{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["A.1 Zdroje HDP_běžné(V)_mil","A.1 Zaměstnanci_osoby(M)","A.2 Nezaměstnanost v okresech","A.3 Oborový multiplikátor","A.4 GDP svět DivExp","A.4 Export ČR DivExp","A.4 Import svět DivExp","A.4 Výsledek DivExp","A.4 Scoring DivExp","A.5 Diverzfikace odvětví","A.5 Diverzfikace odvětví (2)","A.6 Podpora vyšší přid. hodnoty","A.7 Obchod - Tržby, z-ci","B.3 Profil splácení AWL","Výpočetní list","B.3 PD","B.8 Koncentrace PA","Seznam","C. Výpočet EPE","EPE"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":9,"defined_names":202,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"A.1 Zdroje HDP_běžné(V)_mil","index":0,"n_rows":124,"n_cols":17,"rows_kept":124,"cut":false,"hidden":true,"merged":[[2,0,3,1],[2,16,3,16],[2,8,3,8],[2,14,3,14],[2,9,3,9],[2,13,3,13],[2,12,3,12],[2,6,3,6],[2,5,3,5],[0,0,0,16],[96,0,96,1],[97,0,97,1],[7,0,7,1],[6,0,6,1],[8,0,8,1],[93,0,93,1],[2,2,3,2],[2,3,2,4],[4,6,5,6],[4,11,5,11],[4,12,5,12],[2,15,3,15],[2,7,3,7],[2,10,3,10],[2,11,3,11],[105,0,105,1],[4,15,5,15],[4,5,5,5],[4,16,5,16],[4,7,5,7],[4,8,5,8],[4,9,5,9],[4,10,5,10],[4,13,5,13],[4,14,5,14],[4,3,4,4],[98,0,98,1],[109,0,109,1],[108,0,108,1],[4,2,5,2],[103,0,103,1],[102,0,102,1],[104,0,104,1],[100,0,100,1],[107,0,107,1],[99,0,99,1],[101,0,101,1],[106,0,106,1],[94,0,94,1],[91,0,91,1],[92,0,92,1],[4,0,5,1],[95,0,95,1]]}
["Zdroje hrubého domácího produktu, běžné ceny"]
["Resources of Gross Domestic Product, Current Prices",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mil. Kč / CZK mil."]
["rok / čtvrtletí",null,"Zemědělství, lesnictví a rybářství","Průmysl, těžba a dobývání",null,"Stavebnictví","Obchod, doprava, ubytování a pohostinství","Informační a komunikační činnosti","Peněžnictví a pojišťovnictví","Činnosti v oblasti nemovitostí","Profesní, vědecké, technické a administrativní činnosti","Veřejná správa a obrana, vzdělávání, zdravotní a sociální péče","Ostatní činnosti","Hrubá přidaná hodnota v základních cenách","Daně z produktů","Dotace na produkty","HDP v kupních cenách"]
[null,null,null,"celkem","z toho: zpracovatelský průmysl"]
["Year / Quarter",null,"  Agriculture, forestry and fishing","Manufacturing, mining and quarrying and other industry",null,"Construction","Trade, transportation, accommodation and food service","Information and communication","Financial and insurance activities","Real estate activities","Professional, scientific, technical and administrative activities","Public administration, education, health and social work","Other service activities","Gross value added at basic prices","Taxes on products","Subsidies on products","GDP at purchaser prices"]
[null,null,null,"Total","of which: Manufacturing"]
["ESA 2010",null,"B.1g","B.1g","B.1g","B.1g","B.1g","B.1g","B.1g","B.1g","B.1g","B.1g","B.1g","B.1g","D.21","D.31","B.1*g"]
["NACE",null,"A","B+C+D+E","C","F","G+H+I","J","K","L","M+N","O+P+Q","R+S+T+U"]
[null,null,1,2,3,4,5,6,7,8,9,10,11,"12=1+2+4+..+11",13,14,"15=12+13-14"]
[]
[1995,"Q1",11113,104007,72026,19012,64425,8298,9797,22947,20900,50402,8719,319620,36536,6473,349683]
[null,"Q2",14433,109375,85150,29088,76270,9277,12492,23439,23337,49364,8547,355622,41201,6519,390304]
[null,"Q3",24588,109147,86897,28670,80714,10087,13974,24023,20745,52633,9815,374396,42407,6195,410608]
[null,"Q4",12774,129185,97421,32459,74875,14562,11833,22221,26392,55261,10552,390114,46885,7479,429520]
[1996,"Q1",13210,125758,89478,25366,66881,11126,11990,26356,25588,57504,9116,372895,41656,6178,408373]
[null,"Q2",12869,136435,108061,31886,82288,12101,13052,25675,25347,60668,9619,409940,46930,6283,450587]
[null,"Q3",24678,128241,101622,36835,91416,12882,13939,26387,22030,58020,9589,424017,49147,6173,466991]
[null,"Q4",15081,145134,109987,38297,85230,18971,13812,22943,27438,63066,11136,441108,52722,7159,486671]
[1997,"Q1",12445,133038,101111,26279,77880,14461,14214,28566,25509,61044,9952,403388,42681,6481,439588]
[null,"Q2",13745,133771,108508,31584,96624,15909,18098,29009,25795,66381,11488,442404,49011,6852,484563]
[null,"Q3",26284,145620,124997,34324,95947,17959,11134,29850,23213,62552,11483,458366,50672,6701,502337]
[null,"Q4",12489,160410,126393,43435,90741,23445,13189,27758,30067,64918,13086,479538,54684,7399,526823]
[1998,"Q1",13286,147409,115959,27426,87909,16537,16688,31792,25875,64053,11367,442342,46914,5251,484005]
[null,"Q2",17761,150385,125556,35747,104834,17637,23674,33910,29480,70064,12280,495772,51456,5989,541239]
[null,"Q3",31432,152574,129883,41103,106291,18200,17523,34613,25682,67692,12497,507607,52712,5809,554510]
[null,"Q4",10482,158907,124405,41090,102971,24359,20383,32647,34402,73765,14131,513137,55751,6055,562833]
[1999,"Q1",12569,147969,113843,28232,92853,16998,16047,36033,28258,68307,11763,459029,50173,5873,503329]
[null,"Q2",15460,157462,132256,34662,111605,18176,21071,37234,29615,73928,12686,511899,56287,6774,561412]
[null,"Q3",30502,150184,131254,37972,114932,19225,17073,39986,27318,70731,12955,520878,57701,6690,571889]
[null,"Q4",11430,168673,134178,40449,113571,26142,20614,37720,35449,75932,14969,544949,62304,6583,600670]
[2000,"Q1",13099,156062,123337,27837,100394,19764,16297,43436,30142,70713,12193,489937,51637,6481,535093]
[null,"Q2",17097,168990,145588,31158,120661,20885,17097,44885,32057,77138,13906,543874,57720,7367,594227]
[null,"Q3",31968,160752,141129,37501,127802,22234,16669,45160,27816,73201,13847,556950,59254,7338,608866]
[null,"Q4",11947,182202,151727,41550,121293,28552,17957,42297,36736,78588,16074,577196,64599,7351,634444]
[2001,"Q1",13976,174334,140532,27321,107161,21432,19576,46155,30452,75565,12832,528804,55697,5626,578875]
[null,"Q2",17884,182652,157209,32331,129056,22810,22342,47058,34020,82891,14544,585588,60634,6628,639594]
[null,"Q3",32025,179179,154154,40346,133275,24199,18880,47079,31153,80262,13930,600328,61723,6518,655533]
[null,"Q4",13335,200094,161152,43938,131886,31486,17069,43051,42868,88740,16698,629165,66063,6551,688677]
[2002,"Q1",14188,180964,141239,29845,113233,23928,17083,46346,35682,86203,13593,561065,57678,6930,611813]
[null,"Q2",16856,181497,151735,35737,137285,25555,17655,48332,41391,96363,15953,616624,62371,7382,671613]
[null,"Q3",26919,180298,153250,43625,140193,26880,16693,50954,37477,89302,15451,627792,64368,7730,684430]
[null,"Q4",10768,195542,155998,44232,133080,33716,14101,47987,49907,98373,18039,645745,68824,7791,706778]
[2003,"Q1",12550,185248,144741,28537,116659,25677,22430,50918,34932,95096,15335,587382,61486,9178,639690]
[null,"Q2",16387,189140,158644,41180,132563,27548,23583,52543,42827,103330,15835,644936,67121,9391,702666]
[null,"Q3",28082,185685,159742,48577,144477,29205,21702,50657,39611,94900,16542,659438,69549,10023,718964]
[null,"Q4",9355,191156,154182,47240,153514,37771,19016,47555,47159,101574,21334,675674,74206,10037,739843]
[2004,"Q1",12517,207474,163354,32200,121764,28944,23770,52138,35215,99217,17341,630580,72106,8262,694424]
[null,"Q2",15995,207552,173245,43452,139719,30102,24625,52774,48226,103658,17452,683555,79696,9206,754045]
[null,"Q3",30403,205208,173689,52510,148060,28471,23276,53623,44773,99918,16406,702648,82857,9114,776391]
[null,"Q4",11694,239455,193662,55441,156155,37172,20441,55919,51352,108663,19791,756083,86287,9570,832800]
[2005,"Q1",13571,221690,174074,34675,129820,31701,24363,55245,39343,106898,17114,674420,81557,7808,748169]
[null,"Q2",20205,230048,192902,48798,145181,34354,24803,59722,47043,110732,17553,738439,86303,8642,816100]
[null,"Q3",26768,221065,188240,57230,148781,33660,24664,59489,46848,109947,16531,744983,86484,8137,823330]
[null,"Q4",11646,242449,196798,56326,163263,43526,20083,61780,57186,114593,20769,791621,88415,9663,870373]
[2006,"Q1",12999,250283,192317,32254,137173,35581,23402,61495,40065,112633,17277,723162,83100,8460,797802]
[null,"Q2",19446,249381,206432,49721,155211,38358,29335,64049,50589,116837,19342,792269,87163,9022,870410]
[null,"Q3",27976,251640,213224,59321,164438,38247,24638,63455,49726,115786,19867,815094,90222,8879,896437]
[null,"Q4",12400,263640,215424,61959,179640,48783,22445,65285,62837,120142,23757,860888,91614,10020,942482]
[2007,"Q1",12963,272380,214909,38930,149871,40914,31674,66205,48643,120276,19762,801618,89541,8738,882421]
[null,"Q2",19125,276643,233316,54023,166845,44004,34190,65734,58318,123396,20555,862833,95739,9329,949243]
[null,"Q3",31678,266402,225824,63493,175796,44266,32069,68566,56756,121408,20651,881085,105026,9210,976901]
[null,"Q4",11623,287040,227701,69231,188966,52371,28831,74029,67699,125042,23096,927928,105240,9914,1023254]
[2008,"Q1",16204,283651,213916,40392,157870,43370,35060,70865,52864,123932,19312,843520,92462,9310,926672]
[null,"Q2",22285,288807,237983,59770,172613,45572,39421,76034,66324,128867,20168,919861,105030,10342,1014549]
[null,"Q3",33517,279616,229649,72858,180296,45568,37885,78475,63560,129072,20428,941275,107851,9802,1039324]
[null,"Q4",5794,283343,213237,66287,187196,53571,37625,80623,70761,135188,22069,942457,102391,10047,1034801]
[2009,"Q1",12284,277549,195678,40796,147614,43086,38908,81290,53686,129934,19230,844377,95552,10561,929368]
[null,"Q2",18328,263980,211500,60131,160181,46005,41947,81829,60926,134148,20727,888202,104176,11452,980926]
[null,"Q3",24384,251978,201853,68297,168158,45291,39028,78870,60991,135806,20327,893130,105586,11454,987262]
[null,"Q4",9529,273845,203533,69966,170466,54235,39908,79462,68061,140695,21296,927463,109278,12470,1024271]
[2010,"Q1",9652,262945,194946,38898,149979,43489,41383,79728,52435,133731,18120,830360,97857,13679,914538]
[null,"Q2",14415,277784,225059,63176,166837,45301,44841,78996,59642,134966,20256,906214,108125,14226,1000113]
[null,"Q3",24796,261594,213791,70909,175392,43657,40243,78589,58867,135699,20713,910459,108620,14379,1004700]
[null,"Q4",11354,269411,206350,73144,175973,51305,43116,84941,66235,138500,21857,935836,113267,14803,1034300]
[2011,"Q1",17582,275118,205996,32881,148207,43830,42447,81462,51934,133198,20168,846827,106322,19058,934091]
[null,"Q2",20568,288063,230779,57728,167359,46158,42501,80200,60220,134120,20695,917612,116460,19644,1014428]
[null,"Q3",36128,271076,223328,63262,171270,44826,42739,77640,59682,135276,21119,923018,117025,19571,1020472]
[null,"Q4",12370,288424,229677,70858,175104,52599,42422,80631,66645,137490,22627,949170,124313,20064,1053419]
[2012,"Q1",17915,290417,220346,31354,151192,44158,42137,82318,52778,134674,19738,866681,108038,19695,955024]
[null,"Q2",19945,294936,238811,54744,165771,46194,40977,81401,60358,135121,19995,919442,119436,20492,1018386]
[null,"Q3",41655,266711,221266,60242,168523,44131,40578,79294,58434,136023,20054,915645,123852,20370,1019127]
[null,"Q4",14705,284789,226305,66060,176927,51998,39557,82630,66000,137659,22034,942359,133855,21076,1055138]
[2013,"Q1",18062,279817,216344,31043,147951,43783,43925,81834,53723,135383,20532,856053,109020,21637,943436]
[null,"Q2",19630,293950,235233,50610,168527,45310,43481,81719,59631,135881,20590,919329,121962,22658,1018633]
[null,"Q3",43395,274448,223565,56288,170951,40950,44058,81148,60015,137455,20962,929670,131319,22613,1038376]
[null,"Q4",14479,292206,236909,66388,175262,51772,44166,84874,68296,140076,22155,959674,149420,23279,1085815]
[2014,"Q1",19989,309846,244399,32589,153855,43303,43515,81341,56404,139877,20788,901507,111613,23386,989734]
[null,"Q2",21768,327032,270728,50314,175369,46316,42713,80647,64131,142555,21152,971997,122846,25139,1069704]
[null,"Q3",45464,307697,258466,60237,177049,44191,40732,80357,64586,144620,21640,986573,132968,25413,1094128]
[null,"Q4"]
[]
[1995,null,62908,451714,341494,109229,296284,42224,48096,92630,91374,207660,37633,1439752,167029,26666,1580115]
[1996,null,65838,535568,409148,132384,325815,55080,52793,101361,100403,239258,39460,1647960,190455,25793,1812622]
[1997,null,64963,572839,461009,135622,361192,71774,56635,115183,104584,254895,46009,1783696,197048,27433,1953311]
[1998,null,72961,609275,495803,145366,402005,76733,78268,132962,115439,275574,50275,1958858,206833,23104,2142587]
[1999,null,69961,624288,511531,141315,432961,80541,74805,150973,120640,288898,52373,2036755,226465,25920,2237300]
[2000,null,74111,668006,561781,138046,470150,91435,68020,175778,126751,299640,56020,2167957,233210,28537,2372630]
[2001,null,77220,736259,613047,143936,501378,99927,77867,183343,138493,327458,58004,2343885,244117,25323,2562679]
[2002,null,68731,738301,602222,153439,523791,110079,65532,193619,164457,370241,63036,2451226,253241,29833,2674634]
[2003,null,66374,751229,617309,165534,547213,120201,86731,201673,164529,394900,69046,2567430,272362,38629,2801163]
[2004,null,70609,859689,703950,183603,565698,124689,92112,214454,179566,411456,70990,2772866,320946,36152,3057660]
[2005,null,72190,915252,752014,197029,587045,143241,93913,236236,190420,442170,71967,2949463,342759,34250,3257972]
[2006,null,72821,1014944,827397,203255,636462,160969,99820,254284,203217,465398,80243,3191413,352099,36381,3507131]
[2007,null,75389,1102465,901750,225677,681478,181555,126764,274534,231416,490122,84064,3473464,395546,37191,3831819]
[2008,null,77800,1135417,894785,239307,697975,188081,149991,305997,253509,517059,81977,3647113,407734,39501,4015346]
[2009,null,64525,1067352,812564,239190,646419,188617,159791,321451,243664,540583,81580,3553172,414592,45937,3921827]
[2010,null,60217,1071734,840146,246127,668181,183752,169583,322254,237179,542896,80946,3582869,427869,57087,3953651]
[2011,null,86648,1122681,889780,224729,661940,187413,170109,319933,238481,540084,84609,3636627,464120,78337,4022410]
[2012,null,94220,1136853,906728,212400,662413,186481,163249,325643,237570,543477,81821,3644127,485181,81633,4047675]
[2013,null,95566,1140421,912051,204329,662691,181815,175630,329575,241665,548795,84239,3664726,511721,90187,4086260]
[]
[]
[]
[null,null,2013,"Činnosti v oblasti nemovitostí",{"$f":"J110","v":329575}]
[null,null,null,"Informační a komunikační činnosti",{"$f":"H110","v":181815}]
[null,null,null,"Obchod, doprava, ubytování a pohostinství",{"$f":"G110","v":662691}]
[null,null,null,"Ostatní činnosti",{"$f":"M110","v":84239}]
[null,null,null,"Peněžnictví a pojišťovnictví",{"$f":"I110","v":175630}]
[null,null,null,"Profesní, vědecké, technické a administrativní činnosti",{"$f":"K110","v":241665}]
[null,null,null,"Průmysl, těžba a dobývání celkem",{"$f":"D110","v":1140421}]
[null,null,null,"Stavebnictví",{"$f":"F110","v":204329}]
[null,null,null,"Veřejná správa a obrana, vzdělávání, zdravotní a sociální péče",{"$f":"L110","v":548795}]
[null,null,null,"Zemědělství, lesnictví a rybářství",{"$f":"C110","v":95566}]
[null,null,null,"Zpracovatelský průmysl",{"$f":"E110","v":912051}]

{"sheet":"A.1 Zaměstnanci_osoby(M)","index":1,"n_rows":123,"n_cols":14,"rows_kept":123,"cut":false,"hidden":true,"merged":[[0,0,0,13],[2,0,3,1],[2,3,3,3],[2,4,2,5],[2,6,3,6],[2,13,3,13],[2,2,3,2],[2,7,3,7],[2,8,3,8],[2,9,3,9],[2,12,3,12],[2,10,3,10],[2,11,3,11],[104,0,104,1],[101,0,101,1],[102,0,102,1],[8,0,8,1],[103,0,103,1],[97,0,97,1],[98,0,98,1],[99,0,99,1],[100,0,100,1],[109,0,109,1],[4,10,5,10],[4,11,5,11],[4,12,5,12],[108,0,108,1],[107,0,107,1],[106,0,106,1],[105,0,105,1],[4,7,5,7],[4,6,5,6],[7,0,7,1],[92,0,92,1],[4,0,5,1],[4,2,5,2],[4,3,5,3],[96,0,96,1],[4,13,5,13],[4,9,5,9],[95,0,95,1],[91,0,91,1],[93,0,93,1],[94,0,94,1],[4,8,5,8],[4,4,4,5],[6,0,6,1]]}
["Zaměstnanci, osoby"]
["Employees, persons",null,null,null,null,null,null,null,null,null,null,null,null,"osoby s jedním zaměstnáním/one-job holder"]
