0.992537344 mesicni splaceni kvartalni splaceni # a I M D # a I M D 0 10000000 0 10000000 1 42160.40337 25000 17160.40337 9982839.597 1.0025 1 126797.6766 75187.65625 51610.0204 9948389.98 2 42160.40337 24957.09899 17203.30438 9965636.292 1.0025 2 126797.6766 74799.6126 51998.06404 9896391.916 1.007518766 3 42160.40337 24914.09073 17246.31264 9948389.98 1.0025 3 126797.6766 74408.65135 52389.0253 9844002.89 1.007518766 4 42160.40337 24870.97495 17289.42842 9931100.551 1.0025 4 126797.6766 74014.75054 52782.9261 9791219.964 1.007518766 5 42160.40337 24827.75138 17332.65199 9913767.899 1.0025 5 126797.6766 73617.88809 53179.78855 9738040.176 1.007518766 6 42160.40337 24784.41975 17375.98362 9896391.916 1.0025 6 126797.6766 73218.04173 53579.63492 9684460.541 7 42160.40337 24740.97979 17419.42358 9878972.492 1.0025 7 126797.6766 72815.18901 53982.48764 9630478.053 8 42160.40337 24697.43123 17462.97214 9861509.52 8 126797.6766 72409.30734 54388.36931 9576089.684 9 42160.40337 24653.7738 17506.62957 9844002.89 9 126797.6766 72000.37394 54797.30271 9521292.381 10 42160.40337 24610.00723 17550.39615 9826452.494 10 126797.6766 71588.36586 55209.31079 9466083.07 11 42160.40337 24566.13124 17594.27214 9808858.222 sum_I: 11 126797.6766 71173.25999 55624.41665 9410458.654 12 42160.40337 24522.14555 17638.25782 9791219.964 156 12 126797.6766 70755.03304 56042.64361 9354416.01 13 42160.40337 24478.04991 17682.35346 9773537.611 13 126797.6766 70333.66154 56464.01511 9297951.995 14 42160.40337 24433.84403 17726.55935 9755811.051 1) sum_M 3269140.163 14 126797.6766 69909.12184 56888.5548 9241063.44 15 42160.40337 24389.52763 17770.87574 9738040.176 sum_I 3307882.763 15 126797.6766 69481.39013 57316.28652 9183747.154 16 42160.40337 24345.10044 17815.30293 9720224.873 overeni-přes excel 3307882.763 16 126797.6766 69050.44241 57747.23424 9125999.919 17 42160.40337 24300.56218 17859.84119 9702365.031 17 126797.6766 68616.25449 58181.42216 9067818.497 18 42160.40337 24255.91258 17904.49079 9684460.541 18 126797.6766 68178.80201 58618.87464 9009199.623 19 42160.40337 24211.15135 17949.25202 9666511.289 19 126797.6766 67738.06043 59059.61622 8950140.006 20 42160.40337 24166.27822 17994.12515 9648517.164 2) # a I M D 20 126797.6766 67294.00502 59503.67163 8890636.335 21 42160.40337 24121.29291 18039.11046 9630478.053 125 42160.40337 18772.52792 23387.87545 7485623.293 21 126797.6766 66846.61086 59951.06579 8830685.269 22 42160.40337 24076.19513 18084.20824 9612393.845 125 42160.40337 18772.52792 23387.87545 7485623.293 22 126797.6766 66395.85284 60401.8238 8770283.445 23 42160.40337 24030.98461 18129.41876 9594264.426 23 126797.6766 65941.70569 60855.97096 8709427.474 24 42160.40337 23985.66107 18174.74231 9576089.684 24 126797.6766 65484.14391 61313.53274 8648113.941 25 42160.40337 23940.22421 18220.17916 9557869.505 126 18714.05823 25 126797.6766 65023.14182 61774.53482 8586339.407 26 42160.40337 23894.67376 18265.72961 9539603.775 26 126797.6766 64558.67357 62239.00307 8524100.403 27 42160.40337 23849.00944 18311.39394 9521292.381 27 126797.6766 64090.7131 62706.96355 8461393.44 28 42160.40337 23803.23095 18357.17242 9502935.209 28 126797.6766 63619.23414 63178.44251 8398214.997 29 42160.40337 23757.33802 18403.06535 9484532.143 29 126797.6766 63144.21023 63653.46641 8334561.531 30 42160.40337 23711.33036 18449.07301 9466083.07 30 126797.6766 62665.61474 64132.06191 8270429.469 31 42160.40337 23665.20768 18495.1957 9447587.875 31 126797.6766 62183.4208 64614.25585 8205815.213 32 42160.40337 23618.96969 18541.43369 9429046.441 32 126797.6766 61697.60135 65100.0753 8140715.138 33 42160.40337 23572.6161 18587.78727 9410458.654 33 126797.6766 61208.12914 65589.5475 8075125.59 34 42160.40337 23526.14663 18634.25674 9391824.397 34 126797.6766 60714.97671 66082.69994 8009042.891 35 42160.40337 23479.56099 18680.84238 9373143.554 35 126797.6766 60218.11637 66579.56027 7942463.33 36 42160.40337 23432.85889 18727.54449 9354416.01 36 126797.6766 59717.52027 67080.15638 7875383.174 37 42160.40337 23386.04002 18774.36335 9335641.647 37 126797.6766 59213.16029 67584.51636 7807798.658 38 42160.40337 23339.10412 18821.29926 9316820.347 38 126797.6766 58705.00815 68092.66849 7739705.989 39 42160.40337 23292.05087 18868.3525 9297951.995 39 126797.6766 58193.03534 68604.64131 7671101.348 40 42160.40337 23244.87999 18915.52339 9279036.471 40 126797.6766 57677.21312 69120.46353 7601980.884 41 42160.40337 23197.59118 18962.81219 9260073.659 41 126797.6766 57157.51255 69640.16409 7532340.72 42 42160.40337 23150.18415 19010.21922 9241063.44 42 126797.6766 56633.90448 70163.77216 7462176.948 43 42160.40337 23102.6586 19057.74477 9222005.695 43 126797.6766 56106.35952 70691.31712 7391485.631 44 42160.40337 23055.01424 19105.38913 9202900.306 44 126797.6766 55574.84808 71222.82857 7320262.802 45 42160.40337 23007.25077 19153.15261 9183747.154 45 126797.6766 55039.34032 71758.33632 7248504.466 46 42160.40337 22959.36788 19201.03549 9164546.118 46 126797.6766 54499.80621 72297.87044 7176206.595 47 42160.40337 22911.3653 19249.03808 9145297.08 47 126797.6766 53956.21547 72841.46118 7103365.134 48 42160.40337 22863.2427 19297.16067 9125999.919 48 126797.6766 53408.53759 73389.13905 7029975.995 49 42160.40337 22814.9998 19345.40357 9106654.516 49 126797.6766 52856.74186 73940.93479 6956035.06 50 42160.40337 22766.63629 19393.76708 9087260.749 50 126797.6766 52300.7973 74496.87935 6881538.181 51 42160.40337 22718.15187 19442.2515 9067818.497 51 126797.6766 51740.67272 75057.00392 6806481.177 52 42160.40337 22669.54624 19490.85713 9048327.64 52 126797.6766 51176.3367 75621.33994 6730859.837 53 42160.40337 22620.8191 19539.58427 9028788.056 53 126797.6766 50607.75757 76189.91908 6654669.918 54 42160.40337 22571.97014 19588.43323 9009199.623 54 126797.6766 50034.90343 76762.77322 6577907.145 55 42160.40337 22522.99906 19637.40432 8989562.218 55 126797.6766 49457.74213 77339.93452 6500567.21 56 42160.40337 22473.90555 19686.49783 8969875.72 56 126797.6766 48876.24128 77921.43536 6422645.775 57 42160.40337 22424.6893 19735.71407 8950140.006 57 126797.6766 48290.36828 78507.30837 6344138.467 58 42160.40337 22375.35002 19785.05336 8930354.953 58 