	80	35670	5670	30000	600000						
	81	35400	5400	30000	570000						
	82	35130	5130	30000	540000						
	83	34860	4860	30000	510000						
	84	34590	4590	30000	480000						
	85	34320	4320	30000	450000						
	86	34050	4050	30000	420000						
	87	33780	3780	30000	390000						
	88	33510	3510	30000	360000						
	89	33240	3240	30000	330000						
	90	32970	2970	30000	300000						
	91	32700	2700	30000	270000						
	92	32430	2430	30000	240000						
	93	32160	2160	30000	210000						
	94	31890	1890	30000	180000						
	95	31620	1620	30000	150000						
	96	31350	1350	30000	120000						
	97	31080	1080	30000	90000						
	98	30810	810	30000	60000						
	99	30540	540	30000	30000						
	100	30270	270	30000	0