["rok / čtvrtletí",null,"Zaměstnanci celkem","Zemědělství, lesnictví a rybářství","Průmysl, těžba a dobývání",null,"Stavebnictví","Obchod, doprava, ubytování a pohostinství","Informační a komunikační činnosti","Peněžnictví a pojišťovnictví","Činnosti v oblasti nemovitostí","Profesní, vědecké, technické a administrativní činnosti","Veřejná správa a obrana, vzdělávání, zdravotní a sociální péče","Ostatní činnosti"]
[null,null,null,null,"celkem","z toho: zpracovatelský průmysl"]
["Year / Quarter",null,"Employees total","  Agriculture, forestry and fishing","Manufacturing, mining and quarrying and other industry",null,"Construction","Trade, transportation, accommodation and food service","Information and communication","Financial and insurance activities","Real estate activities","Professional, scientific, technical and administrative activities","Public administration, education, health and social work","Other service activities"]
[null,null,null,null,"Total","of which: Manufacturing"]
[]
["NACE",null,null,"A","B+C+D+E","C","F","G+H+I","J","K","L","M+N","O+P+Q","R+S+T+U"]
[null,null,"1=2+…+12",2,3,4,5,6,7,8,9,10,11,12]
[]
[1995,"Q1",4488762,211010,1454785,1270317,387588,978073,69420,62601,44211,275395,910261,95418]
[null,"Q2",4489965,237684,1434164,1252312,415498,966316,69095,61712,43606,271651,895933,94306]
[null,"Q3",4514232,253075,1434746,1252822,442039,969006,69126,61737,43630,273959,872535,94379]
[null,"Q4",4522042,217982,1447950,1264330,429223,975169,69759,62312,44025,276373,904118,95131]
[1996,"Q1",4520840,211268,1534251,1339097,372804,949943,80846,72255,45596,261836,887411,104630]
[null,"Q2",4505972,237274,1507663,1315893,398287,935521,80153,71003,44831,257443,870698,103099]
[null,"Q3",4522379,252405,1505757,1314233,423091,936649,80052,70907,44781,258890,846834,103013]
[null,"Q4",4530472,217288,1519757,1326430,410882,942748,80789,71572,45192,261215,877189,103840]
[1997,"Q1",4499427,196287,1544705,1364675,346430,968378,87076,79289,53589,247498,874234,101941]
[null,"Q2",4483198,220471,1518870,1341863,370224,954177,86411,77967,52726,243481,858330,100541]
[null,"Q3",4475408,233504,1509488,1333596,391311,950540,85896,77490,52418,243631,831160,99970]
[null,"Q4",4459300,199981,1514223,1337751,377847,951155,86160,77729,52574,244383,855082,100166]
[1998,"Q1",4377259,198943,1514735,1344645,323245,911839,83515,79192,52109,256340,853665,103676]
[null,"Q2",4361781,223516,1489441,1322181,345397,898642,82873,77855,51261,252242,838275,102279]
[null,"Q3",4314847,235296,1467085,1302363,362024,887549,81654,76687,50513,250161,803046,100832]
[null,"Q4",4290882,200601,1468888,1303965,348762,886287,81765,76794,50578,250407,825979,100821]
[1999,"Q1",4210954,174944,1420819,1259827,298192,902629,80410,78100,56738,256931,845616,96575]
[null,"Q2",4204608,196961,1401144,1242392,319641,892035,80057,77027,55990,253508,832667,95578]
[null,"Q3",4204725,209082,1396071,1237885,338812,891093,79764,76730,55786,254335,807751,95301]
[null,"Q4",4197554,179312,1401941,1243091,327351,892346,80111,77072,56030,255329,832520,95542]
["2000","Q1",4140941,168591,1381061,1233780,272655,897129,82787,80156,55758,255149,850643,97012]
[null,"Q2",4152553,190894,1368449,1222488,293869,890796,82832,79405,55265,252949,841607,96487]
[null,"Q3",4162914,203258,1367994,1222086,312366,892669,82808,79377,55256,254660,818023,96503]
[null,"Q4",4163239,174159,1375320,1228636,302157,894930,83265,79824,55557,255943,845234,96850]
["2001","Q1",4117435,168276,1377373,1230225,260765,916385,80274,80086,48488,248228,838099,99461]
[null,"Q2",4122936,190478,1362956,1217368,280592,908757,80247,79264,48009,245742,828079,98812]
[null,"Q3",4163499,204385,1372644,1225973,300551,917356,80792,79795,48344,249289,810784,99559]
[null,"Q4",4161415,174618,1379344,1231966,290592,919175,81199,80208,48583,250424,837421,99851]
["2002","Q1",4085649,138346,1362073,1216901,264206,915431,82517,72907,49667,252293,846805,101404]
[null,"Q2",4147712,158530,1367924,1222072,288723,921012,83667,73203,49883,253452,849100,102218]
[null,"Q3",4138194,168082,1361573,1216426,305474,919093,83301,72872,49670,254172,822144,101813]
[null,"Q4",4121262,143464,1361320,1216190,294060,916428,83293,72861,49661,254093,844464,101618]
["2003","Q1",4041523,135438,1320121,1182792,257255,922652,80366,70465,48483,258540,842465,105738]
[null,"Q2",4024516,152575,1300593,1165295,275587,911068,79978,69419,47790,254863,828722,103921]
[null,"Q3",4040394,162732,1303499,1167928,293527,915391,80177,69587,47910,257326,806095,104150]
[null,"Q4",4033696,139074,1305700,1169841,283228,914279,80291,69685,47980,257718,831402,104339]
["2004","Q1",3999094,137545,1315771,1179642,259027,888337,81537,68277,48086,262756,832907,104851]
[null,"Q2",4045664,156481,1317004,1180687,282243,890891,82403,68326,48134,263072,832285,104825]
[null,"Q3",4072513,166421,1323715,1186730,301406,897604,82840,68684,48391,266417,811653,105382]
[null,"Q4",4094248,143774,1335234,1197040,292588,902673,83561,69290,48806,268642,843288,106392]
["2005","Q1",4117791,133560,1353279,1220262,271715,925127,88108,67041,55138,271217,850780,101826]
[null,"Q2",4159390,150794,1353366,1220332,294623,926952,89001,67049,55158,271323,849421,101703]
[null,"Q3",4219336,160502,1372059,1237214,314635,941750,90243,67990,55929,276960,836047,103221]
[null,"Q4",4224687,139159,1376947,1241603,305964,942449,90561,68236,56123,277883,863733,103632]
["2006","Q1",4205588,129925,1371449,1240627,275172,958246,94113,69729,61112,278107,862510,105225]
[null,"Q2",4226833,145891,1365013,1234867,296668,955714,94661,69423,60871,276928,857095,104569]
[null,"Q3",4241591,155562,1368272,1237782,313714,960285,94861,69577,61002,279792,833716,104810]
[null,"Q4",4262341,134426,1378201,1246723,306094,964396,95533,70081,61428,281726,864811,105645]
["2007","Q1",4274914,119682,1431391,1304044,270343,979780,96841,70354,62213,283987,852548,107775]
[null,"Q2",4327609,135181,1410866,1281687,297617,991852,100173,70195,58043,291271,865839,106572]
[null,"Q3",4350061,145114,1399707,1270611,311630,994245,102354,70541,58864,306546,852898,108162]
[null,"Q4",4366632,127849,1402846,1273948,306706,996967,105208,73529,58240,307225,879867,108195]
["2008","Q1",4388364,122175,1411546,1280506,283122,1012461,108535,71664,68246,310434,887002,113179]
[null,"Q2",4437420,137509,1414279,1283044,307348,1016367,109985,71826,68427,311168,887229,113282]
[null,"Q3",4472739,146729,1424168,1291978,326360,1025754,110716,72319,68882,315610,868071,114130]
[null,"Q4",4481446,126734,1429711,1296996,317402,1026846,111149,72604,69149,316759,896466,114626]
["2009","Q1",4375202,120150,1354336,1226062,296190,1038525,113673,73698,73519,309121,878439,117551]
[null,"Q2",4346141,130888,1308666,1181257,323362,1031850,115606,71927,67226,310321,872809,113486]
[null,"Q3",4319524,138770,1279794,1154236,339815,1022237,116489,71315,67194,322434,848120,113356]
[null,"Q4",4303606,124155,1274425,1149892,328925,1015778,119196,73693,65989,320922,868036,112487]
["2010","Q1",4211290,103792,1246320,1124812,289417,1013412,110301,73742,70327,305194,883142,115643]
[null,"Q2",4248065,114556,1252337,1129825,318362,1015584,111482,72298,66901,310408,874060,112077]
[null,"Q3",4280020,123675,1252466,1129720,338007,1022637,112576,72323,67344,326624,850568,113800]
[null,"Q4",4266233,110787,1253245,1131679,323881,1019270,114310,74416,66188,322838,870433,110865]
["2011","Q1",4207326,104675,1290211,1168813,269015,999999,108679,74242,60713,301375,881393,117024]
[null,"Q2",4239070,115926,1301303,1179578,294264,1000496,108564,73288,58581,305622,867617,113409]
[null,"Q3",4250833,123885,1300110,1178822,309699,1006700,108491,73554,58794,312673,841381,115546]
[null,"Q4",4223388,112492,1284960,1164867,296513,999812,109196,74790,57128,310405,864723,113369]
["2012","Q1",4194863,104160,1292571,1171305,262189,999409,108877,78305,66899,306530,859625,116298]
[null,"Q2",4241685,115830,1305518,1183511,290440,1001915,109559,77366,64401,313287,850251,113118]
[null,"Q3",4299162,125674,1314475,1191505,307855,1018031,110444,78090,64256,324601,838779,116957]
[null,"Q4",4285695,115001,1302370,1180900,295760,1013859,112207,79306,62539,323135,866147,115371]
["2013","Q1",4239736,109320,1302244,1181242,258355,1014519,108959,78241,70613,309940,869216,118329]
[null,"Q2",4297022,120607,1319714,1197284,283480,1017707,109548,76105,66347,316900,871450,115164]
[null,"Q3",4299507,128845,1314394,1193979,294057,1019748,108302,74714,63533,327283,850820,117811]
[null,"Q4",4292883,118137,1310956,1192231,282532,1014694,109410,75053,61951,327701,876878,115571]
["2014","Q1",4239537,108033,1302739,1184654,245869,1009398,109171,76733,73428,319622,876831,117713]
[null,"Q2",4272022,118006,1318028,1200235,269537,1006994,108411,73277,68708,323120,872240,113701]
[null,"Q3",4324342,126991,1330228,1212495,283815,1019133,108270,72762,66583,335028,864116,117416]
[null,"Q4"]
[]
[1995,null,4503750,229938,1442911,1259945,418587,972141,69350,62090,43868,274345,895712,94808]
[1996,null,4519916,229559,1516856,1323912,401266,941216,80460,71434,45100,259846,870533,103646]
[1997,null,4479333,212561,1521821,1344471,371453,956062,86386,78119,52827,244748,854701,100655]
[1998,null,4336192,214589,1485038,1318289,344857,896079,82452,77632,51115,252287,830241,101902]
[1999,null,4204460,190075,1404993,1245798,320999,894526,80085,77232,56136,255026,829639,95749]
["2000",null,4154912,184225,1373206,1226748,295262,893881,82923,79691,55459,254675,838877,96713]
["2001",null,4141321,184439,1373079,1226383,283125,915418,80628,79838,48356,248421,828596,99421]
["2002",null,4123204,152106,1363223,1217897,288116,917991,83194,72961,49720,253502,840628,101763]
["2003",null,4035032,147455,1307478,1171464,277399,915847,80203,69789,48041,257112,827171,104537]
["2004",null,4052880,151055,1322931,1186025,283816,894876,82586,68644,48354,265222,830033,105363]
["2005",null,4180301,146004,1363914,1229854,296734,934069,89478,67579,55587,274346,849995,102595]
["2006",null,4234088,141451,1370735,1240001,297912,959660,94792,69702,61103,279138,854533,105062]
["2007",null,4329804,131957,1411202,1282572,296574,990711,101144,71155,59340,297257,862788,107676]
["2008",null,4444992,133287,1419926,1288131,308558,1020357,110096,72103,68676,313493,884692,113804]
["2009",null,4336118,128491,1304306,1177862,322073,1027097,116241,72658,68482,315699,866851,114220]
["2010",null,4251402,113203,1251091,1129008,317417,1017726,112167,73195,67690,316266,869551,113096]
["2011",null,4230154,114244,1294147,1173021,292373,1001752,108732,73968,58804,307519,863778,114837]
["2012",null,4255351,115166,1303734,1181806,289061,1008303,110272,78267,64524,316888,853700,115436]
["2013",null,4282287,119227,1311827,1191184,279606,1016667,109055,76028,65611,320456,867091,116719]
[]
[]
[null,null,null,2013,"Činnosti v oblasti nemovitostí",null,null,65611]
[null,null,null,null,"Informační a komunikační činnosti",null,null,109055]
[null,null,null,null,"Obchod, doprava, ubytování a pohostinství",null,null,1016667]
[null,null,null,null,"Ostatní činnosti",null,null,116719]
[null,null,null,null,"Peněžnictví a pojišťovnictví",null,null,76028]
[null,null,null,null,"Profesní, vědecké, technické a administrativní činnosti",null,null,320456]
[null,null,null,null,"Průmysl, těžba a dobývání celkem",null,null,1311827]
[null,null,null,null,"Stavebnictví",null,null,279606]
[null,null,null,null,"Veřejná správa a obrana, vzdělávání, zdravotní a sociální péče",null,null,867091]
[null,null,null,null,"Zemědělství, lesnictví a rybářství",null,null,119227]
[null,null,null,null,"Zpracovatelský průmysl",null,null,1191184]

{"sheet":"A.2 Nezaměstnanost v okresech","index":2,"n_rows":83,"n_cols":4,"rows_kept":83,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[null,null,"Okres ","Podíl nezaměstnaných uchazečů "]
[null,null,"Benešov",4.1000000000000002E-2]
[null,null,"Beroun",5.8000000000000003E-2]
[null,null,"Blansko",6.3E-2]
[null,null,"Brno-město",8.7999999999999995E-2]
[null,null,"Brno-venkov",6.2E-2]
[null,null,"Bruntál",0.123]
[null,null,"Břeclav",6.7000000000000004E-2]
[null,null,"Česká Lípa",7.4999999999999997E-2]
[null,null,"České Budějovice",4.9000000000000002E-2]
[null,null,"Český Krumlov",7.4999999999999997E-2]
[null,null,"Děčín",9.8000000000000004E-2]
[null,null,"Domažlice",5.0999999999999997E-2]
[null,null,"Frýdek-Místek",6.7000000000000004E-2]
[null,null,"Havlíčkův Brod",5.8000000000000003E-2]
[null,null,"Hlavní město Praha",5.0999999999999997E-2]
[null,null,"Hodonín",9.1999999999999998E-2]
[null,null,"Hradec Králové",6.6000000000000003E-2]
[null,null,"Cheb",6.0999999999999999E-2]
[null,null,"Chomutov",0.111]
[null,null,"Chrudim",5.8999999999999997E-2]
[null,null,"Jablonec nad Nisou",6.8000000000000005E-2]
[null,null,"Jeseník",8.7999999999999995E-2]
[null,null,"Jičín",4.7E-2]
[null,null,"Jihlava",6.2E-2]
[null,null,"Jindřichův Hradec",4.7E-2]
[null,null,"Karlovy Vary",0.08]
[null,null,"Karviná",0.12]
[null,null,"Kladno",8.3000000000000004E-2]
[null,null,"Klatovy",5.2999999999999999E-2]
[null,null,"Kolín",7.8E-2]
[null,null,"Kroměříž",7.9000000000000001E-2]
[null,null,"Kutná Hora",7.0999999999999994E-2]
[null,null,"Liberec",8.1000000000000003E-2]
[null,null,"Litoměřice",8.8999999999999996E-2]
[null,null,"Louny",9.6000000000000002E-2]
[null,null,"Mělník",7.8E-2]
[null,null,"Mladá Boleslav",4.3999999999999997E-2]
[null,null,"Most",0.127]
[null,null,"Náchod",5.3999999999999999E-2]
[null,null,"Nový Jičín",6.7000000000000004E-2]
[null,null,"Nymburk",7.5999999999999998E-2]
[null,null,"Olomouc",8.1000000000000003E-2]
[null,null,"Opava",7.5999999999999998E-2]
[null,null,"Ostrava-město",0.111]
[null,null,"Pardubice",4.9000000000000002E-2]
[null,null,"Pelhřimov",4.1000000000000002E-2]
[null,null,"Písek",4.5999999999999999E-2]
[null,null,"Plzeň-jih",4.5999999999999999E-2]
[null,null,"Plzeň-město",5.5E-2]
[null,null,"Plzeň-sever",5.1999999999999998E-2]
[null,null,"Praha-východ",3.3000000000000002E-2]
[null,null,"Praha-západ",4.3999999999999997E-2]
[null,null,"Prachatice",0.04]
[null,null,"Prostějov",6.5000000000000002E-2]
[null,null,"Přerov",9.5000000000000001E-2]
[null,null,"Příbram",8.3000000000000004E-2]
[null,null,"Rakovník",7.0000000000000007E-2]
[null,null,"Rokycany",4.3999999999999997E-2]
[null,null,"Rychnov nad Kněžnou",4.2000000000000003E-2]
[null,null,"Semily",7.2999999999999995E-2]
[null,null,"Sokolov",9.8000000000000004E-2]
[null,null,"Strakonice",6.5000000000000002E-2]
[null,null,"Svitavy",7.1999999999999995E-2]
[null,null,"Šumperk",8.2000000000000003E-2]
[null,null,"Tábor",6.9000000000000006E-2]
[null,null,"Tachov",6.5000000000000002E-2]
[null,null,"Teplice",8.8999999999999996E-2]
[null,null,"Trutnov",7.4999999999999997E-2]
[null,null,"Třebíč",8.4000000000000005E-2]
[null,null,"Uherské Hradiště",5.8999999999999997E-2]
[null,null,"Ústí nad Labem",0.125]
[null,null,"Ústí nad Orlicí",5.5E-2]
[null,null,"Vsetín",7.6999999999999999E-2]
[null,null,"Vyškov",5.5E-2]
[null,null,"Zlín",6.0999999999999999E-2]
[null,null,"Znojmo",9.0999999999999998E-2]
[null,null,"Žďár nad Sázavou",6.7000000000000004E-2]

{"sheet":"A.3 Oborový multiplikátor","index":3,"n_rows":99,"n_cols":5,"rows_kept":99,"cut":false,"hidden":true,"merged":[[1,1,2,14]]}
[]
[null,"A.3 OBOROVÝ MULTIPLIKÁTOR"]
[]
[]
[]
[]
[]
[null,"SIMULACE DOPADŮ JEDNOTKOVÉ INVESTICE DO PRODUKCE, HRUBÉ PŘIDANÉ HODNOTY A HDP"]
[]
[null,null,"CZ-CPA","Multiplikátor","Pojistná hodnota (v CZK)"]
[null,null,"1  Produkty zemědělství a myslivosti ",1.9224312026198995]
[null,null,"2  Produkty lesnictví, těžby dřeva ",1.7820944475186569]