126797.6766 47700.09022 79097.58642 6265040.88 59 42160.40337 22325.88738 19834.51599 8910520.437 59 126797.6766 47105.37401 79692.30264 6185348.578 60 42160.40337 22276.30109 19884.10228 8890636.335 60 126797.6766 46506.18626 80291.49038 6105057.087 61 42160.40337 22226.59084 19933.81254 8870702.522 61 126797.6766 45902.49337 80895.18328 6024161.904 62 42160.40337 22176.75631 19983.64707 8850718.875 62 126797.6766 45294.26144 81503.4152 5942658.489 63 42160.40337 22126.79719 20033.60619 8830685.269 63 126797.6766 44681.45637 82116.22028 5860542.268 64 42160.40337 22076.71317 20083.6902 8810601.579 64 126797.6766 44064.04375 82733.63289 5777808.636 65 42160.40337 22026.50395 20133.89943 8790467.679 65 126797.6766 43441.98896 83355.68769 5694452.948 66 42160.40337 21976.1692 20184.23417 8770283.445 66 126797.6766 42815.25708 83982.41957 5610470.528 67 42160.40337 21925.70861 20234.69476 8750048.75 67 126797.6766 42183.81295 84613.8637 5525856.665 68 42160.40337 21875.12188 20285.2815 8729763.469 68 126797.6766 41547.62114 85250.05551 5440606.609 69 42160.40337 21824.40867 20335.9947 8709427.474 69 126797.6766 40906.64595 85891.03069 5354715.578 70 42160.40337 21773.56869 20386.83469 8689040.639 70 126797.6766 40260.85142 86536.82522 5268178.753 71 42160.40337 21722.6016 20437.80177 8668602.838 71 126797.6766 39610.20132 87187.47533 5180991.278 72 42160.40337 21671.50709 20488.89628 8648113.941 72 126797.6766 38954.65912 87843.01752 5093148.26 73 42160.40337 21620.28485 20540.11852 8627573.823 73 126797.6766 38294.18806 88503.48858 5004644.772 74 42160.40337 21568.93456 20591.46882 8606982.354 74 126797.6766 37628.75108 89168.92557 4915475.846 75 42160.40337 21517.45589 20642.94749 8586339.407 75 126797.6766 36958.31082 89839.36582 4825636.48 76 42160.40337 21465.84852 20694.55486 8565644.852 76 126797.6766 36282.82969 90514.84696 4735121.633 77 42160.40337 21414.11213 20746.29124 8544898.56 77 126797.6766 35602.26977 91195.40688 4643926.227 78 42160.40337 21362.2464 20798.15697 8524100.403 78 126797.6766 34916.59288 91881.08377 4552045.143 79 42160.40337 21310.25101 20850.15236 8503250.251 79 126797.6766 34225.76054 92571.9161 4459473.227 80 42160.40337 21258.12563 20902.27775 8482347.973 80 126797.6766 33529.734 93267.94264 4366205.284 81 42160.40337 21205.86993 20954.53344 8461393.44 81 126797.6766 32828.4742 93969.20245 4272236.082 82 42160.40337 21153.4836 21006.91977 8440386.52 82 126797.6766 32121.94179 94675.73485 4177560.347 83 42160.40337 21100.9663 21059.43707 8419327.083 83 126797.6766 31410.09713 95387.57952 4082172.767 84 42160.40337 21048.31771 21112.08567 8398214.997 84 126797.6766 30692.90028 96104.77637 3986067.991 85 42160.40337 20995.53749 21164.86588 8377050.132 85 126797.6766 29970.31099 96827.36566 3889240.625 86 42160.40337 20942.62533 21217.77804 8355832.354 86 126797.6766 29242.28872 97555.38793 3791685.237 87 42160.40337 20889.58088 21270.82249 8334561.531 87 126797.6766 28508.79262 98288.88402 3693396.353 88 42160.40337 20836.40383 21323.99955 8313237.531 88 126797.6766 27769.78154 99027.89511 3594368.458 89 42160.40337 20783.09383 21377.30954 8291860.222 89 126797.6766 27025.21401 99772.46264 3494595.995 90 42160.40337 20729.65055 21430.75282 8270429.469 90 126797.6766 26275.04824 100522.6284 3394073.367 91 42160.40337 20676.07367 21484.3297 8248945.139 91 126797.6766 25519.24216 101278.4345 3292794.933 92 42160.40337 20622.36285 21538.04052 8227407.099 92 126797.6766 24757.75335 102039.9233 3190755.009 93 42160.40337 20568.51775 21591.88563 8205815.213 93 126797.6766 23990.53908 102807.1376 3087947.872 94 42160.40337 20514.53803 21645.86534 8184169.348 94 126797.6766 23217.55631 103580.1203 2984367.751 95 42160.40337 20460.42337 21699.98 8162469.368 95 126797.6766 22438.76166 104358.915 2880008.836 96 42160.40337 20406.17342 21754.22995 8140715.138 96 126797.6766 21654.11144 105143.5652 2774865.271 97 42160.40337 20351.78784 21808.61553 8118906.522 97 126797.6766 20863.56161 105934.115 2668931.156 98 42160.40337 20297.26631 21863.13707 8097043.385 98 126797.6766 20067.06783 106730.6088 2562200.547 99 42160.40337 20242.60846 21917.79491 8075125.59 99 126797.6766 19264.5854 107533.0912 2454667.456 100 42160.40337 20187.81398 21972.5894 8053153.001 100 126797.6766 18456.06929 108341.6074 2346325.849 101 42160.40337 20132.8825 22027.52087 8031125.48 101 126797.6766 17641.47414 109156.2025 2237169.646 102 42160.40337 20077.8137 22082.58967 8009042.891 102 126797.6766 16820.75423 109976.9224 2127192.724 103 42160.40337 20022.60723 22137.79615 7986905.094 103 126797.6766 15993.86353 110803.8131 2016388.911 104 42160.40337 19967.26274 22193.14064 7964711.954 104 126797.6766 15160.75563 111636.921 1904751.99 105 42160.40337 19911.77988 22248.62349 7942463.33 105 126797.6766 14321.38378 112476.2929 1792275.697 106 42160.40337 19856.15833 22304.24505 7920159.085 106 126797.6766 13475.7009 113321.9757 1678953.721 107 42160.40337 19800.39771 22360.00566 7897799.08 107 126797.6766 12623.65952 114174.0171 1564779.704 108 42160.40337 19744.4977 22415.90567 7875383.174 108 126797.6766 11765.21185 115032.4648 1449747.239 109 42160.40337 19688.45793 22471.94544 7852911.228 109 126797.6766 10900.30971 115897.3669 1333849.872 110 42160.40337 19632.27807 22528.1253 7830383.103 110 126797.6766 10028.90457 116768.7721 1217081.1 111 42160.40337 19575.95776 22584.44562 7807798.658 111 126797.6766 9150.947538 117646.7291 1099434.371 112 42160.40337 19519.49664 22640.90673 7785157.751 112 126797.6766 8266.389356 118531.2873 980903.0837 113 42160.40337 19462.89438 22697.509 7762460.242 113 126797.6766 7375.180387 119422.4963 861480.5875 114 42160.40337 19406.1506 22754.25277 7739705.989 114 126797.6766 6477.270628 120320.406 741160.1814 115 42160.40337 19349.26497 22811.1384 7716894.851 115 126797.6766 5572.609695 121225.067 619935.1145 116 42160.40337 19292.23713 22868.16625 7694026.684 116 126797.6766 4661.146829 122136.5298 497798.5847 117 42160.40337 19235.06671 22925.33666 7671101.348 117 126797.6766 3742.830887 123054.8458 374743.7389 118 42160.40337 19177.75337 22982.65 7648118.698 118 126797.6766 2817.610342 123980.0663 250763.6726 119 42160.40337 19120.29674 23040.10663 7625078.591 119 