[null,null,"3  Ryby; akvakultura",1.924151571796461]
[null,null,"5  Černé a hnědé uhlí a lignit",1.57482611159881]
[null,null,"6  Ropa a zemní plyn",1.5222988285179426]
[null,null,"7  Rudy",1.4156067003426918]
[null,null,"8  Ostatní těžba a dobývání nerostných surovin",1.6544435876703956]
[null,null,"9  Podpůrné služby při těžbě",1.7346474219291439]
[null,null,"10  Potravinářské výrobky",2.1953054727756904]
[null,null,"11  Nápoje",1.8990599736568259]
[null,null,"12  Tabákové výrobky",1.6525905399314043]
[null,null,"13  Textilie",1.4817868663255798]
[null,null,"14  Oděvy",1.1983444613072669]
[null,null,"15  Usně a související výrobky",1.0835914959417607]
[null,null,"16  Dřevo a dřevěné a korkové výrobky",2.0069722691091054]
[null,null,"17  Papír a výrobky z papíru",1.6965331270966431]
[null,null,"18  Tiskařské a nahrávací služby",1.6845219300430996]
[null,null,"19  Koks a rafinované ropné produkty",1.3455658652253801]
[null,null,"20  Chemické látky a chem. přípravky",1.6287714861281646]
[null,null,"21  Základní farmaceutické výrobky a přípravky",1.6701755652170807]
[null,null,"22  Pryžové a plastové výrobky",1.5029758177811126]
[null,null,"23  Ostatní nekovové minerální výrobky",1.7362041609753955]
[null,null,"24  Základní kovy",1.7243554824338156]
[null,null,"25  Kovodělné výrobky",1.6523895044375185]
[null,null,"26  Počítače, elektron.a optické přístroje",1.3168934978585596]
[null,null,"27  Elektrická zařízení",1.3693545058137433]
[null,null,"28  Stroje a zařízení j. n",1.6370311832499247]
[null,null,"29  Motorová vozidla (kromě motocyklů), přívěsy a návěsy",1.7589389131849402]
[null,null,"30  Ostatní dopravní prostředky a zařízení",1.4964450316300524]
[null,null,"31  Nábytek",1.7695721576042953]
[null,null,"32  Ostatní výrobky zpracovatelského průmyslu",1.4225704989405981]
[null,null,"33  Opravy, údržba a instalace strojů a zařízení",1.7907089462459913]
[null,null,"35  Elektřina, plyn, pára a klimatizovaný vzduch",1.7603994660309972]
[null,null,"36  Přírodní voda; úprava a rozvod vody, obchod s vodou",1.6528888674379054]
[null,null,"37   Činnosti související s odpadními vodami;  ",2.0347496897474748]
[null,null,"38   Shromažďování, sběr a odstraňování odpadů, úprava odpadů k dalšímu využití;",2.0347496897474748]
[null,null,"39   Sanace a jiné činnosti související s odpady",2.0347496897474748]
[null,null,"41   Výstavba budov",2.2362985311790764]
[null,null,"42   Inženýrské stavitelství",2.9600075671399333]
[null,null,"43   Specializované stavební činnosti ",1.7331335936938701]
[null,null,"45   Velkoobchod, maloobchod a opravy motorových vozidel ",1.7422892581599407]
[null,null,"46   Velkoobchod, kromě motorových vozidel; ",1.7789288746529111]
[null,null,"47   Maloobchod, kromě motorových vozidel ",1.7789288746529111]
[null,null,"49  Pozemní a potrubní doprava",1.8314392954798822]
[null,null,"50   Vodní doprava",2.2054297433978864]
[null,null,"51   Letecká doprava",2.0199100368888336]
[null,null,"52   Skladování a vedlejší činnosti v dopravě",1.9265644088361016]
[null,null,"53   Poštovní a kurýrní činnosti",1.5799707605859747]
[null,null,"55  Ubytování",1.9435915659408152]
[null,null,"56   Stravování a pohostinství",1.7713925218760558]
[null,null,"58   Vydavatelské činnosti",1.8687398526451695]
[null,null,"59   Činnosti v oblasti filmů, videozáznamů a televizních programů, pořizování zvukových nahrávek a hudební vydavatelské činnosti",1.7411456997522154]
[null,null,"60   Tvorba programů a vysílání",1.7776618968673212]
[null,null,"61   Telekomunikační činnosti",1.5965058091502511]
[null,null,"62   Činnosti v oblasti informačních technologií",1.742041688578519]
[null,null,"63   Informační činnosti",1.7850868623300133]
[null,null,"64   Finanční zprostředkování, kromě pojišťovnictví a penzijního financování",1.6545355266692687]
[null,null,"65   Pojištění, zajištění a penzijní financování, kromě povinného sociálního zabezpečení",2.130263402003695]
[null,null,"66   Ostatní finanční činnosti",1.9076557522352642]
[null,null,"68   Činnosti v oblasti nemovitostí",1.744633628551101]
[null,null,"69   Právní a účetnické činnosti",1.6158474872631907]
[null,null,"70   Činnosti vedení podniků; poradenství v oblasti řízení",1.8456758401163729]
[null,null,"71   Architektonické a inženýrské činnosti; technické zkoušky a analýzy",2.1057822439261886]
[null,null,"72   Výzkum a vývoj",1.4746850411548029]
[null,null,"73   Reklama a průzkum trhu",2.6854697184173508]
[null,null,"74   Ostatní profesní, vědecké a technické činnosti",2.1355169829561089]
[null,null,"75   Veterinární činnosti",1.3938740908750045]
[null,null,"77   Činnosti v oblasti pronájmu a operativního leasingu",1.649553763369066]
[null,null,"78   Činnosti související se zaměstnáním",2.2030367574968999]
[null,null,"79   Činnosti cestovních agentur, kanceláří a jiné rezervační a související činnosti",2.6462640911419997]
[null,null,"80   Bezpečnostní a pátrací činnosti",1.5979406857574827]
[null,null,"81   Činnosti související se stavbami a úpravou krajiny ",1.7519979284911065]
[null,null,"82   Administrativní, kancelářské a jiné podpůrné činnosti pro podnikání",1.7111762810390809]
[null,null,"84   Veřejná správa a obrana; povinné sociální zabezpečení",1.4979373044780511]
[null,null,"85   Vzdělávání",1.3273241806232403]
[null,null,"86   Zdravotní péče",1.3559622629286838]
[null,null,"87   Pobytové služby sociální péče",1.3491299359879023]
[null,null,"88   Ambulantní nebo terénní sociální služby",1.4050491683343656]
[null,null,"90   Tvůrčí, umělecké a zábavní činnosti",1.7075243018649289]
[null,null,"91   Činnosti knihoven, archivů, muzeí a jiných kulturních zařízení",1.5854151510062233]
[null,null,"92   Činnosti heren, kasin a sázkových kanceláří",1.7378152767834718]
[null,null,"93 Sportovní, zábavní a rekrační činnosti",2.0833705509196458]
[null,null,"94 Činnosti organizací sdružujících osoby za účelem prosazování společných zájmů",1.8458212619670029]
[null,null,"95 Opravy počítačů a výrobků pro osobní potřebu a převážně pro domácnost",1.7379447726829815]
[null,null,"96 Poskytování ostatních osobních služeb;",1.3833164558533633]
[null,null,"97 Činnosti domácností jako zaměstnavatelů domácího personálu",1.3833164558533633]
[null,null," 98 Činnosti domácností produkujících blíže neurčené výrobky a služby pro vlastní potřebu",1.3833164558533633]
[null,null,"99 Činnosti exteritoriálních organizací a orgánů",1.3833164558533633]
[null,null,"Průměrný oborový multiplikátor",1.7201094258964587]

{"sheet":"A.4 GDP svět DivExp","index":4,"n_rows":215,"n_cols":12,"rows_kept":215,"cut":false,"hidden":true,"merged":[]}
["Country Name","Country Code","2005 [YR2005]","2006 [YR2006]","2007 [YR2007]","2008 [YR2008]","2009 [YR2009]","2010 [YR2010]","2011 [YR2011]","2012 [YR2012]","2013 [YR2013]","2014 [YR2014]"]
["Afghanistan","AFG",6275076015.7225409,7057597615.2955894,9843851008.6557808,10190534636.495815,12486950468.736399,15936784436.181129,17870159081.514317,20506795254.35136,20724663536.824516,".."]
["Albania","ALB",8376483740.482892,9132562332.4302425,10701011855.854223,12881352687.777521,12044212903.554083,11926953259.262877,12890867763.176767,12344532541.199392,12903854876.372377,".."]
["Algeria","DZA",103198650297.77919,117026655313.74335,134977867931.58214,171000162581.48428,137211795394.16631,161207304960.4552,199070864637.55811,204331017992.08017,210183410526.10361,".."]
["American Samoa","ASM","..","..","..","..","..","..","..","..","..",".."]
["Andorra","ADO",2539759285.9274735,2823503852.6232829,3245411583.7196965,3712034266.5067363,"..","..","..","..","..",".."]
["Angola","AGO",28233699240.324924,41789494461.546112,60448890972.421761,84178086998.670837,75492417649.327591,82470894868.333679,104115863405.18286,115332111283.36195,121703638683.74409,".."]
["Antigua and Barbuda","ATG",1001970945.0823326,1141418339.6196029,1289259236.4901199,1347407407.4074073,1206296296.2962961,1135555555.5555556,1127037037.0370369,1194074074.074074,1230000000,".."]
["Argentina","ARG",222907566120.93216,264489701813.20636,329761480066.76508,406003733832.96967,378496221140.69666,462703793707.18744,557727273772.91333,603153016502.59302,609888971017.93347,".."]
["Armenia","ARM",4900436758.5046644,6384457744.447649,9206301700.3961945,11662040713.875309,8647936747.9870396,9260287416.0601444,10142342769.946447,9958217880.3377609,10432169571.24996,".."]
["Aruba","ABW",2331005586.5921788,2421474860.3351955,2623726256.9832401,2791960893.8547487,2498932960.8938546,2467703910.6145253,2584463687.1508379,"..","..",".."]
["Australia","AUS",693662607126.7478,747463312368.97278,853854910889.53442,1055506156996.8894,926710311519.4137,1141793593834.2456,1386889147177.3132,1532407884934.1882,1560597150412.2236,".."]
["Austria","AUT",304983601949.95776,324954469985.96039,375042040683.64948,414171244876.61224,383733551535.80457,377679836476.59576,415984217114.76898,394457535617.26562,415671597774.51337,".."]
["Azerbaijan","AZE",13245421880.834042,20982270733.248421,33050343782.775902,48852482960.077896,44291490420.502617,52902703376.105644,65951627200.202614,68730906313.64563,73560484384.958572,".."]
["Bahamas, The","BHS",7706222000,7965588000,8318996000,8246650000,7820420000,7888087000,7872584000,8149004000,"..",".."]
["Bahrain","BHR",15969151305.83622,18505250857.347614,21730590263.360409,25711147928.720703,22938464723.000511,25713547868.835384,29044378668.460304,30362317939.172226,32788114767.178375,".."]
["Bangladesh","BGD",60277560975.609756,61901116736.152473,68415421372.719376,79554350677.743774,89356650349.406403,100360101353.93945,111905616039.48631,116033894877.8546,129856605444.7896,".."]
["Barbados","BRB",3891500000,4314050000,4513250000,4541550000,4592650000,4433700000,4368900000,4224850000,"..",".."]
["Belarus","BLR",30210091836.829445,36961918858.738525,45275711995.824951,60763483146.067413,49208656976.038948,55220932613.957985,59734593904.64016,63615445566.848282,71709513654.339325,".."]
["Belgium","BEL",377350395463.36371,399965710785.10822,459619168192.16095,507379274927.16718,473254348142.43286,471218301721.44495,513317999899.71063,482918013610.42712,508115693499.71027,".."]
["Belize","BLZ",1114200000,1217450000,1290500000,1369500000,1338500000,1398500000,1489000000,1572500000,1604500000,".."]
["Benin","BEN",4358015992.898385,4705087452.1919622,5506275948.3579922,6633561835.2379036,6585134688.0954933,6558416322.119997,7294900430.8943815,7543183758.8736095,8307019674.5202818,".."]
["Bermuda","BMU",4868136000,5414299000,5895048000,6109928000,5806378000,5744414000,5550771000,5473536000,"..",".."]
["Bhutan","BTN",818869145.81152606,897672085.7553587,1196091805.6040292,1258193518.7313261,1264758197.9659252,1585396256.123163,1840841618.2865622,1861157558.4127107,1883654335.1456881,".."]
["Bolivia","BOL",9549196255.888916,11451845341.244062,13120183156.714897,16674324634.237322,17339992165.242165,19649631308.164806,23948541156.119358,27035110130.246021,30601157742.402313,".."]
["Bosnia and Herzegovina","BIH",10948051122.273796,12400102623.308319,15280615815.255423,18543289394.847214,17082889409.759216,16775919279.474504,18252896438.979317,16853238733.412167,17827710270.857376,".."]
["Botswana","BWA",9931223496.1573029,10126990487.984779,10939028155.368761,11113042238.183571,10106837286.0116,13746712705.593555,15292424757.196375,14537490552.850981,14788476190.476191,".."]
["Brazil","BRA",882185702547.24731,1088916819852.941,1366823994658.7231,1653508561457.0835,1620188056416.925,2143067871759.8906,2476694763271.1621,2248780912395.6787,2245673032353.7593,".."]
["Brunei Darussalam","BRN",9531402829.8485928,11470703002.076908,12247694247.229778,14393099068.585943,10732366286.264265,12369708858.902905,16691360399.105898,16953952625.402962,16111135788.961639,".."]
["Bulgaria","BGR",28895083539.800518,33209188738.536526,42113656147.225525,51824892678.184128,48568714011.516312,47726575741.166916,53542780661.215782,51303659417.90947,53009839847.99131,".."]
["Burkina Faso","BFA",5462709054.7798891,5844669738.1110401,6755823932.7985668,8350710389.3123074,8348156389.0769367,9209288383.0871105,10395757480.230143,10726305449.611792,11582556068.334547,".."]
["Burundi","BDI",1117254387.1003532,1273180655.1980519,1356078300.1237304,1611634286.3408089,1739781535.887383,2026864414.4687095,2355652063.5860519,2472384813.057488,2718232385.2638755,".."]
["Cabo Verde","CPV",971976952.23187232,1107890815.2470155,1513934037.707067,1789332787.6983702,1711816592.9548042,1664310632.0316164,1864823990.9938033,1757304418.7944503,1888123343.7725849,".."]
["Cambodia","KHM",6293046162.1139889,7274424518.5676403,8639164917.0373745,10351829065.601301,10401935531.824463,11242266333.924591,12829541141.017519,14054443213.473097,15249684397.078527,".."]
["Cameroon","CMR",16587921220.967588,17953103008.559017,20431779033.657978,23735537026.276859,22165009362.786434,22493301699.367199,25486923058.875656,26472637886.568901,29274957493.320377,".."]
["Canada","CAN",1164179473989.6987,1310795189078.165,1457872837625.9441,1542560728744.9392,1370839154047.03,1614072093764.0732,1778632046932.5872,1821445449562.2004,1826768562832.0068,".."]
["Cayman Islands","CYM","..","..","..","..","..","..","..","..","..",".."]
["Central African Republic","CAF",1350300947.4675481,1473721520.6993546,1698125679.6518774,1985370254.9617152,1981728179.4988189,1986014759.1978452,2195599491.1697845,2169706411.4779911,1538175744.0777485,".."]
["Chad","TCD",6646663021.4357147,7422102519.5684767,8638711756.5947571,10351933631.608555,9253484289.6440086,10657705072.328405,12156380062.035542,12887072081.636263,13413893611.853291,".."]
["Channel Islands","CHI",8827272727.2727261,9676172953.0818768,11514605842.336935,"..","..","..","..","..","..",".."]
["Chile","CHL",124404150138.16219,154671012210.64542,173006275030.33823,179857806671.50131,172323378550.07788,217501911333.70926,251162316597.84344,266259263033.37302,277198774856.8067,".."]
["China","CHN",2256902590825.3296,2712950885444.1016,3494055942162.3398,4521827271025.6152,4990233518751.6465,5930502270317.416,7321891954612.7061,8229490030098.3799,9240270452050.2363,".."]
["Colombia","COL",146520136085.39001,162773603929.70593,207520150283.03955,244056732297.3884,233821670544.25751,287018184637.52924,335415156702.18616,370328075210.14435,378147773315.63983,".."]
["Comoros","COM",387036131.68557632,403179474.35130644,464948879.25937444,530131963.42865825,535199685.94868624,543376206.06227398,610372697.42046142,595898770.33229923,657300888.2513535,".."]
["Congo, Dem. Rep.","ZAR",11964484457.523331,14296505933.190552,16364027646.811932,19206060074.812565,18262773766.138626,20523286237.11451,23831631365.286545,27452795397.98246,30629191170.425533,".."]
["Congo, Rep.","COG",6087002681.7409525,7731261168.830965,8394688589.0345936,11859015180.873335,9593536719.0202961,12007880067.384727,14425606793.302223,13677929161.714231,14108139017.083637,".."]
["Costa Rica","CRI",19964893807.393452,22526464409.082855,26321999607.446442,29831167681.382614,29382692643.139225,36298327669.897369,41237296806.853241,45374788701.16713,49621089476.131668,".."]
["Cote d'Ivoire","CIV",16363437145.202511,17367303155.980156,19795705245.348888,23414253327.850113,23041633638.230652,22920779597.555038,24074553674.343658,24680372724.437153,30905260389.221565,".."]
["Croatia","HRV",44821408830.90197,49855078905.481186,59319390297.926765,69595512099.140732,62202619240.144592,58873994412,61520901516.315155,56155732956.831078,57538524788.815758,".."]