126797.6766 1885.433282 124912.2434 125851.4292 120 42160.40337 19062.69648 23097.7069 7601980.884 120 126797.6766 946.2474001 125851.4292 0.00 121 42160.40337 19004.95221 23155.45116 7578825.433 122 42160.40337 18947.06358 23213.33979 7555612.093 123 42160.40337 18889.03023 23271.37314 7532340.72 5215721.198 124 42160.40337 18830.8518 23329.55157 7509011.169 125 42160.40337 18772.52792 23387.87545 7485623.293 126 42160.40337 18714.05823 23446.34514 7462176.948 127 42160.40337 18655.44237 23504.961 7438671.987 128 42160.40337 18596.67997 23563.72341 7415108.264 129 42160.40337 18537.77066 23622.63271 7391485.631 130 42160.40337 18478.71408 23681.6893 7367803.941 131 42160.40337 18419.50985 23740.89352 7344063.048 132 42160.40337 18360.15762 23800.24575 7320262.802 133 42160.40337 18300.65701 23859.74637 7296403.056 134 42160.40337 18241.00764 23919.39573 7272483.66 135 42160.40337 18181.20915 23979.19422 7248504.466 136 42160.40337 18121.26116 24039.14221 7224465.324 137 42160.40337 18061.16331 24099.24006 7200366.084 138 42160.40337 18000.91521 24159.48816 7176206.595 139 42160.40337 17940.51649 24219.88688 7151986.709 140 42160.40337 17879.96677 24280.4366 7127706.272 141 42160.40337 17819.26568 24341.13769 7103365.134 142 42160.40337 17758.41284 24401.99054 7078963.144 143 42160.40337 17697.40786 24462.99551 7054500.148 144 42160.40337 17636.25037 24524.153 7029975.995 145 42160.40337 17574.93999 24585.46338 7005390.532 146 42160.40337 17513.47633 24646.92704 6980743.605 147 42160.40337 17451.85901 24708.54436 6956035.06 148 42160.40337 17390.08765 24770.31572 6931264.745 149 42160.40337 17328.16186 24832.24151 6906432.503 150 42160.40337 17266.08126 24894.32211 6881538.181 151 42160.40337 17203.84545 24956.55792 6856581.623 152 42160.40337 17141.45406 25018.94932 6831562.674 153 42160.40337 17078.90668 25081.49669 6806481.177 154 42160.40337 17016.20294 25144.20043 6781336.977 155 42160.40337 16953.34244 25207.06093 6756129.916 156 42160.40337 16890.32479 25270.07858 6730859.837 157 42160.40337 16827.14959 25333.25378 6705526.583 158 42160.40337 16763.81646 25396.58691 6680129.997 159 42160.40337 16700.32499 25460.07838 6654669.918 160 42160.40337 16636.6748 25523.72858 6629146.19 161 42160.40337 16572.86547 25587.5379 6603558.652 162 42160.40337 16508.89663 25651.50674 6577907.145 163 42160.40337 16444.76786 25715.63551 6552191.509 164 42160.40337 16380.47877 25779.9246 6526411.585 165 42160.40337 16316.02896 25844.37441 6500567.21 166 42160.40337 16251.41803 25908.98535 6474658.225 167 42160.40337 16186.64556 25973.75781 6448684.467 168 42160.40337 16121.71117 26038.6922 6422645.775 169 42160.40337 16056.61444 26103.78894 6396541.986 170 42160.40337 15991.35497 26169.04841 6370372.938 171 42160.40337 15925.93234 26234.47103 6344138.467 172 42160.40337 15860.34617 26300.05721 6317838.409 173 42160.40337 15794.59602 26365.80735 6291472.602 174 42160.40337 15728.68151 26431.72187 6265040.88 175 42160.40337 15662.6022 26497.80117 6238543.079 176 42160.40337 15596.3577 26564.04568 6211979.033 177 42160.40337 15529.94758 26630.45579 6185348.578 178 42160.40337 15463.37144 26697.03193 6158651.546 179 42160.40337 15396.62886 26763.77451 6131887.771 180 42160.40337 15329.71943 26830.68394 6105057.087 181 42160.40337 15262.64272 26897.76065 6078159.327 182 42160.40337 15195.39832 26965.00506 6051194.322 183 42160.40337 15127.9858 27032.41757 6024161.904 184 42160.40337 15060.40476 27099.99861 5997061.905 185 42160.40337 14992.65476 27167.74861 5969894.157 186 42160.40337 14924.73539 27235.66798 5942658.489 187 42160.40337 14856.64622 27303.75715 5915354.732 188 42160.40337 14788.38683 27372.01654 5887982.715 189 42160.40337 14719.95679 27440.44659 5860542.268 190 42160.40337 14651.35567 27509.0477 5833033.221 191 42160.40337 14582.58305 27577.82032 5805455.4 192 42160.40337 14513.6385 27646.76487 5777808.636 193 42160.40337 14444.52159 27715.88178 5750092.754 194 42160.40337 14375.23188 27785.17149 5722307.582 195 42160.40337 14305.76896 27854.63442 5694452.948 196 42160.40337 14236.13237 27924.271 5666528.677 197 42160.40337 14166.32169 27994.08168 5638534.595 198 42160.40337 14096.33649 28064.06688 5610470.528 199 42160.40337 14026.17632 28134.22705 5582336.301 200 42160.40337 13955.84075 28204.56262 5554131.739 201 42160.40337 13885.32935 28275.07403 5525856.665 202 42160.40337 13814.64166 28345.76171 5497510.903 203 42160.40337 13743.77726 28416.62612 5469094.277 204 42160.40337 13672.73569 28487.66768 5440606.609 205 42160.40337 13601.51652 28558.88685 5412047.722 206 42160.40337 13530.11931 28630.28407 5383417.438 207 42160.40337 13458.5436 28701.85978 5354715.578 208 42160.40337 13386.78895 28773.61443 5325941.964 209 42160.40337 13314.85491 28845.54846 5297096.416 210 42160.40337 13242.74104 28917.66233 5268178.753 211 42160.40337 13170.44688 28989.95649 5239188.797 212 42160.40337 13097.97199 29062.43138 5210126.365 213 42160.40337 13025.31591 29135.08746 5180991.278 214 42160.40337 12952.47819 29207.92518 5151783.353 215 42160.40337 12879.45838 29280.94499 5122502.408 216 42160.40337 12806.25602 29354.14735 5093148.26 217 42160.40337 12732.87065 29427.53272 5063720.728 218 42160.40337 12659.30182 29501.10155 5034219.626 219 42160.40337 12585.54907 29574.85431 5004644.772 220 42160.40337 12511.61193 29648.79144 4974995.98 221 42160.40337 12437.48995 29722.91342 4945273.067 222 42160.40337 12363.18267 29797.22071 4915475.846 223 42160.40337 12288.68962 29871.71376 4885604.132 224 42160.40337 12214.01033 29946.39304 4855657.739 225 42160.40337 12139.14435 30021.25902 4825636.48 226 42160.40337 12064.0912 30096.31217 4795540.168 227 42160.40337 11988.85042 30171.55295 4765368.615 228 42160.40337 11913.42154 30246.98183 4735121.633 229 42160.40337 11837.80408 30322.59929 4704799.034 230 42160.40337 11761.99759 30398.40579 4674400.628 231 42160.40337 11686.00157 30474.4018 4643926.227 232 42160.40337 11609.81557 30550.58781 4613375.639 233 42160.40337 11533.4391 30626.96428 4582748.674 234 42160.40337 11456.87169 30703.53169 4552045.143 235 42160.40337 11380.11286 30780.29052 4521264.852 236 42160.40337 11303.16213 30857.24124 4490407.611 237 42160.40337 11226.01903 30934.38435 4459473.227 