["Cuba","CUB",42644200000,52742100000,58603500000,60806200000,62078610000,64328220000,68233900000,"..","..",".."]
["Curacao","CUW","..","..","..","..","..","..","..","..","..",".."]
["Cyprus","CYP",16997801392.375505,18435765910.011112,21841815680.880329,25321517504.028126,23542650736.315643,23132450331.125828,24851264943.00806,22766912959.999989,21911444503.451939,".."]
["Czech Republic","CZE",130066444281.34624,148374084905.97375,180478622230.25217,225426789026.65189,197187168861.14462,198493579254.64374,216061200559.45068,196446226535.56378,198449884392.81778,".."]
["Denmark","DNK",257675536234.49411,274376966576.02017,311417554326.17017,343881327748.06213,310544936763.95587,312949418348.7951,333743578564.37225,315164386681.7522,330613595497.26013,".."]
["Djibouti","DJI",708633194.72656584,768873684.03283799,847918929.10798383,999105339.26772857,1198997304.764209,1128611700.3618031,1239144501.7752545,1353632941.5206981,1456344495.023098,".."]
["Dominica","DMA",361615917.77777773,382299140.37037033,412592592.59259254,452222222.22222221,482592592.59259254,475185185.18518513,491481481.48148143,495555555.55555552,504814814.81481481,".."]
["Dominican Republic","DOM",33969724872.463821,35965041793.379402,41320673507.959969,45796187338.197227,46484962936.913834,50980167048.189857,55433248935.435608,58920504571.406769,60613625980.400368,".."]
["Ecuador","ECU",41507085000,46802044000,51007777000,61762635000,62519686000,67513698000,76769729000,84039856000,90023493747.199997,".."]
["Egypt, Arab Rep.","EGY",89685724889.162766,107484034648.24513,130477817194.41161,162818181818.18182,188984088127.29498,218887812549.85132,236000735704.43936,262831912586.53763,271972822883.38037,".."]
["El Salvador","SLV",17093800000,18550700000,20104900000,21431000000,20661000000,21418300000,23139000000,23813600000,24259100000,".."]
["Equatorial Guinea","GNQ",6915849240.1544256,8081982438.4420681,10197937673.101515,15419096232.465376,9380412630.2496243,11586407487.366947,15715842150.849567,16486743747.345676,15573546338.687757,".."]
["Eritrea","ERI",1098425899.8988411,1211161879.5086179,1317974493.4089429,1380188800.0314732,1856695550.4686506,2117039510.7019448,2607739837.3983741,3091967479.6747966,3444097560.9756098,".."]
["Estonia","EST",13905561150.077105,16798498859.988153,21993674014.815826,23781549758.176773,19406617021.737186,19033475893.225327,22542967739.012066,22376042497.825966,24476537986.014091,".."]
["Ethiopia","ETH",12173919387.077959,15000803171.059376,19346646116.726063,26571320718.472092,31843357840.402245,29385611867.38678,31367606699.751858,42805215879.455231,46869297570.627686,".."]
["Faeroe Islands","FRO",1730894295.3859494,1970135198.7623596,2278229880.4122195,2412859692.8267393,2198138372.2882352,"..","..","..","..",".."]
["Fiji","FJI",3006725014.7841511,3103099942.2299247,3405050611.687263,3629936625.46276,2925499821.0359464,3225095136.3186154,3753485389.2482715,4035420973.2387285,4027913544.0425763,".."]
["Finland","FIN",195777993334.32822,207949452679.31543,246127525619.74985,271974334105.3111,239382634648.90479,236706436522.74377,262379400237.96634,247143237013.41394,256842118721.2287,".."]
["France","FRA",2136555737949.5598,2255706212515.7734,2582391514259.8071,2831795243284.9512,2619685205628.0986,2565039332950.9653,2782210861682.8369,2611221313281.6855,2734949064748.584,".."]
["French Polynesia","PYF","..","..","..","..","..","..","..","..","..",".."]
["Gabon","GAB",8665736617.550602,9545982814.0849361,11570860872.227442,15685389826.888157,12031268402.387711,14569527124.619944,18796191833.085072,17843815459.300541,19343506598.655979,".."]
["Gambia, The","GMB",624173996.31270754,655068112.2867769,798869805.08988404,965771303.03856504,900629372.99955118,951805801.35401237,898282865.87132168,914109100.32710266,914293769.38257682,".."]
["Georgia","GEO",6411147323.2016945,7761900179.1130743,10172260738.490662,12799337249.969538,10766836276.563902,11638536861.831455,14434619972.407173,15846484587.900442,16126548034.146929,".."]
["Germany","DEU",2766253792966.2241,2902749305068.4282,3323809686746.1631,3623687767058.3218,3298217546532.7461,3304439018398.4565,3628110015052.4966,3425956470873.7559,3634822579319.1567,".."]
["Ghana","GHA",10731883141.445677,20410239313.113453,24757608488.014507,28528016511.347702,25978563316.297558,32174210792.963085,39564970069.782059,41740897827.357948,47928717948.717949,".."]
["Greece","GRC",240075690352.18625,261712613837.1619,305431981540.77771,341594120811.16449,321015994273.83899,294222876630.78204,289886951188.23883,248424267493.67242,241720741047.69794,".."]
["Greenland","GRL",1702543476.5570936,1738432116.4372764,2121759848.4241967,1739579593.5667284,1267711816.1242578,"..","..","..","..",".."]
["Grenada","GRD",700431791.33363211,704762535.92381501,758888875.4864279,825925911.33954823,771481467.85662735,771111097.49279797,778518504.76938581,801481467.32680821,834074059.34379494,".."]
["Guam","GUM","..","..","..","..","..","..","..","..","..",".."]
["Guatemala","GTM",27211230373.830551,30231130542.98315,34113106486.12722,39136441798.941803,37733606155.655754,41338007892.973267,47654789734.631493,50388454861.111115,53796711129.212914,".."]
["Guinea","GIN",2937072009.0375109,2821346683.5202241,4134173271.0252447,4515824643.3527699,4609923720.1802006,4735956475.8380318,5067360041.1088514,5651088170.2860603,6192819666.7028246,".."]
["Guinea-Bissau","GNB",572853553.53044808,578517348.94190276,690721769.22581077,842890956.08609939,832530156.75006974,835390892.98831928,967762548.67798185,822320637.7821455,858651121.36669087,".."]
["Guyana","GUY",824880550.34396493,1458449057.8855877,1740334781.837312,1922598121.2306633,2025565089.4827166,2259288396.2446685,2576602497.3347874,2851154075.9538512,3075733570.6752853,".."]
["Haiti","HTI",4154289832.3920145,4879738635.9558649,5885325589.9764175,6548530572.3529139,6584649419.2834759,6622541528.5688763,7516834160.2527666,7890216507.6891251,8459326659.7565689,".."]
["Honduras","HND",9672006169.1299438,10841723354.420088,12275491272.97381,13789720387.390369,14587485644.426332,15839344591.984165,17710325578.444897,18564264544.512928,18550011298.102901,".."]
["Hong Kong SAR, China","HKG",181570082162.18994,193536265094.36389,211597405593.86777,219279678430.16385,214046415026.18747,228637697575.03992,248514003083.24768,262630086122.42792,274012815223.55731,".."]
["Hungary","HUN",110321711572.90845,112533152716.38387,136102020866.70837,154233541852.26819,126631684032.78262,127503279792.24777,137452115092.88504,124600394632.11458,129988654194.3271,".."]
["Iceland","ISL",16286331747.042782,16651492783.542318,20428232684.271328,16832076486.74262,12115441517.297041,12564705489.042225,14042801904.273441,13586213061.265827,14619878414.274588,".."]
["India","IND",834215013605.00818,949116769619.21582,1238700195643.8977,1224097069460.4597,1365372433342.0327,1708458876830.1794,1880100141185.468,1858744737180.0908,1876797199132.5303,".."]
["Indonesia","IDN",285868610016.59143,364570525997.05414,432216737774.86053,510244548959.96661,539579955780.06226,709190823319.75391,845931645338.69617,876719347689.15613,868345645449.29761,".."]
["Iran, Islamic Rep.","IRN",192014940324.05362,222880533511.28671,286057933325.51819,355988367221.61353,362661111280.07056,422567967404.51208,528426099488.5224,502729273637.90265,368904351626.50543,".."]
["Iraq","IRQ",49954890353.260872,65141035027.940575,88837727881.396469,131611819294.27542,111659988888.88889,142814704615.38461,191176927521.36752,215837906603.77359,222879355403.08746,".."]
["Ireland","IRL",202577741641.79477,222762958291.14273,259574331428.37589,264034203718.534,225442852955.30347,209387190854.47037,226035376257.00726,210638080064.38647,217815840202.11414,".."]
["Isle of Man","IMY",2915710378.2829862,3437450711.5502815,4075664785.2545762,"..","..","..","..","..","..",".."]
["Israel","ISR",133959001782.53119,150985573252.83899,174967936223.55832,213126364492.75363,205790471988.40372,231674400561.64752,258216783342.64954,257621957026.89383,291357078729.99927,".."]
["Italy","ITA",1786275014006.616,1872983094034.6184,2127181952204.7524,2307312469009.1797,2111146953536.667,2055355252804.7266,2196336800619.8359,2013265404945.5811,2071306890124.7898,".."]
["Jamaica","JAM",11075778481.012657,11903020643.594416,12820055024.616276,13676837630.279758,12125023181.305685,13230844040.043076,14433926128.590971,14794802080.880306,14362262584.907787,".."]
["Japan","JPN",4571866957195.3691,4356749775546.8105,4356346715298.3652,4849184924937.251,5035142154900.7236,5495387182996.1025,5905630870455.1133,5937766585287.8359,4901529519265.5664,".."]
["Jordan","JOR",12582876895.233824,15056937190.13361,17110610000.125734,21971835255.552769,23818322917.770565,26425379366.613239,28840197018.762821,31015239496.441097,33678459199.999996,".."]
["Kazakhstan","KAZ",57123671733.895248,81003864915.543655,104849886825.58411,133441612246.79799,115308661142.92726,148047348240.64334,188048960311.22461,203517198088.69141,224414773758.09509,".."]
["Kenya","KEN",18737895400.780006,22504136042.225155,27236739895.937271,30465489796.053928,30716343756.636368,32440133261.195808,34313315839.886551,40264403584.557755,44101114723.641426,".."]
["Kiribati","KIR",106147384.49789995,104668674.69879517,123005089.64937274,135044455.6282503,127125253.47059742,150431113.55714548,172253739.04074264,174984468.83412716,168951535.04537556,".."]
["Korea, Dem. Rep.","PRK","..","..","..","..","..","..","..","..","..",".."]
["Korea, Rep.","KOR",898134300667.89062,1011797986991.9041,1122675892645.7612,1002216051903.2712,901934953364.71057,1094499350178.4564,1202463655509.5977,1222807167488.9519,1304553972501.6938,".."]
["Kosovo","KSV",3743116980.1918526,3918176307.9608989,4743437688.7532892,5771473141.6419811,5620572910.3952494,5740438191.5016956,6630214451.6815815,6445460830.3154049,6959638874.1370153,".."]
["Kuwait","KWT",80797945205.479462,101561153806.38936,114721830985.9155,147402413798.23502,105911338608.39771,119934674734.61612,160600006232.24988,183219310563.35101,"..",".."]
["Kyrgyz Republic","KGZ",2459876151.9332976,2834168889.4201913,3802566170.8154349,5139957784.91084,4690062255.1224709,4794357795.0713921,6197766118.5985575,6605133551.042985,7226295003.3135071,".."]
["Lao PDR","LAO",2735550176.9965553,3452895836.2730145,4222945529.6418071,5443930124.5507641,5832882921.5059471,7181441151.897891,8254088066.9064121,9386913252.5554123,11141187664.021193,".."]
["Latvia","LVA",16041840426.266607,19935046397.216274,28765687041.650444,33669367720.465889,25875781249.999996,24009680459.986805,28480338367.615669,28372577696.526505,30956691627.587711,".."]
["Lebanon","LBN",21287562189.054726,21796351575.456055,24577114427.860695,28829850746.268658,35139635157.545609,38009950248.756218,40078938640.132668,43205095854.063019,44352418120.437744,".."]
["Lesotho","LSO",1368405301.2444372,1428842600.1211247,1597484735.6552286,1630667593.276279,1708772781.6479039,2175685680.8309627,2487352967.5463791,2328196274.7965508,2229735838.7395959,".."]
["Liberia","LBR",541999999.99999917,604028581.80619025,739026892.22667861,850040458.83963132,1155146229.7859976,1292696475.9587305,1537753884.5750225,1733828404.7414153,1950960137.7301018,".."]
["Libya","LBY",44000000000,56484375000,71803278688.524597,93167701863.354034,62360446570.972885,74755288916.956116,34699395523.607254,81873662518.823807,75456402199.528671,".."]
["Liechtenstein","LIE",3658356377.8098326,3988775843.8720517,4602346923.4032249,4929414914.7346935,4826167676.3641043,"..","..","..","..",".."]
["Lithuania","LTU",26085307221.85144,30246361656.829067,39325985930.843163,47438363056.447433,37050081723.027374,36709511568.12339,43083067994.034904,42343559195.830231,45931968473.663979,".."]
["Luxembourg","LUX",37643013480.575043,42544677906.141655,51320661750.868248,54742763112.062447,49420751773.823502,52053324635.073013,58009863402.86454,55143457330.357666,60383251105.63723,".."]
["Macao SAR, China","MAC",11792570015.793266,14568709574.003645,18054684854.224209,20731022857.240757,21313263933.101913,28359706123.095051,36634742798.942009,42981497743.985237,51753094764.247177,".."]
["Macedonia, FYR","MKD",5985809059.9700794,6560546900.0410872,8159825620.3890009,9834034351.0629921,9313573964.9800682,9338674078.3127613,10395222333.758375,9576482627.8599205,10220781069.21699,".."]
["Madagascar","MDG",5038577519.4985666,5515236338.4864016,7342905883.1691036,9413002737.2807903,8550363829.1152697,8704983553.2702236,9853981624.0665035,9880703882.7015743,10796551136.178503,".."]
["Malawi","MWI",2754995876.6024928,3116789657.8925118,3647817218.5743451,4276769712.2918091,5030639934.3577204,5398616984.591485,5627898036.5630398,4240492848.8233361,3705386789.6051149,".."]
["Malaysia","MYS",143533152129.48309,162692467585.80627,193552802791.70248,230987618903.5513,202251384991.50143,247533525517.69818,289258937258.63232,305032745224.59814,312435494620.58459,".."]
["Maldives","MDV",992473987.30194521,1303375806.0668905,1541978558.6232419,1891633531.1645079,1984639640.8685782,2134104883.7013984,2162990126.2078934,2113179303.6121054,2299843167.3684006,".."]
["Mali","MLI",5305317554.7249508,6122644014.7868376,7145394015.2315435,8737687352.7007866,8964480570.3252125,9422267259.989399,10647545670.176308,10340794110.136602,10942727309.529593,".."]
["Malta","MLT",5980795755.7410297,6390123590.1384058,7513834699.606966,8554293727.0867443,8099400960.9762745,8163841059.6026487,9302057269.9471779,8863076923.0769234,9642326075.4115772,".."]
["Marshall Islands","MHL",137556822.771548,143352031.17208499,149739017.44469601,152565763.14945099,151560778.381533,163200000,170700000,173000000,175000000,".."]
["Mauritania","MRT",2184444848.9489532,3040718540.5807891,3356758533.5670786,3790240830.6628842,3027032864.41642,3526946625.0645585,4136083855.553123,3958701368.7546353,4162533271.2270427,".."]
["Mauritius","MUS",6283796155.2371616,6731536244.1944256,7792063566.5150089,9641077098.1980267,8834661042.9351864,9718331362.6382179,11252405860.10914,11442063227.953411,11938403908.794788,".."]
["Mexico","MEX",866346483685.29736,966735935557.75098,1043394940067.7097,1099073123654.9498,895313142212.02258,1051627949326.9991,1170085556895.8584,1186460890129.9294,1260914660977.1375,".."]
["Micronesia, Fed. Sts.","FSM",249845592.623945,252991205.00324801,255890836.37915501,261339642.36279699,277510922.800969,294117230.497109,310287519.27191502,326160960.78400201,335000000,".."]
["Moldova","MDA",2988172424.466084,3408454197.8919148,4402495921.2933207,6054806100.8468056,5439422031.3962698,5811604051.96737,7016162818.4374199,7284686576.2835016,7935229340.6584673,".."]
["Monaco","MCO",4280072625.9762225,4663488363.0976982,5974371695.9504538,6919241412.0936451,5557579883.3009167,5350993377.4834433,6074506533.2221289,"..","..",".."]
["Mongolia","MNG",2523359940.7120881,3414053250.9454861,4234894168.1565914,5623236707.5247126,4583834427.3647375,6200357070.1147966,8761426370.5587749,10321968594.779903,11516409581.298849,".."]
["Montenegro","MNE",2257181942.5444593,2696020574.5828629,3673382211.8678908,4538345344.9036627,4158135025.805552,4114881346.9441867,4501753897.5501108,4045813953.4883723,4427771436.1560926,".."]
["Morocco","MAR",59523857868.020302,65637107776.26194,75226318359.375,88882967741.935486,90908402631.252319,90770671431.669601,99211339029.280624,95981572517.167068,104374278746.05913,".."]
["Mozambique","MOZ",6578515331.1965914,7095910827.7436275,8035635713.1618433,9891003404.7819691,9674037707.314003,9274448731.9161205,12547888399.92083,14376457305.331429,15318970099.667774,".."]
["Myanmar","MMR","..","..","..","..","..","..","..","..","..",".."]
["Namibia","NAM",7261366631.8079805,7978609421.8004236,8836063690.0916977,8493167843.2961292,8724107048.641407,11141417477.762112,12451760766.461275,13399386549.681484,12579618856.489422,".."]
["Nepal","NPL",8130258976.0298538,9043715355.8880978,10325618017.378969,12545438605.395878,12899651883.574829,15994094606.970884,18850351852.898876,19206800719.30685,19294348174.002647,".."]
["Netherlands","NLD",638470626274.68542,677692043124.96045,782567278575.2168,870811515663.59375,796332969120.84021,777157702271.34741,832755438977.41406,770066718924.59314,800173475309.51355,".."]
["New Caledonia","NCL","..","..","..","..","..","..","..","..","..",".."]
["New Zealand","NZL",113791304306.46771,110205467384.67459,135294884584.36923,130459397445.22881,118952832655.35565,143466535134.60428,163841041662.09674,171461480706.16821,185787428717.0213,".."]
["Nicaragua","NIC",6322582497.3561859,6786340352.874217,7458167330.6772909,8491371522.6694336,8380736989.6015139,8938210559.8321819,9898547557.7832985,10644973605.643253,11255642564.758038,".."]
["Niger","NER",3405134555.2916574,3646727993.0369811,4291363546.824791,5403364453.527771,5397121962.0242481,5718589550.1634874,6411842066.3112803,6773185511.267271,7355697919.196826,".."]
["Nigeria","NGA",112248324602.67712,145429802541.7467,166451202370.17093,208064724514.15082,169481270114.98428,369062403181.9447,411743801711.64203,462979245902.41315,521803314653.78424,".."]
["Northern Mariana Islands","MNP","..","..","..","..","..","..","..","..","..",".."]
["Norway","NOR",304060069848.66125,340041735966.73615,393479385840.20453,453885460992.90784,378849191624.70203,420945705225.42371,490806911071.2771,500029909755.04944,512580425531.91492,".."]
["Oman","OMN",30905071770.581215,36803641389.000656,41901170688.869301,60743823636.598068,48242913262.746712,58813004375.260063,69971912137.513351,78289467471.140869,80570458653.262314,".."]
["Pakistan","PAK",109502102510.88319,137264061106.04344,152385716311.91638,170077814106.3049,167874973609.97708,177165635077.06534,213685918598.93021,224880171658.255,236624927697.90115,".."]
["Palau","PLW",206232630,208666092.90000001,211558558.80000001,213354542.59999999,198202369.80000001,197558748.59999999,217377537.5,232478639.30000001,247043418.30000001,".."]
["Panama","PAN",15464700000,17137000000,21121900000,24884000000,25925100000,28814100000,33270500000,37956200000,42648100000,".."]
["Papua New Guinea","PNG",4901584516.1290321,5598700444.4444447,6329292929.2929287,8010370370.3703699,7914594202.898551,9480047958.8083858,12393604089.456869,15653921367.275949,15289374025.395411,".."]
["Paraguay","PRY",8734651405.965723,10662013273.2006,13794909537.43931,18504128632.450523,15929903100.361576,20030529733.443218,25071193102.105511,24611040342.679512,29948866615.968235,".."]
["Peru","PER",74147754854.368942,87554128440.366974,102172590585.32571,121382746565.43524,121203519256.30811,148509857546.62949,170563949735.56357,192636058713.62213,202295635535.69598,".."]
["Philippines","PHL",103065972407.85881,122210719245.94234,149359920006.39978,173602533345.57745,168333540385.11411,199589447424.07449,224095219329.23798,250182019476.32425,272017377291.72461,".."]
["Poland","POL",303912247950.84503,341669943593.87592,425321502150.57648,529432301178.81458,430917310342.61725,469799124465.22736,515771297421.35815,490212958697.98865,517542808327.53271,".."]
["Portugal","PRT",191847858528.57785,201790440626.86548,231741732391.23367,251925400440.92816,234119267350.31863,228939349298.93707,237888302255.97781,212140251057.28381,220022146704.17969,".."]
["Puerto Rico","PRI",83914521340.543106,87276164364.638794,89524131617.190903,93639316000,96385638000,98381268000,100351670000,101080738000,103134778000,".."]
["Qatar","QAT",44530493222.1334,60882141102.53009,79712085614.799408,115270051622.992,97798348829.82016,125122302747.06612,169804731107.76886,189944609791.30121,202450014109.58884,".."]
["Romania","ROM",99172613715.919754,122695850811.97839,170616958884.4458,204338605783.70517,164344371295.28665,164792252745.52377,182610666615.64175,169396055590.79639,189638162013.27139,".."]
["Russian Federation","RUS",764000901160.57983,989930542278.68408,1299705247685.7644,1660844408499.6116,1222643696991.8462,1524916112078.8728,1904793021649.0879,2017470930421.0793,2096777030571.2517,".."]
["Rwanda","RWA",2581286406.7322602,3110327822.9940729,3707800458.9042974,4674053754.3469162,5208687775.2858429,5624809048.7561045,6406727020.128191,7133378888.2946606,7451677748.5696611,".."]
["Samoa","WSM",412220560.2599228,453082900.11290908,490916834.70690399,573939143.6045711,501065926.53749537,572971726.92345583,631791993.46576333,684273266.55222619,694376559.14919686,".."]
["San Marino","SMR",1375416604.4868927,1469075398.3189061,1687653983.0276484,1899809579.6103706,"..","..","..","..","..",".."]
["Sao Tome and Principe","STP",123258507.09102839,135181861.92559472,144259256.64933804,183464986.34772012,196473838.85607898,201037916.58370778,248286778.21655673,263328450.30972919,310684635.7359212,".."]
["Saudi Arabia","SAU",328459608764.1109,376900133511.34845,415909018143.00958,519796800000,429097866666.66669,526811466666.66669,669506666666.66663,733955733333.33337,745272533333.33337,".."]
["Senegal","SEN",8707015063.752224,9358710763.4738064,11284603480.538288,13386346542.897154,12812994669.901852,12932427724.350752,14440676497.999281,14045680426.626526,15149708525.625454,".."]
["Serbia","SRB",25234408772.99749,29221081586.636845,38952093544.441307,47760580365.554924,40249472481.747719,36990001283.53228,43749934551.404419,38110737578.742027,42520511655.270325,".."]
["Seychelles","SYC",919103261.98713827,1016419769.1606843,1033635773.3910429,967211974.93774772,847424851.51885533,973355737.97626007,1059593023.1259594,1032199340.9476901,1268018737.531534,".."]
["Sierra Leone","SLE",1627853086.4240255,1887429109.4966776,2158653216.1733117,2505620416.4952998,2453972796.9518409,2578159462.7043161,2932273988.2702885,3787392595.7873011,4929214079.6306982,".."]
["Singapore","SGP",127417879442.86147,147794117647.05914,179981089530.56656,192231202951.0563,192406441416.02817,236420337242.77505,274065043105.53809,286908399901.8125,297941261088.46796,".."]
["Sint Maarten (Dutch part)","SXM","..","..","..","..","..","..","..","..","..",".."]
["Slovak Republic","SVK",61328471583.136421,69002095094.718353,84108560087.599228,97908891167.423462,87239747151.986664,87077443708.609268,95877536836.252426,91347809328.022614,95770169941.582581,".."]
["Slovenia","SVN",35717733757.455109,38945146499.531494,47349639894.60717,54554616825.838585,49208375313.976105,46999407184.105957,50250147802.335274,45379174408.325836,46833394456.983536,".."]
["Solomon Islands","SLB",413909879.28126538,456735444.86791956,516209150.32679737,608292551.76122582,597765363.12849164,681587104.77371359,868574141.23209333,999972421.27018857,1096396926.9114363,".."]
["Somalia","SOM","..","..","..","..","..","..","..","..","..",".."]
["South Africa","ZAF",247051562311.21906,261007039378.85199,286171830700.04181,273141750192.76816,284183101099.75232,365208432989.3692,403894316554.73767,382337636447.52264,350630133297.42834,".."]
["South Sudan","SSD","..","..","..",16382632812.126429,13298986925.274916,16338510933.703573,20782116981.798904,10560000000,13796610169.491524,".."]
["Spain","ESP",1130798885738.447,1236352422041.6934,1441427520487.2456,1593420676187.5811,1454335843719.928,1384844699967.0518,1454534452553.6738,1322481642058.3816,1358262668312.5898,".."]
["Sri Lanka","LKA",24405791044.776119,28267410542.516354,32351184234.315674,40715240468.937508,42067974595.441101,49567521669.909782,59178013927.828529,59393056426.332291,67182015335.760201,".."]
["St. Kitts and Nevis","KNA",536410666.37849778,629511777.66019881,684074061.99289036,734814814.81481481,708888888.88888884,692222222.22222221,728148148.14814806,731851851.85185182,742962962.96296287,".."]
["St. Lucia","LCA",908558306.76909637,1018069266.6128409,1145555535.3243151,1184074074.074074,1180000000,1252222222.2222221,1295925925.9259257,1318148148.1481481,1332222222.2222221,".."]
["St. Martin (French part)","MAF","..","..","..","..","..","..","..","..","..",".."]
["St. Vincent and the Grenadines","VCT",551431645.44655108,611040126.24567914,684074074.07407403,695555555.55555546,674814814.81481481,681481481.48148143,677037037.03703701,694444444.44444442,725555555.55555546,".."]
["Sudan","SDN",26524992225.352112,35159250984.905746,45456460335.102226,54082389392.854134,52839990730.817215,65632237470.686295,67320812662.634819,63029562337.465508,66547789473.684212,".."]
["Suriname","SUR",1793557833.0893118,2626093294.4606414,2936612021.8579235,3532969034.6083789,3875409836.0655737,4368033801.9960661,4363219094.2472467,5012121212.121212,5230909090.909091,".."]
["Swaziland","SWZ",2584077930.6619658,2947922182.7501545,3053823329.2384424,3019770679.6451063,3144680749.1482201,3891563478.2248144,4145772236.5329466,4049589165.579515,3791304347.826087,".."]
["Sweden","SWE",370579722395.00287,399075706646.30334,462512853670.12042,486158669286.19244,405783038816.24219,463062061648.76984,536000581090.03693,523941063360.36877,558948700779.8363,".."]
["Switzerland","CHE",384754997463.54498,405182837674.29846,450529673716.41693,524289203562.03082,509466368829.22528,549104835881.12195,658867317929.33496,631183475907.87756,650376882028.29687,".."]
["Syrian Arab Republic","SYR",28858965517.241379,33332844574.78006,40405006007.208649,"..","..","..","..","..","..",".."]
["Tajikistan","TJK",2312319579.0284286,2830236053.8442883,3719497371.0965867,5161336170.4608393,4979481980.3509789,5642178579.5843801,6522732202.5074835,7633049792.0932093,8508103455.5149689,".."]
["Tanzania","TZA",14141916592.384562,14331231238.929577,16825547176.032358,20715086118.906425,21368165399.612038,22915004297.218269,23874165047.27721,28248631876.484047,33225036864.862164,".."]
["Thailand","THA",176351948403.9075,207088828467.34598,246976870172.83636,272577799257.3537,263711244888.55444,318907930075.7124,345672232115.62488,365965815820.01538,387252164290.82861,".."]
["Timor-Leste","TMP",479100000,462600000,558700000,693800000,826700000,934300000,1128300000,1355000000,1615000000,".."]
["Togo","TGO",2115154090.3107104,2202809210.7409544,2523462648.9838715,3163416556.0537729,3163000590.6629839,3172945506.3569741,3756023047.7909942,3915754216.2066875,4338575823.8199339,".."]
["Tonga","TON",264812953.79542354,295998379.12065399,301064027.07735872,346850175.9145546,318522296.09324324,369212477.46289009,423038016.92381471,471575497.30723703,466259084.09274423,".."]
["Trinidad and Tobago","TTO",16088526685.842121,18460905284.274548,21830397704.630589,28165793617.636662,19332270662.309715,20758191857.981426,23676348287.27895,23436342519.932198,24640839007.591766,".."]
["Tunisia","TUN",32282960678.488823,34378437265.214127,38920218579.234978,44856586316.045776,43454935940.161446,44054072935.58754,45951129421.79287,45238491580.767014,47128700683.203049,".."]
["Turkey","TUR",482979839097.43597,530900094651.42664,647155131952.00549,730337495747.6012,614553921823.29163,731168051933.64392,774754155293.92236,788863301681.21375,820206962631.08521,".."]
["Turkmenistan","TKM",8104355716.8784027,10277598152.424942,12664165103.189493,19271523178.807945,20214385964.912281,22148070175.438595,29233333333.333332,35164210526.315788,41850877192.982452,".."]
["Turks and Caicos Islands","TCA","..","..","..","..","..","..","..","..","..",".."]
["Tuvalu","TUV",21839580.566368826,22903319.503549963,27030996.027437665,30290770.256687075,27101312.791607812,31824701.278333101,39313508.693427555,39875708.119438998,38134775.053099051,".."]
["Uganda","UGA",9013834490.382082,9942597753.1374817,12292813800.521391,14239026767.693277,14824492062.121441,16030996179.10774,15493320081.908888,20032237910.241657,21482954236.767536,".."]
["Ukraine","UKR",86142018069.350403,107753069306.93069,142719009900.99011,179992405832.32077,117227769791.55971,136419300367.9621,163421733018.72583,176603428857.46466,177430609756.09756,".."]
["United Arab Emirates","ARE",180617023539.13654,222105928740.59579,257916140791.41693,315474644818.13635,254803438183.78302,287421818965.7583,348594945287.69592,383799194080.90833,"..",".."]
["United Kingdom","GBR",2321357943508.9209,2483010316107.1094,2857082734448.7295,2687795428484.7637,2208001972523.5132,2295522887421.7681,2462484285580.4219,2461768284867.7568,2521380958034.5464,".."]
["United States","USA",13095400000000,13857900000000,14480300000000,14720300000000,14417900000000,14958300000000,15533800000000,16244600000000,16800000000000,".."]
["Uruguay","URY",17362872709.749603,19579479147.195877,23410536913.756489,30366148205.265114,30461322555.143848,38881102074.953178,47236710623.113899,50004354666.953941,55707944641.501633,".."]
["Uzbekistan","UZB",14307509838.805326,17030896203.196272,22311393927.881721,27934030937.215652,32816828372.975262,39332770928.942551,45324319955.38839,51183443224.993912,56795656324.582336,".."]
["Vanuatu","VUT",394962552.33610809,437072933.89915842,526425740.44788069,607983815.25708079,610075806.66567969,700804286.22435391,785745262.05666304,786938334.90756977,834760110.26700294,".."]
["Venezuela, RB","VEN",145513489651.87222,183477522123.89383,230364229156.96323,315600372612.9483,329419189566.83746,393801556872.31323,316482176578.92896,381286223859.37103,438283564814.81482,".."]
["Vietnam","VNM",57633255739.410408,66371664817.043625,77414425532.245163,99130304099.127426,106014600963.95683,115931749904.85977,135539487317.00777,155820001920.49164,171391820359.68228,".."]
["Virgin Islands (U.S.)","VIR","..","..","..","..","..","..","..","..","..",".."]
["West Bank and Gaza","WBG",4636775200.4844341,4623453866.6392698,5184796943.6883926,6247300000,6719600000,8330600000,9775300000,10238909204.076868,"..",".."]
["Yemen, Rep.","YEM",16753787028.285877,19081726103.214478,25633674563.549282,30397203368.97253,27838718233.109901,31743751169.317116,29207296703.296703,31992801302.931595,35954502303.50412,".."]
["Zambia","ZMB",7178556336.8229246,10702200821.688948,11541420981.49464,14640792100.489296,12805029521.659603,16190196832.087244,19201691493.42836,20596424325.136841,22383715314.859364,".."]
["Zimbabwe","ZWE",5755215232.3384504,5443896499.7199402,5291950101.3573599,4415702801.2788897,8157077421.8478003,9456808151.1163998,10956226611.0569,12472416688.223301,12801964992.820601,".."]