238 42160.40337 11148.68307 31011.72031 4428461.506 239 42160.40337 11071.15377 31089.24961 4397372.257 240 42160.40337 10993.43064 31166.97273 4366205.284 241 42160.40337 10915.51321 31244.89016 4334960.394 242 42160.40337 10837.40098 31323.00239 4303637.391 243 42160.40337 10759.09348 31401.30989 4272236.082 244 42160.40337 10680.5902 31479.81317 4240756.268 245 42160.40337 10601.89067 31558.5127 4209197.756 246 42160.40337 10522.99439 31637.40898 4177560.347 247 42160.40337 10443.90087 31716.50251 4145843.844 248 42160.40337 10364.60961 31795.79376 4114048.05 249 42160.40337 10285.12013 31875.28325 4082172.767 250 42160.40337 10205.43192 31954.97145 4050217.796 251 42160.40337 10125.54449 32034.85888 4018182.937 252 42160.40337 10045.45734 32114.94603 3986067.991 253 42160.40337 9965.169977 32195.2334 3953872.757 254 42160.40337 9884.681894 32275.72148 3921597.036 255 42160.40337 9803.99259 32356.41078 3889240.625 256 42160.40337 9723.101563 32437.30181 3856803.323 257 42160.40337 9642.008308 32518.39506 3824284.928 258 42160.40337 9560.712321 32599.69105 3791685.237 259 42160.40337 9479.213093 32681.19028 3759004.047 260 42160.40337 9397.510117 32762.89326 3726241.154 261 42160.40337 9315.602884 32844.80049 3693396.353 262 42160.40337 9233.490883 32926.91249 3660469.441 263 42160.40337 9151.173602 33009.22977 3627460.211 264 42160.40337 9068.650527 33091.75285 3594368.458 265 42160.40337 8985.921145 33174.48223 3561193.976 266 42160.40337 8902.98494 33257.41843 3527936.557 267 42160.40337 8819.841394 33340.56198 3494595.995 268 42160.40337 8736.489989 33423.91338 3461172.082 269 42160.40337 8652.930205 33507.47317 3427664.609 270 42160.40337 8569.161522 33591.24185 3394073.367 271 42160.40337 8485.183418 33675.21996 3360398.147 272 42160.40337 8400.995368 33759.40801 3326638.739 273 42160.40337 8316.596848 33843.80653 3292794.933 274 42160.40337 8231.987331 33928.41604 3258866.517 275 42160.40337 8147.166291 34013.23708 3224853.279 276 42160.40337 8062.133199 34098.27017 3190755.009 277 42160.40337 7976.887523 34183.51585 3156571.493 278 42160.40337 7891.428734 34268.97464 3122302.519 279 42160.40337 7805.756297 34354.64708 3087947.872 280 42160.40337 7719.869679 34440.53369 3053507.338 281 42160.40337 7633.768345 34526.63503 3018980.703 282 42160.40337 7547.451757 34612.95162 2984367.751 283 42160.40337 7460.919378 34699.48399 2949668.267 284 42160.40337 7374.170668 34786.2327 2914882.035 285 42160.40337 7287.205087 34873.19829 2880008.836 286 42160.40337 7200.022091 34960.38128 2845048.455 287 42160.40337 7112.621138 35047.78224 2810000.673 288 42160.40337 7025.001682 35135.40169 2774865.271 289 42160.40337 6937.163178 35223.24019 2739642.031 290 42160.40337 6849.105077 35311.2983 2704330.733 291 42160.40337 6760.826832 35399.57654 2668931.156 292 42160.40337 6672.32789 35488.07548 2633443.081 293 42160.40337 6583.607702 35576.79567 2597866.285 294 42160.40337 6494.665712 35665.73766 2562200.547 295 42160.40337 6405.501368 35754.902 2526445.645 296 42160.40337 6316.114113 35844.28926 2490601.356 297 42160.40337 6226.50339 35933.89998 2454667.456 298 42160.40337 6136.66864 36023.73473 2418643.721 299 42160.40337 6046.609303 36113.79407 2382529.927 300 42160.40337 5956.324818 36204.07855 2346325.849 301 42160.40337 5865.814622 36294.58875 2310031.26 302 42160.40337 5775.07815 36385.32522 2273645.935 303 42160.40337 5684.114837 36476.28854 2237169.646 304 42160.40337 5592.924116 36567.47926 2200602.167 305 42160.40337 5501.505417 36658.89796 2163943.269 306 42160.40337 5409.858173 36750.5452 2127192.724 307 42160.40337 5317.98181 36842.42156 2090350.302 308 42160.40337 5225.875756 36934.52762 2053415.775 309 42160.40337 5133.539437 37026.86394 2016388.911 310 42160.40337 5040.972277 37119.4311 1979269.48 311 42160.40337 4948.173699 37212.22967 1942057.25 312 42160.40337 4855.143125 37305.26025 1904751.99 313 42160.40337 4761.879974 37398.5234 1867353.466 314 42160.40337 4668.383666 37492.01971 1829861.447 315 42160.40337 4574.653616 37585.74976 1792275.697 316 42160.40337 4480.689242 37679.71413 1754595.983 317 42160.40337 4386.489957 37773.91342 1716822.069 318 42160.40337 4292.055173 37868.3482 1678953.721 319 42160.40337 4197.384303 37963.01907 1640990.702 320 42160.40337 4102.476755 38057.92662 1602932.775 321 42160.40337 4007.331938 38153.07143 1564779.704 322 42160.40337 3911.94926 38248.45411 1526531.25 323 42160.40337 3816.328125 38344.07525 1488187.175 324 42160.40337 3720.467936 38439.93544 1449747.239 325 42160.40337 3624.368098 38536.03528 1411211.204 326 42160.40337 3528.02801 38632.37536 1372578.829 327 42160.40337 3431.447071 38728.9563 1333849.872 328 42160.40337 3334.624681 38825.77869 1295024.094 329 42160.40337 3237.560234 38922.84314 1256101.25 330 42160.40337 3140.253126 39020.15025 1217081.1 331 42160.40337 3042.70275 39117.70062 1177963.4 332 42160.40337 2944.908499 39215.49487 1138747.905 333 42160.40337 2846.869762 39313.53361 1099434.371 334 42160.40337 2748.585928 39411.81745 1060022.554 335 42160.40337 2650.056384 39510.34699 1020512.207 336 42160.40337 2551.280516 39609.12286 980903.0837 337 42160.40337 2452.257709 39708.14566 941194.9381 338 42160.40337 2352.987345 39807.41603 901387.522 339 42160.40337 2253.468805 39906.93457 861480.5875 340 42160.40337 2153.701469 40006.7019 821473.8856 341 42160.40337 2053.684714 40106.71866 781367.1669 342 42160.40337 1953.417917 40206.98546 741160.1814 343 42160.40337 1852.900454 40307.50292 700852.6785 344 42160.40337 1752.131696 40408.27168 660444.4068 345 42160.40337 1651.111017 40509.29236 619935.1145 346 42160.40337 1549.837786 40610.56559 579324.5489 347 42160.40337 1448.311372 40712.092 538612.4569 348 42160.40337 1346.531142 40813.87223 497798.5847 349 42160.40337 1244.496462 40915.90691 456882.6778 350 42160.40337 1142.206694 41018.19668 415864.4811 351 42160.40337 1039.661203 41120.74217 374743.7389 352 42160.40337 936.8593473 41223.54403 333520.1949 353 42160.40337 833.8004872 41326.60289 292193.592 354 42160.40337 730.48398 41429.91939 250763.6726 355 42160.40337 626.9091815 41533.49419 209230.1784 356 42160.40337 523.075446 41637.32793 167592.8505 357 42160.40337 418.9821262 41741.42125 125851.4292 358 