{"sheet":"A.4 Export ČR DivExp","index":5,"n_rows":221,"n_cols":11,"rows_kept":221,"cut":false,"hidden":true,"merged":[]}
["Kód země","Název země","2013 vývoz (tis. USD)","2012 vývoz (tis. USD)","2011 vývoz (tis. USD)","2010 vývoz (tis. USD)",null,null,null,null,"vývoz celkem 2011-2013 (tis. USD)"]
["AF","Afghánistán",12130,11020,13742,20348,null,null,null,null,{"$f":"C2+D2+E2","v":36892}]
["AL","Albánie",28897,28638,39550,32814,null,null,null,null,97085]
["DZ","Alžírsko",222274,180409,136409,121944,null,null,null,null,539092]
["VI","Americké Panenské ostrovy",2,11,1,0,null,null,null,null,14]
["AD","Andorra",3965,3099,1547,1469,null,null,null,null,8611]
["AO","Angola",25927,33142,39749,27600,null,null,null,null,98818]
["AG","Antigua a Barbuda",23,43,4,256,null,null,null,null,70]
["AR","Argentina",98527,69838,85803,59568,null,null,null,null,254168]
["AM","Arménie",25265,38772,85265,27990,null,null,null,null,149302]
["AW","Aruba",149,270,125,3,null,null,null,null,544]
["AU","Austrálie",680097,518729,407483,301711,null,null,null,null,1606309]
["AZ","Ázerbájdžán",170290,141142,186753,103162,null,null,null,null,498185]
["BS","Bahamy",1489,339,235,111,null,null,null,null,2063]
["BH","Bahrajn",12123,17254,10840,12932,null,null,null,null,40217]
["BD","Bangladéš",21006,24843,26920,28621,null,null,null,null,72769]
["BB","Barbados",65,72,77,98,null,null,null,null,214]
["BE","Belgie",4100537,3762983,4030601,3290635,null,null,null,null,11894121]
["BZ","Belize",6360,3997,1008,1695,null,null,null,null,11365]
["BY","Bělorusko",485135,402438,347165,328585,null,null,null,null,1234738]
["BJ","Benin",1577,1431,1316,1138,null,null,null,null,4324]
["BM","Bermudy",114,86,277,378,null,null,null,null,477]
["BT","Bhútán",3,4,9,{"$error":"#N/A"},null,null,null,null,16]
["VE","Bolívarovská republika Venezuela",13376,20733,27789,30363,null,null,null,null,61898]
["BA","Bosna a Hercegovina",143868,151594,199971,163012,null,null,null,null,495433]
["BW","Botswana",860,1364,805,748,null,null,null,null,3029]
["BR","Brazílie",426070,409929,439388,387212,null,null,null,null,1275387]
["VG","Britské Panenské ostrovy",11206,8373,6973,7747,null,null,null,null,26552]
["BN","Brunej Darussalam",748,813,527,253,null,null,null,null,2088]
["BG","Bulharsko",746762,680157,574536,532628,null,null,null,null,2001455]
["BF","Burkina Faso",3645,1807,906,828,null,null,null,null,6358]
["BI","Burundi",185,195,190,444,null,null,null,null,570]
["MK","Bývalá jugoslávská republika Makedonie",96601,84572,69501,50661,null,null,null,null,250674]
["XC","Ceuta",131,158,328,297,null,null,null,null,617]
["CK","Cookovy ostrovy",14,30,2,8,null,null,null,null,46]
["TD","Čad",913,1180,468,4319,null,null,null,null,2561]
["ME","Černá Hora",43820,23954,25164,18289,null,null,null,null,92938]
["CN","Čína",1920449,1674741,1668645,1215560,null,null,null,null,5263835]
["DK","Dánsko",1331833,1188231,1260543,1052403,null,null,null,null,3780607]
["CD","Demokratická republika Kongo",6029,2347,4830,2871,null,null,null,null,13206]
["DO","Dominikánská republika",6296,4365,6050,9100,null,null,null,null,16711]
["DJ","Džibutsko",92,372,4265,71,null,null,null,null,4729]
["EG","Egypt",285907,222348,195945,252473,null,null,null,null,704200]
["EC","Ekvádor",16168,16789,15212,17260,null,null,null,null,48169]
["ER","Eritrea",9,1,105,48,null,null,null,null,115]
["EE","Estonsko",263594,246860,244917,157355,null,null,null,null,755371]
["ET","Etiopie",5353,5555,6021,4084,null,null,null,null,16929]
["FO","Faerské ostrovy",2071,1189,709,570,null,null,null,null,3969]
["FJ","Fidži",799,218,183,150,null,null,null,null,1200]
["PH","Filipíny",105110,73810,89509,79809,null,null,null,null,268429]
["FI","Finsko",779780,754924,924918,761906,null,null,null,null,2459622]
["FR","Francie",8015962,7942438,8858976,7085870,null,null,null,null,24817376]
["TF","Francouzská jižní území",281,61,75,3981,null,null,null,null,417]
["PF","Francouzská Polynésie",246,166,256,730,null,null,null,null,668]
["GA","Gabon",2689,1494,2006,3732,null,null,null,null,6189]
["GM","Gambie",172,232,216,79,null,null,null,null,620]
["GH","Ghana",17717,23590,31300,11648,null,null,null,null,72607]
["GI","Gibraltar",323,207,224,180,null,null,null,null,754]
["GD","Grenada",9,257,1229,2,null,null,null,null,1495]
["GL","Grónsko",732,769,828,1004,null,null,null,null,2329]
["GE","Gruzie",80042,113911,102729,60110,null,null,null,null,296682]
["GU","Guam",22,98,1,{"$error":"#N/A"},null,null,null,null,121]
["GT","Guatemala",12886,5902,5832,5279,null,null,null,null,24620]
["GN","Guinea",1419,1885,925,1608,null,null,null,null,4229]
["GY","Guyana",593,344,528,923,null,null,null,null,1465]
["HT","Haiti",48,42,450,1575,null,null,null,null,{"$f":"C66+D66+E66","v":540}]
["HN","Honduras",14343,14421,11524,5088,null,null,null,null,40288]
["HK","Hongkong",398256,404644,432440,318485,null,null,null,null,1235340]
["CL","Chile",64222,74743,60496,41560,null,null,null,null,199461]
["HR","Chorvatsko",458262,456678,517037,448303,null,null,null,null,1431977]
["IN","Indie",561740,656308,855151,788514,null,null,null,null,2073199]
["ID","Indonésie",152756,158527,88849,61377,null,null,null,null,400132]
["IQ","Irák",103423,126213,86239,137313,null,null,null,null,315875]
["IR","Íránská islámská republika",30656,53498,75080,96112,null,null,null,null,159234]
["IE","Irsko",475633,403402,367282,283215,null,null,null,null,1246317]
["IS","Island",41153,36167,28267,21149,null,null,null,null,105587]
["IT","Itálie",5864420,5649031,6747423,5884933,null,null,null,null,18260874]
["IL","Izrael",630330,750229,623662,586990,null,null,null,null,2004221]
["JM","Jamajka",268,162,140,168,null,null,null,null,570]
["JP","Japonsko",873602,713762,580640,532321,null,null,null,null,2168004]
["YE","Jemen",15898,17837,6522,44486,null,null,null,null,40257]
["ZA","Jižní Afrika",503125,463370,542505,405152,null,null,null,null,1509000]
["JO","Jordánsko",35343,37292,39606,70719,null,null,null,null,112241]
["KY","Kajmanské ostrovy",13,37,444,18,null,null,null,null,494]
["KH","Kambodža",4183,2452,2028,284,null,null,null,null,8663]
["CM","Kamerun",4637,4195,3424,3784,null,null,null,null,12256]
["CA","Kanada",280398,253816,260411,149303,null,null,null,null,794625]
["CV","Kapverdy",550,582,718,551,null,null,null,null,1850]
["QA","Katar",76006,63675,48210,28638,null,null,null,null,187891]
["KZ","Kazachstán",394592,345943,213033,168050,null,null,null,null,953568]
["KE","Keňa",24626,20389,21301,27645,null,null,null,null,66316]
["CO","Kolumbie",43723,37924,33578,23082,null,null,null,null,115225]
["KM","Komory",0,195,120,196,null,null,null,null,315]
["CG","Kongo",2914,2565,2843,2014,null,null,null,null,8322]
["KP","Korejská lidově demokratická republika",187,82,86,14,null,null,null,null,355]
["KR","Korejská republika",579394,556355,445372,269380,null,null,null,null,1581121]
["XK","Kosovo",13122,14160,13788,18091,null,null,null,null,41070]
["CR","Kostarika",9371,6641,5666,8811,null,null,null,null,21678]
["CU","Kuba",25183,39560,54185,24514,null,null,null,null,118928]
["KW","Kuvajt",47310,51066,50749,39476,null,null,null,null,149125]
["CY","Kypr",165704,177338,88932,117410,null,null,null,null,431974]
["KG","Kyrgyzská republika",8346,8672,7617,4379,null,null,null,null,24635]
["LA","Laoská lidově demokratická republika",569,257,406,651,null,null,null,null,1232]
["LS","Lesotho",94,98,40,70,null,null,null,null,232]
["LB","Libanon",62554,74570,64999,50673,null,null,null,null,202123]
["LR","Libérie",724,38,151,40,null,null,null,null,913]
["LY","Libye",20083,19144,4346,43989,null,null,null,null,43573]
["LI","Lichtenštejnsko",12649,13805,12001,11133,null,null,null,null,38455]
["LT","Litva",609240,561163,437145,340210,null,null,null,null,1607548]
["LV","Lotyšsko",321265,272433,225252,185272,null,null,null,null,818950]
["LU","Lucembursko",171999,206989,208523,158348,null,null,null,null,587511]
["MO","Macao",6029,2821,3169,722,null,null,null,null,12019]
["MG","Madagaskar",613,1306,914,1239,null,null,null,null,2833]
["HU","Maďarsko",4222947,3610594,3659024,3059818,null,null,null,null,11492565]
["MY","Malajsie",191770,142215,107614,94324,null,null,null,null,441599]
["MW","Malawi",469,36,334,441,null,null,null,null,839]
["MV","Maledivy",25808,13002,900,514,null,null,null,null,39710]
["ML","Mali",55834,53019,48164,36547,null,null,null,null,157017]
["MT","Malta",38172,44146,49432,22934,null,null,null,null,131750]
["MA","Maroko",206943,141680,154152,118991,null,null,null,null,502775]
["MH","Marshallovy ostrovy",121,131,53,4819,null,null,null,null,305]
["MU","Mauricius",6391,5314,5419,4909,null,null,null,null,17124]
["MR","Mauritánie",10176,18186,37005,29781,null,null,null,null,65367]
["YT","Mayotte",199,71,22,23,null,null,null,null,292]
["XL","Melilla",364,94,122,168,null,null,null,null,580]
["MX","Mexiko",482241,458932,344090,287449,null,null,null,null,1285263]
["BO","Mnohonárodní stát Bolívie",4331,3406,3725,3261,null,null,null,null,11462]
["MD","Moldavská republika",59467,60790,57439,45536,null,null,null,null,177696]
["MN","Mongolsko",14931,21215,13129,7895,null,null,null,null,49275]
["MZ","Mosambik",1819,1640,1448,481,null,null,null,null,{"$f":"C130+D130+E130","v":4907}]
["MM","Myanmar",678,566,141,287,null,null,null,null,1385]
["NA","Namibie",2324,1712,2964,919,null,null,null,null,7000]
["DE","Německo",50807190,49408941,52465708,43062363,null,null,null,null,152681839]
["NP","Nepál",2523,2083,3166,2114,null,null,null,null,7772]
["NE","Niger",281,1186,726,225,null,null,null,null,2193]
["NG","Nigérie",76188,71370,73479,60583,null,null,null,null,221037]
["NI","Nikaragua",975,463,582,426,null,null,null,null,2020]
["NL","Nizozemsko",4535590,5084285,5757057,4900539,null,null,null,null,15376932]
["NO","Norsko",832317,818610,859447,701187,null,null,null,null,2510374]
["NC","Nová Kaledonie",3292,2640,1419,6231,null,null,null,null,7351]
["NZ","Nový Zéland",66454,55798,45890,37441,null,null,null,null,168142]
["PS","Okupované palestinské území",1176,2212,1698,2971,null,null,null,null,5086]
["OM","Omán",27103,30737,25162,14993,null,null,null,null,83002]
["TC","Ostrovy Turks a Caicos",379,159,9,0,null,null,null,null,547]
["PK","Pákistán",39943,33613,35746,34724,null,null,null,null,109302]
["PA","Panama",14465,17752,18238,10830,null,null,null,null,50455]
["PG","Papua Nová Guinea",676,1310,739,1577,null,null,null,null,2725]
["PY","Paraguay",5168,3535,2872,3245,null,null,null,null,11575]
["PE","Peru",40815,28975,20377,28960,null,null,null,null,90167]
["CI","Pobřeží slonoviny",11865,5208,2601,2395,null,null,null,null,19674]
["PL","Polsko",9736806,9574211,10274985,8119945,null,null,null,null,29586002]
["PT","Portugalsko",458298,442065,546720,500109,null,null,null,null,1447083]
["AT","Rakousko",7364139,7246084,7406770,6280818,null,null,null,null,22016993]
["QR","Rezervy a zásoby v rámci obchodu uvnitř EU",53757,52083,57657,46075,null,null,null,null,163497]
["GQ","Rovníková Guinea",357,2331,4729,488,null,null,null,null,7417]
["RO","Rumunsko",2031070,1776503,1792793,1503269,null,null,null,null,5600366]
["RU","Ruská federace",5942822,6035321,5220251,3535407,null,null,null,null,17198394]
["RW","Rwanda",1883,1395,745,564,null,null,null,null,4023]
["GR","Řecko",287723,282692,394555,371101,null,null,null,null,964970]
["SV","Salvador",56611,46767,52942,63659,null,null,null,null,156320]
["SM","San Marino",1386,1451,1194,1879,null,null,null,null,4031]
["SA","Saúdská Arábie",358408,335192,262375,236142,null,null,null,null,955975]
["SN","Senegal",28787,20106,19904,8536,null,null,null,null,68797]
["SC","Seychely",6301,6000,3300,4406,null,null,null,null,15601]
["SL","Sierra Leone",346,604,684,682,null,null,null,null,1634]
["SG","Singapur",205761,202284,181065,109061,null,null,null,null,589110]
["TZ","Sjednocená republika Tanzanie",8758,13563,6391,4713,null,null,null,null,28712]
["SK","Slovensko",14317552,14190134,14568839,11419455,null,null,null,null,43076525]
["SI","Slovinsko",686138,659811,813315,699579,null,null,null,null,2159264]
["AE","Spojené arabské emiráty",689141,625769,636792,523374,null,null,null,null,1951702]
["GB","Spojené království",7848045,7527748,7376092,6563887,null,null,null,null,22751885]
["US","Spojené státy",3533750,3581975,3156766,2322041,null,null,null,null,10272491]
["XS","Srbsko",472491,481421,543095,331829,null,null,null,null,1497007]
["LK","Srí Lanka",16012,14820,14367,9314,null,null,null,null,45199]
["CF","Středoafrická republika",361,308,259,77,null,null,null,null,928]
["SD","Súdán",15360,11410,9847,11110,null,null,null,null,36617]
["SR","Surinam",673,467,755,4692,null,null,null,null,1895]
["LC","Svatá Lucie",17,19,5,8,null,null,null,null,41]
["KN","Svatý Kryštof a Nevis",3,3,1,269,null,null,null,null,7]
["VC","Svatý Vincenc a Grenadiny",39,235,28,55,null,null,null,null,302]
["SZ","Svazijsko",1595,540,86,101,null,null,null,null,2221]
["SY","Syrská arabská republika",16535,33876,47978,49675,null,null,null,null,98389]
["ES","Španělsko",3483336,3145303,3477789,3171223,null,null,null,null,10106428]
["SE","Švédsko",2426592,2378748,2685744,2164170,null,null,null,null,7491084]
["CH","Švýcarsko",2513032,2552677,2749624,2197938,null,null,null,null,7815333]
["TJ","Tádžikistán",6643,5089,4050,8099,null,null,null,null,15782]
["TH","Thajsko",155954,160713,135280,108002,null,null,null,null,451947]
["TW","Tchaj-wan",151979,160232,154473,103845,null,null,null,null,466684]
["TG","Togo",6867,7326,8065,7435,null,null,null,null,22258]
["TT","Trinidad a Tobago",5132,2936,2527,1043,null,null,null,null,10595]
["TN","Tunisko",78182,69075,95038,90730,null,null,null,null,242295]
["TR","Turecko",2209716,1699623,1358501,1041690,null,null,null,null,5267840]
["TM","Turkmenistán",23748,22616,16931,16813,null,null,null,null,63295]
["UG","Uganda",7580,8926,4664,3420,null,null,null,null,{"$f":"C194+D194+E194","v":21170}]
["UA","Ukrajina",1652939,1708711,1373538,939390,null,null,null,null,4735188]
["UY","Uruguay",8939,12593,15681,8407,null,null,null,null,37213]
["UZ","Uzbekistán",84468,78897,57424,43044,null,null,null,null,220789]
["VN","Vietnam",128874,91905,45075,65067,null,null,null,null,265854]
["TL","Východní Timor",108,22,109,{"$error":"#N/A"},null,null,null,null,239]
["ZM","Zambie",4312,1105,6208,3636,null,null,null,null,11625]
["QU","Země a území neuváděné",27227,39585,12098,8567,null,null,null,null,78910]
["QW","Země a území neuváděné v rámci obchodu s třetími zeměmi",43,0,14796,32,null,null,null,null,14839]
["QV","Země a území neuváděné v rámci obchodu uvnitř EU",40041,39381,17924,31674,null,null,null,null,97346]
["ZW","Zimbabwe",1584,1312,4173,840,null,null,null,null,7069]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,{"$error":"#N/A"}]
[]
[]
[]
[null,null,null,null,{"$error":"#N/A"}]

{"sheet":"A.4 Import svět DivExp","index":6,"n_rows":259,"n_cols":14,"rows_kept":259,"cut":false,"hidden":true,"merged":[]}
["Country Name","Country Code","Indicator Name","Indicator Code","2005","2006","2007","2008","2009","2010","2011","2012","2013","2014"]
["Aruba","ABW","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",5007906282.3527203,5479533272.2958002,5911318885.1076603,6810625287.9377804,3145844640.8319201,2074796337.97578,6760292992.6363001,2856408118.7017999]
["Andorra","AND","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Afghanistan","AFG","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",null,null,null,3613546846.7400398,4301202261.2444201,6659392279.35289,7999515574.4101105,11636841717.375]
["Angola","AGO","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",15144220833.7577,16288817457.530001,26304709814.8699,43121530792.350899,41829288282.610001,35421222361.080002,43898332404.6539,45836103094.514999]
["Albania","ALB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3500349094.1505699,4073117268.5892401,5344137205.62994,6730868145.6696501,6028375820.1596003,5781820590.7988501,6709095402.3571901,5854965092.2009401]
["Andean Region","ANR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Arab World","ARB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",451982191971.46936,525186776717.52307,654264852602.58691,841226167327.28784,761351170693.97864,826599642796.12939,896881621290.75171,1006793071510.6063]
["United Arab Emirates","ARE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Argentina","ARG","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",34796990000,40973570000,53226200000,67850150000,49227575252.659103,68511109846.594704,88732272244.518204,83875815182.854004]
["Armenia","ARM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2122901091.1322701,2535593807.96348,3588640000,4747890163.5142803,3687051462.8707099,4211470000,4791060281.3306904,4884358162.3294401]
["American Samoa","ASM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Antigua and Barbuda","ATG","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",682720511.85185206,818413175.92592502,932372142.96296203,941548735.55555403,706477112.96296203,678929890.74074101,640890485.92592502,615141250.74074101]
["Australia","AUS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",152261873019.85501,170030097679.06,205831192159.55801,246425653408.64401,205140564020.23401,254063849930.763,311134771723.466,334928589940.45001]
["Austria","AUT","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",148949543261.62601,164057137304.34,197094874550.909,219293361047.03699,173353070377.371,185371516651.44101,220745842775.09601,208391743585.664]
["Azerbaijan","AZE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",6810443000,7892462000,9261963000,11220723000,9786925000,10236392000,15707412000,17393069000]
["Burundi","BDI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",322992765.348997,446930932.89885497,436252542.828789,594245042.79853904,519660970.79354697,606742158.22623003,765321392.88754201,922627667.39644301]
["Belgium","BEL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",276672234374.836,298282573163.54102,355383097482.091,419188840356.86401,328263536174.00201,357803714925.30402,427447117810.81,408937970743.56201]
["Benin","BEN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1144595570.73788,1397955299.9081099,2102332222.0668199,2399732889.8123202,2233660783.1494198,2289872032.4222102,2304228101.0004902]
["Burkina Faso","BFA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1393669001.5855401,1450526575.39171,1701474063.3545201,2352609726.9240699,1941814105.89905,2556718654.0974998]
["Bangladesh","BGD","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",14576923948.4902,16640835833.7155,19369264572.2342,25074684705.1343,23072754539.688301,29470808767.9072,37878113521.732903,37748953827.509003]
["Bulgaria","BGR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",20608218378.9151,26235088173.950802,35243220018.6688,41066443559.2127,27187707844.470901,28414356481.195,35451533577.086601,35514698460.2239]
["Bahrain","BHR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",10286968085.1064,11559042553.1915,12626329787.2339,16276329787.2339,11353989361.702101,13095478723.404301,13884308510.6383,14719414893.617001]
["Bahamas, The","BHS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3663841123,4377370000,4536512197.2442102,4601942975.0310001,3731856000,3772597000,4258073000,4923126000]
["Bosnia and Herzegovina","BIH","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",7889800369.3224602,8146122041.4865503,8750920364.5160198,11171495320.3799,8485963330.5363302,8593323610.6265907,10169337105.302,9359963174.8304405]
["Belarus","BLR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",17194700000,23061400000,29669200000,40869500000,29918300000,36801800000,47746000000,48852300000]
["Belize","BLZ","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",703006124.96231401,750032179.99895799,802873967.51828206,957814500.91444004,782258955.29969203,809614500.36417103,949258328.64470601,1025051457.53499]
["Bermuda","BMU","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",null,1956250000,2280968303.30304,2200703014.9686098,2048524193.3552001,2001353895.0278201,1884005216.84097,1883398853.6916201]
["Bolivia","BOL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2864544535.4699898,3456895454.94311,4140205094.6399899,5778115001,5155790000,6155587585.3598003,8777100051.2200603,9688834426.6440296]
["Brazil","BRA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",96610925191.459503,119498967176.935,157790361251.242,220247095195.32999,174697463800,244202432521.51901,302394132981.69,304088148738.96002]
["Barbados","BRB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2171324536.8334298,2294401594.125,2368256004.7049899,2568543297.2399902,2076951175.1700001,2240403436.1599898]
["Brunei Darussalam","BRN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2521930492.6106501,2801883155.1997299,3308625079.9876599,4260183204.5149102,3716618335.4337301]
["Bhutan","BTN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",null,499404590.820777,586338985.14358604,765638698.33245504,682167104.08782303,935242365.26385403,1304563282.3148501,1209323617.8627901,1132255460.74384]
["Botswana","BWA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3439105492.1911602,3352225071.2607002,4734509585.5353203,5587778424.7491903,5327346061.2346401,6357705950.3512001,8052201437.5608101,8619336213.9505997]
["Sub-Saharan Africa (IFC classification)","CAA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Central African Republic","CAF","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Canada","CAN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",385068359834.526,429677316871.659,470999049867.71301,507603310150.41101,411857736608.20001,499887841871.35901,568617065541.18201,583277248390.41101]
["East Asia and the Pacific (IFC classification)","CEA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Central Europe and the Baltics","CEB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",434783826234.07941,535314158613.84583,696437087829.89465,843808411046.9115,609522941373.46484,694275212270.72266,826987144259.96838,789273664250.23169]
["Europe and Central Asia (IFC classification)","CEU","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Switzerland","CHE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",171194370305.30399,188962824292.12201,219003442856.36801,263049385860.57501,243148559570.31601,287533100650.172,372221605199.22803,348977260608.64801]
["Channel Islands","CHI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Chile","CHL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",38247965740.059097,44361608623.93,53980364760.755501,69517370570.613602,50605914887.614601,68445915665.680099,86622228839.583801,89915869670.987305]