42160.40337 314.6285731 41845.7748 84005.65445 359 42160.40337 210.0141361 41950.38924 42055.26521 360 42160.40337 105.138163 42055.26521 0.00 suma uroku všech 5177745.214 5177745.214 ##### Sheet/List 2 ##### 0.992537344 mesicni splaceni kvartalni splaceni # a I M D # a I M D 0 10000000 0 10000000 d 1 52777.77778 25000 27777.77778 9972222.222 -69.44444444 1 158520.9896 75187.65625 83333.33333 9916666.667 -626.5638021 -626.5638021 2 52708.33333 24930.55556 27777.77778 9944444.444 -69.44444444 2 157894.4258 74561.09245 83333.33333 9833333.333 -626.5638021 -626.5638021 3 52638.88889 24861.11111 27777.77778 9916666.667 -69.44444444 3 157267.862 73934.52865 83333.33333 9750000 -626.5638021 -626.5638021 4 52569.44444 24791.66667 27777.77778 9888888.889 -69.44444444 4 156641.2982 73307.96484 83333.33333 9666666.667 -626.5638021 -626.5638021 5 52500 24722.22222 27777.77778 9861111.111 -69.44444444 5 156014.7344 72681.40104 83333.33333 9583333.333 6 52430.55556 24652.77778 27777.77778 9833333.333 6 155388.1706 72054.83724 83333.33333 9500000 7 52361.11111 24583.33333 27777.77778 9805555.556 7 154761.6068 71428.27344 83333.33333 9416666.667 8 52291.66667 24513.88889 27777.77778 9777777.778 8 154135.043 70801.70964 83333.33333 9333333.333 9 52222.22222 24444.44444 27777.77778 9750000 9 153508.4792 70175.14583 83333.33333 9250000 4548853.203 10 52152.77778 24375 27777.77778 9722222.222 10 152881.9154 69548.58203 83333.33333 9166666.667 4548853.203 11 52083.33333 24305.55556 27777.77778 9694444.444 sum_I: 11 152255.3516 68922.01823 83333.33333 9083333.333 12 52013.88889 24236.11111 27777.77778 9666666.667 156 12 151628.7878 68295.45443 83333.33333 9000000 14548853.2 13 51944.44444 24166.66667 27777.77778 9638888.889 13 151002.224 67668.89062 83333.33333 8916666.667 14548853.2 14 51875 24097.22222 27777.77778 9611111.111 1) Suma_I 3060416.667 14 150375.6602 67042.32682 83333.33333 8833333.333 15 51805.55556 24027.77778 27777.77778 9583333.333 3060416.667 15 149749.0964 66415.76302 83333.33333 8750000 16 51736.11111 23958.33333 27777.77778 9555555.556 16 149122.5326 65789.19922 83333.33333 8666666.667 17 51666.66667 23888.88889 27777.77778 9527777.778 17 148495.9687 65162.63542 83333.33333 8583333.333 18 51597.22222 23819.44444 27777.77778 9500000 18 147869.4049 64536.07161 83333.33333 8500000 19 51527.77778 23750 27777.77778 9472222.222 19 147242.8411 63909.50781 83333.33333 8416666.667 20 51458.33333 23680.55556 27777.77778 9444444.444 2) # a I M D 20 146616.2773 63282.94401 83333.33333 8333333.333 21 51388.88889 23611.11111 27777.77778 9416666.667 125 44166.66667 16388.88889 27777.77778 6527777.778 21 145989.7135 62656.38021 83333.33333 8250000 22 51319.44444 23541.66667 27777.77778 9388888.889 125 44166.66667 16388.88889 27777.77778 6527777.778 22 145363.1497 62029.81641 83333.33333 8166666.667 23 51250 23472.22222 27777.77778 9361111.111 23 144736.5859 61403.2526 83333.33333 8083333.333 24 51180.55556 23402.77778 27777.77778 9333333.333 24 144110.0221 60776.6888 83333.33333 8000000 25 51111.11111 23333.33333 27777.77778 9305555.556 126 22717.90164 25 143483.4583 60150.125 83333.33333 7916666.667 26 51041.66667 23263.88889 27777.77778 9277777.778 26 142856.8945 59523.5612 83333.33333 7833333.333 27 50972.22222 23194.44444 27777.77778 9250000 27 142230.3307 58896.9974 83333.33333 7750000 28 50902.77778 23125 27777.77778 9222222.222 celkem na uroku 28 141603.7669 58270.43359 83333.33333 7666666.667 29 50833.33333 23055.55556 27777.77778 9194444.444 4512500 29 140977.2031 57643.86979 83333.33333 7583333.333 30 50763.88889 22986.11111 27777.77778 9166666.667 4512500 30 140350.6393 57017.30599 83333.33333 7500000 31 50694.44444 22916.66667 27777.77778 9138888.889 31 139724.0755 56390.74219 83333.33333 7416666.667 32 50625 22847.22222 27777.77778 9111111.111 32 139097.5117 55764.17839 83333.33333 7333333.333 33 50555.55556 22777.77778 27777.77778 9083333.333 33 138470.9479 55137.61458 83333.33333 7250000 34 50486.11111 22708.33333 27777.77778 9055555.556 34 137844.3841 54511.05078 83333.33333 7166666.667 35 50416.66667 22638.88889 27777.77778 9027777.778 35 137217.8203 53884.48698 83333.33333 7083333.333 36 50347.22222 22569.44444 27777.77778 9000000 36 136591.2565 53257.92318 83333.33333 7000000 37 50277.77778 22500 27777.77778 8972222.222 37 135964.6927 52631.35937 83333.33333 6916666.667 38 50208.33333 22430.55556 27777.77778 8944444.444 38 135338.1289 52004.79557 83333.33333 6833333.333 39 50138.88889 22361.11111 27777.77778 8916666.667 39 134711.5651 51378.23177 83333.33333 6750000 40 50069.44444 22291.66667 27777.77778 8888888.889 40 134085.0013 50751.66797 83333.33333 6666666.667 41 50000 22222.22222 27777.77778 8861111.111 41 133458.4375 50125.10417 83333.33333 6583333.333 42 49930.55556 22152.77778 27777.77778 8833333.333 42 132831.8737 49498.54036 83333.33333 6500000 43 49861.11111 22083.33333 27777.77778 8805555.556 43 132205.3099 48871.97656 83333.33333 6416666.667 44 49791.66667 22013.88889 27777.77778 8777777.778 44 131578.7461 48245.41276 83333.33333 6333333.333 45 49722.22222 21944.44444 27777.77778 8750000 45 130952.1823 47618.84896 83333.33333 6250000 46 49652.77778 21875 27777.77778 8722222.222 46 130325.6185 46992.28516 83333.33333 6166666.667 47 49583.33333 21805.55556 27777.77778 8694444.444 47 129699.0547 46365.72135 83333.33333 6083333.333 48 49513.88889 21736.11111 27777.77778 8666666.667 48 129072.4909 45739.15755 83333.33333 6000000 49 49444.44444 21666.66667 27777.77778 8638888.889 49 128445.9271 45112.59375 83333.33333 5916666.667 50 49375 21597.22222 27777.77778 8611111.111 50 127819.3633 44486.02995 83333.33333 5833333.333 51 49305.55556 21527.77778 27777.77778 8583333.333 51 127192.7995 43859.46615 83333.33333 5750000 52 49236.11111 21458.33333 27777.77778 8555555.556 52 126566.2357 43232.90234 83333.33333 5666666.667 53 49166.66667 21388.88889 27777.77778 8527777.778 53 125939.6719 42606.33854 83333.33333 5583333.333 54 49097.22222 21319.44444 27777.77778 8500000 54 125313.1081 41979.77474 83333.33333 5500000 55 49027.77778 21250 27777.77778 8472222.222 55 124686.5443 41353.21094 83333.33333 5416666.667 56 48958.33333 21180.55556 27777.77778 8444444.444 56 124059.9805 