["China","CHN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",645831602484.776,764539486431.89905,947320323023.33105,1144733683956.5,1040201576114.2,1424691585927.3101,1808759336255.79,1935402278943.96]
["Cote d'Ivoire","CIV","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",7368186937.4600401,7594819498.41364,8580818677.6872702,9720553088.2504597,9686302557.44701,10775405646.0259]
["Latin America and the Caribbean (IFC classification)","CLA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Middle East and North Africa (IFC classification)","CME","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Cameroon","CMR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",4312133407.2490902,4631707418.9881001,5906255352.6400604,8024405599.03685,6226838130.5594501,6362193000.5880604,8187790741.1024103,8150802782.7908001]
["Congo, Rep.","COG","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2722628881.9410701,4429420173.4352503,6385796202.0166502]
["Colombia","COL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",24725851523.639099,30093660137.2234,37193107377.8386,44525845353.598801,38216503019.764702,46249644139.669502,61484975805.038902,67258978624.841904]
["Comoros","COM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Cabo Verde","CPV","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",641802019.34095502,803794079.54311705,1033440889.4180501,1183055155.2723501,1082685571.75599,1113749513.4203701,1373359308.89344,1193341564.32342]
["Costa Rica","CRI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",7771303180.3745203,8845708253.3803501,10727731704.8463,12978301808.0305,9522118548.8511696,11500236442.7369,13536019267.253,14627145238.3521]
["South Asia (IFC classification)","CSA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Caribbean small states","CSS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",23660157853.479656,26373458810.155079,29953334910.272324,34750714129.089432,26155150620.250683,26323730562.638607,38366491345.426331]
["Cuba","CUB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Curacao","CUW","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Cayman Islands","CYM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Cyprus","CYP","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",8497858858.14641,9273565505.1114998,11720828411.4501,14263307829.6129,10739230732.2805,10961022962.9646,11740913305.5539,10468943151.449301]
["Czech Republic","CZE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",73864443354.271301,89023330171.768906,112433899281.108,133603917740.61301,104981847749.60201,122922919395.707,144713676713.70901,138575225834.66]
["Germany","DEU","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",962313332791.84204,1118540348887.22,1299166699829.0601,1483004000436.8501,1207918026062.76,1349309675663.78,1601415757040.99,1521184873016.8799]
["Djibouti","DJI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",361105328.014135,424986355.01713401,568599096.33639205,690644324.531147,564677218.78674901,478429673.47696602,658352136.213503,682749928.25833702]
["Dominica","DMA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",196125121.11111,198852566.296296,236331767.407406,287322125.92592603,264465896.66666701,264518701.11111,262513305.925926,246611540]
["Denmark","DNK","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",112154737973.33,132915525904.957,154581800882.759,176809847868.96301,134464320950.272,138214820927.25201,159745134859.65201,155127130153.552]
["Dominican Republic","DOM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",8844500000,11140810000,12869700000,15553400000,11803100000,15210300000,16772300000,17249000000]
["Algeria","DZA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",24639999999.998901,25357000000.000999,33180000000,49152000000,49081000000.002098,50792000000,59360279988.017097,62592422724.43]
["East Asia & Pacific (developing only)","EAP","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1096056801066.1869,1266449849937.3181,1523554410160.3459,1837412552572.5837,1593989656325.7798,2151085587832.6035,2695491038209.7812,2898632412444.5786]
["East Asia & Pacific (all income levels)","EAS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2980206498142.5669,3394357114839.2402,3901572770701.5894,4628102130733.9775,3789067148537.9097,4925367267059.0615,5997098688125.6406,6322326236030.0068]
["Europe & Central Asia (developing only)","ECA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",389247273273.95367,474505338183.46729,613231798340.76843,751637914976.41797,525896649261.2439,620166568885.20837,776307079250.98572,777495527743.56287]
["Europe & Central Asia (all income levels)","ECS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",5572213419180.0996,6419830324227.6182,7608247958628.7598,8652645639883.6133,6724186834589.291,7548146821099.998,8888091704774.2461,8517199408045.7393]
["Ecuador","ECU","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",11851305061.471701,13748955709.2876,15618693367.5214,20925122243.7868,16886756469.8309,22639479521.173401,26392798076.638599,27801305989.972599]
["Egypt, Arab Rep.","EGY","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",34326300000,40552700000,53696700000,67222800000,53842100000,59862200000,61381100000,68800800000]
["Euro area","EMU","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3595645145278.2397,4096028225087.3647,4824711092759.8135,5438624936570.5225,4319700697029.751,4746875140441.0645,5524076842991.335,5171235947068.7207]
["Eritrea","ERI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Spain","ESP","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",345436077110.99402,400255812227.62201,481363979268.82501,512247057916.40302,372383394972.79901,404804089882.828,457185964404.87701,413979421887.92902]
["Estonia","EST","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",11248287831.663,13616403244.4242,16571314704.610701,17513950501.756401,11235540578.1259,13507858827.6546,19017534511.2873,19587528054.145599]
["Ethiopia","ETH","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",4894688569.70891,5276122166.4674902,6904526595.5392303,9597929161.4012699,9042846295.0617504,9910786328.7199306,11650672730.6523,14129937700.0415]
["European Union","EUU","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",4877980931786.2168,5594435014912.3018,6568327276074.7549,7373063639527.8398,5767317491268.249,6380230508179.75,7406070065523.9707,7009126507822.3936]
["Fragile and conflict affected situations","FCS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",108907503050.63431,117809309871.87386,134879803462.60843,176940979481.57608,175449232903.38507,201184597698.82272,203105035608.18954,250962359100.009]
["Finland","FIN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",72638251559.214706,83087832837.718903,98283084416.429306,116510659617.713,84344122210.845901,91197852113.471802,108219986343.778,102835129794.37801]
["Fiji","FJI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1902497310.4972701,2092318132.98633,2095821904.20646,2610165076.7927198,1712079681.9171,2009876313.99103,2451776462.6186299,2550966635.4885898]
["France","FRA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",564350245931.09998,625840380121.172,721280840132.39001,817277223232.95801,694589606692.06702,747169592443.84302,878357329415.68896,817637961419.05298]
["Faeroe Islands","FRO","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",908686218.75077605,1025531942.71241,1329943124.0034101,1323882486.0588801,1095270817.9340301,1110813897.32864,1343228409.4711101]
["Micronesia, Fed. Sts.","FSM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Gabon","GAB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2392806119.4453001]
["United Kingdom","GBR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",671874485903.89404,763832209672.48401,824773954268.13306,845404540365.73999,650834391329.90906,731827975391.70105,820543586235.04797,826876069155.59302]
["Georgia","GEO","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3267195296.36132,4376269300.3922005,5879072605.81493,7470651996.0138702,5248087038.8462,6113846560.8881903,7987776377.3843002,9132611587.7907696]
["Ghana","GHA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",6620400643.3479004,8286494097.4771204,10064704686.583401,12566563450.9384,10989380000,13925330000,19509210000,21999630000]
["Guinea","GIN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1027560000,1256010000,1512750000,1810400000,1390800000,1800450000,2673180000,3135740000]
["Gambia, The","GMB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",269490287.344724,316290778.164469,366316471.795627,360200517.457865,342523378.96209902,318937223.16486102,364006533.56291097,439111952.58655602]
["Guinea-Bissau","GNB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",147663704.542676,166623920.396667,236128403.03477201,283971656.02881497,289190945.76357102,299127123.18059301]
["Equatorial Guinea","GNQ","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Greece","GRC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",66617764981.407898,80920019263.115204,101280397782.037,119070130066.812,84162619298.843002,80336355368.379303,85461877614.426407,69427354681.321503]
["Grenada","GRD","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",396159884.81481397,402395598.88888901,436385254.81481397,451733171.11110997,360979644.81481397,378273870,390593547.40740597,394051145.555556]
["Greenland","GRL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Guatemala","GTM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",11099700000,12712800000,14511400000,15570200000,12726700000,15187500000,17868131000,18251073800]
["Guam","GUM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Guyana","GUY","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",917971000,1055174000,1250105000,1648805567.0647199,1451819160.3643401,1657564923.9463201,2204274433.9555101,2502207326.2879]
["High income","HIC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",9877169750506.6777,11218435964171.158,12799363823996.223,14456584998578.332,11344892590975.176,13207932186302.959,15438046863419.744,15314595003936.127]
["Hong Kong SAR, China","HKG","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",300065206128.60699,336761592504.23901,371893846357.26801,401811269171.90302,364450372101.729,456007097433.12701,519402136657.46899,560664210520.22998]
["Honduras","HND","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",5397488533.32232,6254144129.6087704,7775718502.7285404,9446994869.0734901,6809596910.0980501,7775195685.4186201,9803771686.1635609,10212987023.6931]
["Heavily indebted poor countries (HIPC)","HPC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",88074599645.259521,103468242507.27992,128643620614.89377,161582293132.62949,143713966753.60281,171262425328.66428,214174184261.47278,239130793199.99426]
["Croatia","HRV","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",21622031480.960701,24586275328.7939,29328491996.0107,34833115901.124702,24848843168.596901,23445586530.793301,26024503886.947601,24109809452.382]
["Haiti","HTI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1852880000,2141560000,2384450000,2853840000,2804230000,4087320000,4154170000,3849430000]
["Hungary","HUN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",72402051563.0867,84589926563.189102,105522410441.965,122292718910.634,89685846928.350601,97203879038.176605,111737497417.511,102176299321.009]
["Indonesia","IDN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",86815991039.993301,90048959056.820602,102950920000,137692484447.884,105320444989.47,145668818054.02802,188802412506.06,213129830756.20401]
["Isle of Man","IMN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["India","IND","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",181858367950.561,225086027161.73499,278785752272.43201,379479380179.34601,328257176213.271,439059034248.04901,553062186679.57397,579908579784.45203]
["Not classified","INX","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Ireland","IRL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",139166249217.17801,153363754439.71799,183033346560.84,195199780235.745,166555528312.94199,169425367811.93701,182835675448.19199,175583054419.367]
["Iran, Islamic Rep.","IRN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Iraq","IRQ","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",26096700000,24197500000,21488100000,37333400000,43847900000,47191500000,51757000000,63446000000]
["Iceland","ISL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",7143340962.3354902,8278238331.3877802,9146083700.5475502,8234419287.3252401,5349913171.5935802,5833494407.1286602,7111960700.7698202,7235088815.6735802]
["Israel","ISR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",57713200000,62440500000,73715200000,84285200000,63612800000,77140100000,93019300000,92707200000]
["Italy","ITA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",448593725007.841,515746077920.17902,599853329124.422,658683653163.08801,495897577186.466,567972048858.00305,640924664996.56897,560611419658.38501]
["Jamaica","JAM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",5967539551.6468801,7098090433.43853,8485576305.6196604,9913903627.7281704,6356293724.2314701,6453776928.4644203,7827455245.4015503,7939617131.3803101]
["Jordan","JOR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",11859379407.6164,13230888575.458401,15700570059.7474,19228510281.9744,16458746478.8731,18241591549.2957,21301130985.915501,22975263380.2817]
["Japan","JPN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",603030369217.86401,665519514454.974,718699651771.12,872816874723.229,645807434517.80603,791792570423.90906,970204797771.19604,1014812614298.5601]
["Kazakhstan","KAZ","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",25458965263.163601,32880750635.142502,44989961551.748497,49571125469.7537,39001200993.094704,44260042068.055199,51322776637.533501,61954919685.520302]
["Kenya","KEN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",6738798772.1210003,8171032136.5078201,10059051072.912001,12559189062.0534,11301655303.25,13531331102.3887,16348537688.316,17919763236.8857]
["Kyrgyz Republic","KGZ","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1395801610.5581801,2252138753.0040002,3218110605.5638299,4747320273.5366602,3675990945.47014,3905145516.9481201,5073896095.6624203,6498286411.3533802]
["Cambodia","KHM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",4560075995.2790003,5575206559.43964,5332763703.2958403,5976899190.60746,5399256135.2628803,6437726230.8675804,8032925951.1463604,9510502876.15415]
["Kiribati","KIR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["St. Kitts and Nevis","KNA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",280128917.40740597,320689997.77777803,346320109.62963003,437002617.40740597,366144811.851852,364049461.851852,353103445.18518502,337155008.148148]
["Korea, Rep.","KOR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",316712400000,375235100000,437401500000,525850600000,400544600000,517270800000,621212100000,622348400000]
["Kosovo","KSV","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1764441259.0657401,1950089733.1364801,2460224986.4984102,3120807924.7972498,2961600262.2059202,3223527063.7255602,3824728318.77773,3397240938.77806]
["Kuwait","KWT","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",23768150684.9314,26878494266.716702,33305894107.0658,38716524335.043503,32271235558.4702,35111500079.7202,39895366445.091003,42038067249.576797]
["Latin America & Caribbean (developing only)","LAC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",538923249059.77374,637243829087.58423,765900884185.71973,922993089477.0824,726241328124.00232,927195870012.95337,1128501277322.5303,1178731000791.6777]
["Lao PDR","LAO","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",920939196.96306801,1097630155.63885,1108469118.68047,1511078359.0020001,1596711640.1803,2323546716.51794,2753575128.1709099,3396295416.12644]
["Lebanon","LBN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",16849379265.274,17755583953.355202,21446264004.7799,28989441688.669899,29437075213.5765,30221727664.049,32267730671.3134,32601404106.898701]
["Liberia","LBR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1161865408.55984,1715735352.1531501,1747310389.0741,2139934861.92835,1704165824.0165601,1797660706.82459,3311208957.7750602]
["Libya","LBY","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",13523000000,15783000000,20325500000,26002500000,27065000000,30686400000,15586400000,32585900000]
["St. Lucia","LCA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",594847611.48148,706685958.888888,747386475.92592502,820280296.296296,647960521.48148,787424834.07407403,820182522.96296203,776965174.81481504]
["Latin America & Caribbean (all income levels)","LCN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",656541636358.69971,774379029610.21826,928838911883.94482,1125114726894.5276,878036687039.25195,1117982506501.5864,1376102282181.5769,1433804028726.5776]
["Latin America and the Caribbean","LCR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Least developed countries: UN classification","LDC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",105837448554.87099,122585000585.48782,155610530146.92303,206235048020.67615,192876714369.64017,217059162472.26199,265857884409.2515,288027420963.2149,269671918593.56085]
["Low income","LIC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",77652584031.986053,90324806108.002823,110973891501.29727,141121076828.1004,131208502001.67735,161696565773.43188,204361010069.64465,225569443711.07816]
["Liechtenstein","LIE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Sri Lanka","LKA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",10065569690,11621220000,12768600000,15692000000,11708400000,15218510000,22253850000,21720978956.3428]
["Lower middle income","LMC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",636896839698.80945,748813589919.51904,922972974934.76428,1204211041906.0398,970651713275.36987,1231624612065.7935,1532673865280.9636,1624183510558.2515]
["Low & middle income","LMY","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2709389137612.2812,3176876767164.9609,3881392367075.6377,4791232065635.1807,3956232367440.4673,5044179484897.1504,6214704508893.9883,6564079504099.2715]
["Lesotho","LSO","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1657034498.2237101,1736815107.11637,1881892323.2393701,1935537962.17906,2013679531.6955099,2415597622.1568999,2632900258.3536,2694402356.6384702]
["Lithuania","LTU","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",15795613497.1117,19877900890.4925,25225145862.0849,34007661042.796902,20677513088.1577,25408775392.667801,33152355282.326599,34997955611.9599]
["Luxembourg","LUX","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",42886287010.371902,50508128780.136299,60748530136.195297,66947583163.029999,53382840029.014603,59136134316.180397,68917519631.646805,66301644284.348099]
["Latvia","LVA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",9522000000,12852500000,17495800000,18458300000,11255100000,12804900000,17346800000,18040400000]
["Macao SAR, China","MAC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",7347298650.2262001,8922430015.9657001,11892695660.1075,13115840068.650801,10570194778.4918,14130813212.172501,19467844524.0429,21530994372.583801]
["St. Martin (French part)","MAF","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Morocco","MAR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",20543275513.260601,23855805484.188,31370099894.124901,43328664801.533401,34925722182.9105,36998744049.164101,45907478997.341202,47013421952.9981]
["Mexico and Central America","MCA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Monaco","MCO","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Moldova","MDA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2544460000,2925290000,4065240000,5368890000,3704090000,4261060000,5601560000,5710780000]
["Madagascar","MDG","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1639622555.2349899]
["Maldives","MDV","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",868551757.80803299,1046505092.3916,1635687352.2644701,2076965011.30757,1480031944.03916,1693203239.2732699,2267216057.2738099,2365679108.9156299]
["Middle East & North Africa (all income levels)","MEA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",555641184910.44946,638301781285.40149,790669329167.33557,1003641040276.3281,887670472177.22168,976301813331.37,1076546916457.0259,1191676299150.1582]
["Mexico","MEX","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",245099525081,280272384374,307508797277,335150335467.521,259943208006.492,327594620774.89203,381583999425.43903,401858651722.052]
["Marshall Islands","MHL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Middle income","MIC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2632315765108.1328,3087125305083.9463,3771209907004.0029,4651713789172.6543,3828184701856.041,4885812928525.7363,6015306894755.873,6346236131922.6152]
["Macedonia, FYR","MKD","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3201514037.51686,3790016818.6301699,5217975001.0156002,6841307029.5556402,5152220312.5489902,5502183659.0170002,6954717573.5415602,6539770420.94209]
["Mali","MLI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1833494615.9835801,2149782486.4896102,2622568568.62498,3757124283.6199002,2811877485.6367202,3744793154.5697298,3850975829.2303801]
["Malta","MLT","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",4912219224.4732103,6210459832.47258,7162021888.0827503,8198087491.5733204,6918969719.1906004,7836076127.8593903,8770412479.2621803,8500702693.9798203]
["Myanmar","MMR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2015442772.7376201,2626746098.0419898,3306770128.1101799,3582686084.6479001,3932572435.3467999,4646513717.04286,8581203486.3286505]
["Middle East & North Africa (developing only)","MNA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",234255532610.5737,256731597539.1355,315933572912.45282,426331205671.36426,392964764029.16162,427018485896.90295,448490858968.65302,509433082314.97644]
["Montenegro","MNE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",null,null,3170661781.0401301,4248467615.4185801,2713568945.0577202,2579119437.9438701,2919278263.2905302,2722801056.6410799]