40726.64714 83333.33333 5333333.333 57 48888.88889 21111.11111 27777.77778 8416666.667 57 123433.4167 40100.08333 83333.33333 5250000 58 48819.44444 21041.66667 27777.77778 8388888.889 58 122806.8529 39473.51953 83333.33333 5166666.667 59 48750 20972.22222 27777.77778 8361111.111 59 122180.2891 38846.95573 83333.33333 5083333.333 60 48680.55556 20902.77778 27777.77778 8333333.333 60 121553.7253 38220.39193 83333.33333 5000000 61 48611.11111 20833.33333 27777.77778 8305555.556 61 120927.1615 37593.82812 83333.33333 4916666.667 62 48541.66667 20763.88889 27777.77778 8277777.778 62 120300.5977 36967.26432 83333.33333 4833333.333 63 48472.22222 20694.44444 27777.77778 8250000 63 119674.0339 36340.70052 83333.33333 4750000 64 48402.77778 20625 27777.77778 8222222.222 64 119047.4701 35714.13672 83333.33333 4666666.667 65 48333.33333 20555.55556 27777.77778 8194444.444 65 118420.9062 35087.57292 83333.33333 4583333.333 66 48263.88889 20486.11111 27777.77778 8166666.667 66 117794.3424 34461.00911 83333.33333 4500000 67 48194.44444 20416.66667 27777.77778 8138888.889 67 117167.7786 33834.44531 83333.33333 4416666.667 68 48125 20347.22222 27777.77778 8111111.111 68 116541.2148 33207.88151 83333.33333 4333333.333 69 48055.55556 20277.77778 27777.77778 8083333.333 69 115914.651 32581.31771 83333.33333 4250000 70 47986.11111 20208.33333 27777.77778 8055555.556 70 115288.0872 31954.75391 83333.33333 4166666.667 71 47916.66667 20138.88889 27777.77778 8027777.778 71 114661.5234 31328.1901 83333.33333 4083333.333 72 47847.22222 20069.44444 27777.77778 8000000 72 114034.9596 30701.6263 83333.33333 4000000 73 47777.77778 20000 27777.77778 7972222.222 73 113408.3958 30075.0625 83333.33333 3916666.667 74 47708.33333 19930.55556 27777.77778 7944444.444 74 112781.832 29448.4987 83333.33333 3833333.333 75 47638.88889 19861.11111 27777.77778 7916666.667 75 112155.2682 28821.9349 83333.33333 3750000 76 47569.44444 19791.66667 27777.77778 7888888.889 76 111528.7044 28195.37109 83333.33333 3666666.667 77 47500 19722.22222 27777.77778 7861111.111 77 110902.1406 27568.80729 83333.33333 3583333.333 78 47430.55556 19652.77778 27777.77778 7833333.333 78 110275.5768 26942.24349 83333.33333 3500000 79 47361.11111 19583.33333 27777.77778 7805555.556 79 109649.013 26315.67969 83333.33333 3416666.667 80 47291.66667 19513.88889 27777.77778 7777777.778 80 109022.4492 25689.11589 83333.33333 3333333.333 81 47222.22222 19444.44444 27777.77778 7750000 81 108395.8854 25062.55208 83333.33333 3250000 82 47152.77778 19375 27777.77778 7722222.222 82 107769.3216 24435.98828 83333.33333 3166666.667 83 47083.33333 19305.55556 27777.77778 7694444.444 83 107142.7578 23809.42448 83333.33333 3083333.333 84 47013.88889 19236.11111 27777.77778 7666666.667 84 106516.194 23182.86068 83333.33333 3000000 85 46944.44444 19166.66667 27777.77778 7638888.889 85 105889.6302 22556.29687 83333.33333 2916666.667 86 46875 19097.22222 27777.77778 7611111.111 86 105263.0664 21929.73307 83333.33333 2833333.333 87 46805.55556 19027.77778 27777.77778 7583333.333 87 104636.5026 21303.16927 83333.33333 2750000 88 46736.11111 18958.33333 27777.77778 7555555.556 88 104009.9388 20676.60547 83333.33333 2666666.667 89 46666.66667 18888.88889 27777.77778 7527777.778 89 103383.375 20050.04167 83333.33333 2583333.333 90 46597.22222 18819.44444 27777.77778 7500000 90 102756.8112 19423.47786 83333.33333 2500000 91 46527.77778 18750 27777.77778 7472222.222 91 102130.2474 18796.91406 83333.33333 2416666.667 92 46458.33333 18680.55556 27777.77778 7444444.444 92 101503.6836 18170.35026 83333.33333 2333333.333 93 46388.88889 18611.11111 27777.77778 7416666.667 93 100877.1198 17543.78646 83333.33333 2250000 94 46319.44444 18541.66667 27777.77778 7388888.889 94 100250.556 16917.22266 83333.33333 2166666.667 95 46250 18472.22222 27777.77778 7361111.111 95 99623.99219 16290.65885 83333.33333 2083333.333 96 46180.55556 18402.77778 27777.77778 7333333.333 96 98997.42839 15664.09505 83333.33333 2000000 97 46111.11111 18333.33333 27777.77778 7305555.556 97 98370.86458 15037.53125 83333.33333 1916666.667 98 46041.66667 18263.88889 27777.77778 7277777.778 98 97744.30078 14410.96745 83333.33333 1833333.333 99 45972.22222 18194.44444 27777.77778 7250000 99 97117.73698 13784.40365 83333.33333 1750000 100 45902.77778 18125 27777.77778 7222222.222 100 96491.17318 13157.83984 83333.33333 1666666.667 101 45833.33333 18055.55556 27777.77778 7194444.444 101 95864.60937 12531.27604 83333.33333 1583333.333 102 45763.88889 17986.11111 27777.77778 7166666.667 102 95238.04557 11904.71224 83333.33333 1500000 103 45694.44444 17916.66667 27777.77778 7138888.889 103 94611.48177 11278.14844 83333.33333 1416666.667 104 45625 17847.22222 27777.77778 7111111.111 104 93984.91797 10651.58464 83333.33333 1333333.333 105 45555.55556 17777.77778 27777.77778 7083333.333 105 93358.35417 10025.02083 83333.33333 1250000 106 45486.11111 17708.33333 27777.77778 7055555.556 106 92731.79036 9398.457031 83333.33333 1166666.667 107 45416.66667 17638.88889 27777.77778 7027777.778 107 92105.22656 8771.893229 83333.33333 1083333.333 108 45347.22222 17569.44444 27777.77778 7000000 108 91478.66276 8145.329427 83333.33333 1000000 109 45277.77778 17500 27777.77778 6972222.222 109 90852.09896 7518.765625 83333.33333 916666.6667 110 45208.33333 17430.55556 27777.77778 6944444.444 110 90225.53516 6892.201823 83333.33333 833333.3333 111 45138.88889 17361.11111 27777.77778 6916666.667 111 89598.97135 6265.638021 83333.33333 750000 112 45069.44444 17291.66667 27777.77778 6888888.889 112 88972.40755 5639.074219 83333.33333 666666.6667 113 45000 17222.22222 27777.77778 6861111.111 113 88345.84375 5012.510417 83333.33333 583333.3333 114 44930.55556 17152.77778 27777.77778 6833333.333 114 87719.27995 4385.946615 83333.33333 500000 115 44861.11111 17083.33333 27777.77778 6805555.556 115 87092.71615 3759.382812 83333.33333 416666.6667 116 44791.66667 17013.88889 27777.77778 6777777.778 116 86466.15234 3132.81901 83333.33333 333333.3333 117 44722.22222 16944.44444 27777.77778 6750000 117 85839.58854 2506.255208 83333.33333 250000 118 44652.77778 16875 27777.77778 6722222.222 118 85213.02474 1879.691406 83333.33333 166666.6667 119 44583.33333 16805.55556 27777.77778 6694444.444 119 84586.46094 1253.127604 83333.33333 83333.33333 120 44513.88889 16736.11111 27777.77778 6666666.667 120 83959.89714 626.5638021 83333.33333 7.27596E-10 121 44444.44444 16666.66667 27777.77778 6638888.889 122 44375 16597.22222 27777.77778 6611111.111 123 44305.55556 16527.77778 27777.77778 6583333.333 75187.65625 124 44236.11111 16458.33333 27777.77778 6555555.556 125 44166.66667 16388.88889 27777.77778 6527777.778 126 44097.22222 16319.44444 27777.77778 6500000 127 44027.77778 16250 27777.77778 6472222.222 128 43958.33333 16180.55556 27777.77778 6444444.444 129 43888.88889 16111.11111 27777.77778 6416666.667 130 43819.44444 16041.66667 27777.77778 6388888.889 131 43750 15972.22222 27777.77778 6361111.111 132 43680.55556 15902.77778 27777.77778 6333333.333 133 43611.11111 15833.33333 27777.77778 6305555.556 134 43541.66667 15763.88889 27777.77778 6277777.778 135 43472.22222 15694.44444 27777.77778 6250000 136 43402.77778 15625 27777.77778 6222222.222 137 43333.33333 15555.55556 27777.77778 6194444.444 138 43263.88889 15486.11111 27777.77778 6166666.667 139 43194.44444 15416.66667 27777.77778 6138888.889 140 43125 15347.22222 27777.77778 6111111.111 141 43055.55556 15277.77778 27777.77778 6083333.333 142 42986.11111 15208.33333 27777.77778 6055555.556 143 42916.66667 15138.88889 27777.77778 6027777.778 144 42847.22222 15069.44444 27777.77778 6000000 145 42777.77778 15000 27777.77778 5972222.222 146 42708.33333 14930.55556 27777.77778 5944444.444 147 42638.88889 14861.11111 27777.77778 5916666.667 148 42569.44444 14791.66667 27777.77778 5888888.889 149 42500 14722.22222 27777.77778 5861111.111 150 42430.55556 14652.77778 27777.77778 5833333.333 151 42361.11111 14583.33333 27777.77778 5805555.556 152 42291.66667 14513.88889 27777.77778 5777777.778 153 42222.22222 14444.44444 27777.77778 5750000 154 42152.77778 14375 27777.77778 5722222.222 155 42083.33333 14305.55556 27777.77778 5694444.444 156 42013.88889 14236.11111 27777.77778 5666666.667 157 41944.44444 14166.66667 27777.77778 5638888.889 158 41875 14097.22222 27777.77778 5611111.111 159 41805.55556 14027.77778 27777.77778 5583333.333 160 41736.11111 13958.33333 27777.77778 5555555.556 161 41666.66667 13888.88889 27777.77778 5527777.778 162 41597.22222 13819.44444 27777.77778 5500000 163 41527.77778 13750 27777.77778 5472222.222 164 41458.33333 13680.55556 27777.77778 5444444.444 165 41388.88889 13611.11111 27777.77778 5416666.667 166 41319.44444 13541.66667 27777.77778 5388888.889 167 41250 13472.22222 27777.77778 5361111.111 168 41180.55556 13402.77778 27777.77778 5333333.333 169 41111.11111 13333.33333 27777.77778 5305555.556 170 41041.66667 13263.88889 27777.77778 5277777.778 171 40972.22222 13194.44444 27777.77778 5250000 172 40902.77778 13125 27777.77778 5222222.222 173 40833.33333 13055.55556 27777.77778 5194444.444 174 40763.88889 12986.11111 27777.77778 5166666.667 175 40694.44444 12916.66667 27777.77778 5138888.889 176 40625 12847.22222 27777.77778 5111111.111 177 40555.55556 12777.77778 27777.77778 5083333.333 178 40486.11111 12708.33333 27777.77778 5055555.556 179 40416.66667 12638.88889 27777.77778 5027777.778 180 40347.22222 12569.44444 27777.77778 5000000 181 40277.77778 12500 27777.77778 4972222.222 182 40208.33333 12430.55556 27777.77778 4944444.444 183 40138.88889 12361.11111 27777.77778 4916666.667 184 40069.44444 12291.66667 27777.77778 4888888.889 185 40000 12222.22222 27777.77778 4861111.111 186 39930.55556 12152.77778 27777.77778 4833333.333 187 39861.11111 12083.33333 27777.77778 4805555.556 188 39791.66667 12013.88889 27777.77778 4777777.778 189 39722.22222 11944.44444 27777.77778 4750000 190 39652.77778 11875 27777.77778 4722222.222 191 39583.33333 11805.55556 27777.77778 4694444.444 192 39513.88889 11736.11111 27777.77778 4666666.667 193 39444.44444 11666.66667 27777.77778 4638888.889 194 39375 11597.22222 27777.77778 4611111.111 195 39305.55556 11527.77778 27777.77778 4583333.333 196 39236.11111 11458.33333 27777.77778 4555555.556 197 39166.66667 11388.88889 27777.77778 4527777.778 198 39097.22222 11319.44444 27777.77778 4500000 199 39027.77778 11250 27777.77778 4472222.222 200 38958.33333 11180.55556 27777.77778 4444444.444 201 38888.88889 11111.11111 27777.77778 4416666.667 202 38819.44444 11041.66667 27777.77778 4388888.889 203 38750 10972.22222 27777.77778 4361111.111 204 38680.55556 10902.77778 27777.77778 4333333.333 205 38611.11111 10833.33333 27777.77778 4305555.556 206 38541.66667 10763.88889 27777.77778 4277777.778 207 38472.22222 10694.44444 27777.77778 4250000 208 38402.77778 10625 27777.77778 4222222.222 209 38333.33333 10555.55556 27777.77778 4194444.444 210 38263.88889 10486.11111 27777.77778 4166666.667 211 38194.44444 10416.66667 27777.77778 4138888.889 212 38125 10347.22222 27777.77778 4111111.111 213 38055.55556 10277.77778 27777.77778 4083333.333 214 37986.11111 10208.33333 27777.77778 4055555.556 215 37916.66667 10138.88889 27777.77778 4027777.778 216 37847.22222 10069.44444 27777.77778 4000000 217 37777.77778 10000 27777.77778 3972222.222 218 37708.33333 9930.555556 27777.77778 3944444.444 219 37638.88889 9861.111111 27777.77778 3916666.667 220 37569.44444 9791.666667 27777.77778 3888888.889 221 37500 9722.222222 27777.77778 3861111.111 222 37430.55556 9652.777778 27777.77778 3833333.333 223 37361.11111 9583.333333 27777.77778 3805555.556 224 37291.66667 9513.888889 27777.77778 3777777.778 225 37222.22222 9444.444444 27777.77778 3750000 226 37152.77778 9375 27777.77778 3722222.222 227 37083.33333 9305.555556 27777.77778 3694444.444 228 37013.88889 9236.111111 27777.77778 3666666.667 229 36944.44444 9166.666667 27777.77778 3638888.889 230 36875 9097.222222 27777.77778 3611111.111 231 36805.55556 9027.777778 27777.77778 3583333.333 232 36736.11111 8958.333333 27777.77778 3555555.556 233 36666.66667 8888.888889 27777.77778 3527777.778 234 36597.22222 8819.444444 27777.77778 3500000 235 36527.77778 8750 27777.77778 3472222.222 236 36458.33333 8680.555556 27777.77778 3444444.444 237 36388.88889 8611.111111 27777.77778 3416666.667 238 36319.44444 8541.666667 27777.77778 3388888.889 239 36250 8472.222222 27777.77778 3361111.111 240 36180.55556 8402.777778 27777.77778 3333333.333 241 36111.11111 8333.333333 27777.77778 3305555.556 242 36041.66667 8263.888889 27777.77778 3277777.778 243 35972.22222 8194.444444 27777.77778 3250000 244 35902.77778 8125 27777.77778 3222222.222 245 35833.33333 8055.555556 27777.77778 3194444.444 246 35763.88889 7986.111111 27777.77778 3166666.667 247 35694.44444 7916.666667 27777.77778 3138888.889 248 35625 7847.222222 27777.77778 3111111.111 249 35555.55556 7777.777778 27777.77778 3083333.333 250 35486.11111 7708.333333 27777.77778 3055555.556 251 35416.66667 7638.888889 27777.77778 3027777.778 252 35347.22222 7569.444444 27777.77778 3000000 253 35277.77778 7500 27777.77778 2972222.222 254 35208.33333 7430.555556 27777.77778 2944444.444 255 35138.88889 7361.111111 27777.77778 2916666.667 256 35069.44444 7291.666667 27777.77778 2888888.889 257 35000 7222.222222 27777.77778 2861111.111 258 34930.55556 7152.777778 27777.77778 2833333.333 259 34861.11111 7083.333333 27777.77778 2805555.556 260 34791.66667 7013.888889 27777.77778 2777777.778 261 34722.22222 6944.444444 27777.77778 2750000 262 34652.77778 6875 27777.77778 2722222.222 263 34583.33333 6805.555556 27777.77778 2694444.444 264 34513.88889 6736.111111 27777.77778 2666666.667 265 34444.44444 6666.666667 27777.77778 2638888.889 266 34375 6597.222222 27777.77778 2611111.111 267 34305.55556 6527.777778 27777.77778 2583333.333 268 34236.11111 6458.333333 27777.77778 2555555.556 269 34166.66667 6388.888889 27777.77778 2527777.778 270 34097.22222 6319.444444 27777.77778 2500000 271 34027.77778 6250 27777.77778 2472222.222 272 33958.33333 6180.555556 27777.77778 2444444.444 273 33888.88889 6111.111111 27777.77778 2416666.667 274 33819.44444 6041.666667 27777.77778 2388888.889 275 33750 5972.222222 27777.77778 2361111.111 276 33680.55556 5902.777778 27777.77778 2333333.333 277 33611.11111 5833.333333 27777.77778 2305555.556 278 33541.66667 5763.888889 27777.77778 2277777.778 279 33472.22222 5694.444444 27777.77778 2250000 280 33402.77778 5625 27777.77778 2222222.222 281 33333.33333 5555.555556 27777.77778 2194444.444 282 33263.88889 5486.111111 27777.77778 2166666.667 283 33194.44444 5416.666667 27777.77778 2138888.889 284 33125 5347.222222 27777.77778 2111111.111 285 33055.55556 5277.777778 27777.77778 2083333.333 286 32986.11111 5208.333333 27777.77778 2055555.556 287 32916.66667 5138.888889 27777.77778 2027777.778 288 32847.22222 5069.444444 27777.77778 2000000 289 32777.77778 5000 27777.77778 1972222.222 290 32708.33333 4930.555556 27777.77778 1944444.444 291 32638.88889 4861.111111 27777.77778 1916666.667 292 32569.44444 4791.666667 27777.77778 1888888.889 293 32500 4722.222222 27777.77778 1861111.111 294 32430.55556 4652.777778 27777.77778 1833333.333 295 32361.11111 4583.333333 27777.77778 1805555.556 296 32291.66667 4513.888889 27777.77778 1777777.778 297 32222.22222 4444.444444 27777.77778 1750000 298 32152.77778 4375 27777.77778 1722222.222 299 32083.33333 4305.555556 27777.77778 1694444.444 300 32013.88889 4236.111111 27777.77778 1666666.667 301 31944.44444 4166.666667 27777.77778 1638888.889 302 31875 4097.222222 27777.77778 1611111.111 303 31805.55556 4027.777778 27777.77778 1583333.333 304 31736.11111 3958.333333 27777.77778 1555555.556 305 31666.66667 3888.888889 27777.77778 1527777.778 306 31597.22222 3819.444444 27777.77778 1500000 307 31527.77778 3750 27777.77778 1472222.222 308 31458.33333 3680.555556 27777.77778 1444444.444 309 31388.88889 3611.111111 27777.77778 1416666.667 310 31319.44444 3541.666667 27777.77778 1388888.889 311 31250 3472.222222 27777.77778 1361111.111 312 31180.55556 3402.777778 27777.77778 1333333.333 313 31111.11111 3333.333333 27777.77778 1305555.556 314 31041.66667 3263.888889 27777.77778 1277777.778 315 30972.22222 3194.444444 27777.77778 1250000 316 30902.77778 3125 27777.77778 1222222.222 317 30833.33333 3055.555556 27777.77778 1194444.444 318 30763.88889 2986.111111 27777.77778 1166666.667 319 30694.44444 2916.666667 27777.77778 1138888.889 320 30625 2847.222222 27777.77778 1111111.111 321 30555.55556 2777.777778 27777.77778 1083333.333 322 30486.11111 2708.333333 27777.77778 1055555.556 323 30416.66667 2638.888889 27777.77778 1027777.778 324 30347.22222 2569.444444 27777.77778 1000000 325 30277.77778 2500 27777.77778 972222.2222 326 30208.33333 2430.555556 27777.77778 944444.4444 327 30138.88889 2361.111111 27777.77778 916666.6667 328 30069.44444 2291.666667 27777.77778 888888.8889 329 30000 2222.222222 27777.77778 861111.1111 330 29930.55556 2152.777778 27777.77778 833333.3333 331 29861.11111 2083.333333 27777.77778 805555.5556 332 29791.66667 2013.888889 27777.77778 777777.7778 333 29722.22222 1944.444444 27777.77778 750000 334 29652.77778 1875 27777.77778 722222.2222 335 29583.33333 1805.555556 27777.77778 694444.4444 336 29513.88889 1736.111111 27777.77778 666666.6667 337 29444.44444 1666.666667 27777.77778 638888.8889 338 29375 1597.222222 27777.77778 611111.1111 339 29305.55556 1527.777778 27777.77778 583333.3333 340 29236.11111 1458.333333 27777.77778 555555.5556 341 29166.66667 1388.888889 27777.77778 527777.7778 342 29097.22222 1319.444444 27777.77778 500000 343 29027.77778 1250 27777.77778 472222.2222 344 28958.33333 1180.555556 27777.77778 444444.4444 345 28888.88889 1111.111111 27777.77778 416666.6667 346 28819.44444 1041.666667 27777.77778 388888.8889 347 28750 972.2222222 27777.77778 361111.1111 348 28680.55556 902.7777778 27777.77778 333333.3333 349 28611.11111 833.3333333 27777.77778 305555.5556 350 28541.66667 763.8888889 27777.77778 277777.7778 351 28472.22222 694.4444444 27777.77778 250000 352 28402.77778 625 27777.77778 222222.2222 353 28333.33333 555.5555556 27777.77778 194444.4444 354 28263.88889 486.1111111 27777.77778 166666.6667 355 28194.44444 416.6666667 27777.77778 138888.8889 356 28125 347.2222222 27777.77778 111111.1111 357 28055.55556 277.7777778 27777.77778 83333.33333 358 27986.11111 208.3333333 27777.77778 55555.55556 359 27916.66667 138.8888889 27777.77778 27777.77778 360 27847.22222 69.44444444 27777.77778 0.00 suma uroku všech 25000 4512500 ##### Sheet/List 3 ##### D_0 11200 a 291 T 4 roky UP=PO 1 mesic r_0 0.009244772 proof 11239.39961 0.364240384 -6130.26449 r* 0.009304189 proof 11224.36719