["Mongolia","MNG","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1573280000,1879930000,2475516860.00001,3766528497.5060201,2630068104.7143102,3868606584.59167,7591160578.3364201,7998471896.6251001]
["Northern Mariana Islands","MNP","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Mozambique","MOZ","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2890899752.22826,3398468132.0689201,3667660749.8292098,4526716928.3331203,4466293953.7834702,4751225397.2541103,7532290920.07267,12069153783.0166]
["Mauritania","MRT","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Mauritius","MUS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",4132950202.7856302,4725677354.0852804,5225029899.06215,6305922466.3842201,5111185672.7868605,6135624780.8906803,7409617109.8584404,7543259819.3755102]
["Malawi","MWI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1309334990.9393799,1319926662.8796201,1537957671.0926099,1977693016.2693999,2175464636.0152402,2458143942.2318501,2807754960.3586502,2531890229.6258702]
["Malaysia","MYS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",130577156825.972,147094091222.41501,167100535059.43201,178661141067.388,144798529912.47198,189463579372.48801,217257859996.47601,229363886852.17899]
["North America","NAC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2383103013540.5859,2645731566871.6592,2826947018171.0166,3054928013165.3804,2378429260801.5557,2847429195766.3872,3242049070758.0239,3332244647244.1035]
["Namibia","NAM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2694958145.2490101,2973228483.3958001,3613938507.4615502,4418544381.1382704,4972123880.12675,5615962003.6528101,6309509441.2358303]
["New Caledonia","NCL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2473176669.62432,3052428695.0077901,3903746224.9459901,4354484101.3128405,3387643847.0859699,4379635406.0806303,4835534444.09237]
["Niger","NER","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1048787509.74693,1076811340.75965,1283247707.4242401,1950631416.5655301,2528881128.8675098,2807251173.46629]
["Nigeria","NGA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",32626574669.398602,35911847248.021698,46636316220.297203,64220832319.011002,49476079643.516701,67785513552.829102,86226123991.651306,77403065249.126404]
["Nicaragua","NIC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2852800000,3604900000,4347700000,5209100000,4388400000,5216200000,6684800000,7363500000]
["Netherlands","NLD","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",362164745894.73602,408944143285.52301,482593123539.685,546741413333.586,445389150866.99701,500283463889.703,580277862491.85999,571935539549.95898]
["High income: nonOECD","NOC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1341254009608.4512,1572273644193.3799,1843088842850.5935,2166818643182.2029,1720047514476.1414,2136146820124.6025,2523890625495.915,2660966349391.041]
["Norway","NOR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",83871700739.654007,95253769459.116302,119633111712.11,134545265484.358,105198579794.11301,120110756464.812,138767925077.08401,137497847969.46301]
["Nepal","NPL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2711192465.6202202,2933864708.27284,3655163051.10179,4371089322.6455603,5107626888.2163401,5887402117.0963402,6447269624.8101101,6847391009.8825703]
["New Zealand","NZL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",33449793143.496101,33091438060.215302,39099245556.444,43679542648.121902,32942835516.127399,39962238478.908302,48026782058.571602,49921038275.9636]
["High income: OECD","OEC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",8535994201746.6182,9652863066390.7539,10970581199841.111,12317434626926.166,9649212217873.2109,11118518579538.828,12972527586486.369,12732031857101.549]
["OECD members","OED","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",8976890778390.7051,10164663377327.945,11561896407560.074,12987031681304.314,10150599272808.051,11740514079351.891,13719329083329.314,13485509808144.607]
["Oman","OMN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",11174096228.8687,13777477243.173,19438231469.4408,26584915474.6423,21534200260.0779,24165669700.910301,28564369310.793201,34309492847.854401]
["Other small states","OSS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",23514363611.402103,25722763105.306156,31277607713.789936,37072922728.542549,33668278927.437778,38279662149.690956,45874064988.161903,46081793143.362167,43145078088.898933]
["Pakistan","PAK","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",29273200000,35098480000,37585100000,47927000000,35152430000,40017000000,46896167550,48894306662.620903,48778200000]
["Panama","PAN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",10701600000,11885580000,14613700000,17758600000,16406700000,20001600000,28266700000,29575600000]
["Peru","PER","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",14929579925.694201,17876508860.590599,23612473334.694599,33792994289.490501,25625767389.3424,34433870389.909103,42765157652.936798,47766248406.372803]
["Philippines","PHL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",42207000000,47732000000,52018000000,58144000000,48333000000,61243000000,67824000000,76184000000]
["Palau","PLW","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Papua New Guinea","PNG","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2803172378.5683398,3586277764.5696301,4574643485.9340401,4983577697.7666702,4710644213.3077202,6285601686.4670401,7205405536.3682404,8499370871.9019203]
["Poland","POL","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",115010000000,144696000000,188559000000,239629000000,173893000000,207139000000,241139000000,229455000000]
["Puerto Rico","PRI","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Korea, Dem. Rep.","PRK","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Portugal","PRT","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",71178252094.739105,79586994033.843903,92846019407.339005,107265284786.718,83078841799.8853,88745533993.186203,94812341850.196503,82986512612.447006]
["Paraguay","PRY","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",4026173802.0232401,5237193976.2820501,6401482322.4679403,9236827675.1795101,7142216623.0041704,10299925283.6502,12588390188.9438,11924692992.5205]
["Pacific island small states","PSS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3260486866.7316403,3583892295.3251472,3784092426.952179,4772648892.3893309,3399874469.4954715,4150220131.7418566,4892658732.0330505,5052308816.7691145]
["French Polynesia","PYF","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2314769180.6044698,2155499641.98768,2431640624.1979399,2865049942.26687,2377237199.6950302,2327246228.44877,2340972531.4407401]
["Qatar","QAT","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",null,null,null,null,null,null,43792637362.637299,54693498168.4981]
["Romania","ROU","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",34213110000,44894640000,67224000000,83641000000,55524000000,63218000000,77805000000,71991000000]
["Russian Federation","RUS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",164309877497.79901,209460375945.138,283661439624.32001,366228064082.13501,247320872130.35501,320958415836.97302,410050100032.47803,444535625942.36401]
["Rwanda","RWA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",650061266.955634,806887690.37550402,968128777.05201805,1423245202.03318,1542322923.76842,1651071424.2144401,2219041928.5648198,2485584063.01577]
["South Asia","SAS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",242879159964.08118,296649986713.88464,358890823247.45691,481429825252.22003,411840127214.31714,541674134519.76233,681548294346.26526,713934904753.08252]
["Saudi Arabia","SAU","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",87715903480.484802,113495088597.39101,145688598000.15201,176684606613.33301,162068948800,174203205866.66599,197977304466.66599,215206151874.51001]
["Southern Cone Extended","SCE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Sudan","SDN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",7386464786.2704201,9468990110.2826805,10228166646.9944,10494657700.9554,10435130609.393,11160743276.5569,10280581861.560101,10133096708.6619]
["Senegal","SEN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3694858213.6289802,4035188199.6206799,5400332537.1865702,7014343759.9153204,5271859960.2294903,5201250790.56075,6420299973.9270401]
["Singapore","SGP","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",251200869984.48401,296530754384.492,331198227060.54901,402578604609.52301,322564148485.50201,403381399698.08301,476982991070.63501,493553048519.31]
["Solomon Islands","SLB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",243073331.77638501,263676629.587331,358720026.045618,408824045.70292503,344202358.153382,547818599.70104003,612029583.21688104,650797975.44788802]
["Sierra Leone","SLE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",453034203.39243102,435181833.016505,489755492.981076,592167012.22491002,749605921.26536703,1132382957.9156201,2483733715.3580799,2545035747.2214098]
["El Salvador","SLV","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",6508220000,7570730000,8855260000,9699490000,7413848782.9892101,8595035807.0669708,10201648501.202101,10414306750.4492]
["San Marino","SMR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Somalia","SOM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Serbia","SRB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",null,null,21874764019.5271,27751709333.5597,18946823140.313301,19403622889.9548,23118517646.6161,22051822106.6217]
["Sub-Saharan Africa (developing only)","SSA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",215674304044.74432,251340739040.19553,313480042046.67542,391376493388.62048,329909732520.36566,390095201769.71741,480197146015.47485,488076617227.57397]
["South Sudan","SSD","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Sub-Saharan Africa (all income levels)","SSF","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",217314837346.64377,253252570189.23178,315864537736.76801,394353510858.68243,332419201162.06396,393062473055.22772,483849780542.35852,491789187197.31006]
["Small states","SST","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",50524138443.453751,55830713815.642532,64925166064.625694,76405618369.577133,62705441008.364616,67871332109.233673,88273851588.915405,90573060930.478271,84800992323.341934]
["Sao Tome and Principe","STP","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",52880050.4702245,77461547.768068805,83535148.980464593,113592085.06515101,102750022.52868,120518408.533372,147082187.094735,140399880.60684901]
["Suriname","SUR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1540900000,1171900000,1362700000,1813900000,1676000000,1656900000,2241541303.2057099,2372815850.6700001]
["Slovak Republic","SVK","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",38249870128.0709,48903823847.040001,65206209957.7705,80297839222.000504,62148517383.451797,69762337988.180801,84956882005.396301,82776673535.467407]
["Slovenia","SVN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",22248200000,26038270394.186401,33627595567.676201,38464464168.7733,28085024632.709,30447598616.3475,35642360865.704002,32049073980.3839]
["Sweden","SWE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",144791094356.40601,167755893119.302,200724260564.21201,223150457568.23401,165519323179.14001,195560054581.19101,231680934560.35599,219067372764.29501]
["Swaziland","SWZ","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2183055358.7927198,2179947482.59375,2442184693.8966398,2180185916.6463599,2258980651.26894,2624835048.2975702,2817885259.0913801,2674943230.46064]
["Sint Maarten (Dutch part)","SXM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Seychelles","SYC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",884893978.06036901,984508109.67471802,948659668.30293202,1084374800.0724399,991541633.17134702,1047720081.34181,1167541793.67645,1173888705.11515]
["Syrian Arab Republic","SYR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",11101000000,11879000000,15289304545.1875,19278402810.291401,16666777155.610701,19408796113.5121]
["Turks and Caicos Islands","TCA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Chad","TCD","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Togo","TGO","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1168127513.2229099,1213215197.6419301,1377432744.95873,1666423509.27301,1689882349.91436,1828355855.3522601]
["Thailand","THA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",132779604817.314,146868882923.35101,162676028998.31201,203821662254.69601,154695077354.728,206962116094.117,254264148899.01801,272875093238.651]
["Tajikistan","TJK","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1682444600,2349087900,3707084000,4154561600,3062126500,3364459465.7220001,4239351120,5273051879]
["Turkmenistan","TKM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Timor-Leste","TLS","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",null,332726129.29928303,500924607.71333301,800860669.80263102,1161240084.3989899,1342744181.5736401,1859065750.09237,1663141467.9740801]
["Tonga","TON","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",154538347.270475,170446880.383872,199361752.48445201,247493333.86115301,239231562.884339,227301337.536632,277293325.12796903,267773698.98712]
["Trinidad and Tobago","TTO","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",6254400000,6853600000,8046400000,9877100000,7345900000,6870500000,14776628394.851101]
["Tunisia","TUN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",14700948025.589001,16563851167.333401,20733466438.6101,26446471928.958401,20989428079.465302,24239835126.4496,25800845300.531601,26297854631.403]
["Turkey","TUR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",123395000000,146938000000,178284000000,212154000000,151758000000,197197000000,253480000000,249443000000]
["Tuvalu","TUV","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Tanzania","TZA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",4204894506.9491601,5113448346.7034302,6274319674.70016,8674165444.9058704,7556097739.62924,9054392828.3618202,12035574000,12684418640.352501]
["Uganda","UGA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2354409834.1883998,2986057427.7150602,3935415977.8597498,5300164303.3305902,5228194440.99895,6178344725.5722303,7430102063.06528,7733966629.8688803]
["Ukraine","UKR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",41952000000,51425000000,69543000000,96848000000,54037000000,69608000000,93797000000,100862000000]
["Upper middle income","UMC","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1994405517053.0168,2337027205641.6035,2846449207306.2266,3444628445487.7666,2855374874885.209,3651507188641.0972,4479576920742.2061,4719007731731.6084]
["Uruguay","URY","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",4692736989.1006804,5877140552.1942701,6775400059.4807701,10333013002.322901,8190381465.1483002,10088617714.0597,12744888042.702,14540645174.736]
["United States","USA","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",1996893000000,2214098000000,2353667000000,2545124000000,1964523000000,2345540000000,2671548000000,2747084000000]
["Uzbekistan","UZB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["St. Vincent and the Grenadines","VCT","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",291193470.37036902,325853304.81481397,402115684.444444,430817214.81481397,388043617.40740597,389177015.92592603,376618767.40740597,403381332.96296197]
["Venezuela, RB","VEN","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",29347000000,39537000000,57760000000,64618000000,53368000000,51594000000,62503000000,77503000000]
["Virgin Islands (U.S.)","VIR","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]
["Vietnam","VNM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",39358189000,47709741800,65784100000,83424000000,72890000000,87294000000,109215000000,117208000000]
["Vanuatu","VUT","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",204907122.450403,218799022.68871701,252155881.86210701,452321259.84959602,295906447.03090203,367508003.17351103,404998425.27323502,399161818.40788603]
["West Bank and Gaza","PSE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3618362764.19101,3805660802.4161901,4424653902.8236704,4739235843.92803,5066795658.9602203,5461814899.0762501,6532189463.9980402,7114284286.7460003]
["World","WLD","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",12588762368635.252,14396611067048.936,16679171041559.555,19242703291253.32,15295624072045.732,18242493362348.168,21637442345629.477,21856068982923.008]
["Samoa","WSM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",255806358.04423401,289425868.38915998,298126751.14185297,322444367.986121,287429095.66452301,361701281.04466301,396768811.64771098,409350444.18726301]
["Yemen, Rep.","YEM","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",5954339149.3812304,7781127793.5668001,9357333000,11681360885.4911,10000678160.0397,11048979000,10521528484.5091]
["South Africa","ZAF","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",68697535220.662804,84262659894.576004,98077261751.021103,107568315061.037,80842131770.713303,101534585822.207,121841890063.358,121753526207.52]
["Congo, Dem. Rep.","COD","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",3859600000,3797400000,6874800000,8825400000,6766100000,10705200000,11804884199.5522,10644735497.8022]
["Zambia","ZMB","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD",2631550000,3224200000,4525321227.2727203,5460732978.3090801,4073956830,5587684823.2700005,7557817658.4170704,9210362492.4387798]
["Zimbabwe","ZWE","Imports of goods and services (BoP, current US$)","BM.GSR.GNFS.CD"]

{"sheet":"A.4 Výsledek DivExp","index":7,"n_rows":227,"n_cols":24,"rows_kept":227,"cut":false,"hidden":true,"merged":[]}
["iso code","iso code (1)","Country","index přítomnosti v dané ekonomice 2010-2012 (export ČR/import země)","index přitomnosti v dané ekonomice 2010-2013 (export ČR/ GDP)","Import země 2010 - 2013 průměr","průměrný % podíl na světovém importu","průměrný % podíl na českém exportu","% podíl na svěotvém importu - % podíl na českém exportu","G/H","GDP Průměr 2010-2013","GDP země 2010","GDP země 2011","GDP země 2012","GDP země 2013","Export čr 2010","Export čr 2011","Export čr 2012","Export čr 2013","Export čr průměr 2010-2013","Import země 2010","Import země 2011","Import země 2012","Import země 2013"]
["TV","TUV","Tuvalu",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":37287173.286074683},{"$f":"VLOOKUP(B2,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":31824701.278333101},{"$f":"VLOOKUP(B2,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":39313508.693427555},{"$f":"VLOOKUP(B2,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":39875708.119438998},{"$f":"VLOOKUP(B2,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":38134775.053099051},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A2,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A2,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A2,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["KI","KIR","Kiribati",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":166655214.11934772},{"$f":"VLOOKUP(B3,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":150431113.55714548},{"$f":"VLOOKUP(B3,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":172253739.04074264},{"$f":"VLOOKUP(B3,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":174984468.83412716},{"$f":"VLOOKUP(B3,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":168951535.04537556},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A3,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A3,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A3,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MH","MHL","Marshall Islands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":7.5142982842058949E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.3329045996455981E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":170475000},{"$f":"VLOOKUP(B4,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":163200000},{"$f":"VLOOKUP(B4,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":170700000},{"$f":"VLOOKUP(B4,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":173000000},{"$f":"VLOOKUP(B4,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":175000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":4819000},{"$f":"VLOOKUP(A4,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":53000},{"$f":"VLOOKUP(A4,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":131000},{"$f":"VLOOKUP(A4,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":121000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1281000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PW","PLW","Palau",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":223614585.92500001},{"$f":"VLOOKUP(B5,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":197558748.59999999},{"$f":"VLOOKUP(B5,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":217377537.5},{"$f":"VLOOKUP(B5,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":232478639.30000001},{"$f":"VLOOKUP(B5,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":247043418.30000001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A5,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A5,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A5,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["FM","FSM","Micronesia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":316391427.63825649},{"$f":"VLOOKUP(B6,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":294117230.497109},{"$f":"VLOOKUP(B6,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":310287519.27191502},{"$f":"VLOOKUP(B6,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":326160960.78400201},{"$f":"VLOOKUP(B6,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":335000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A6,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A6,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A6,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["KM","COM","Comoros",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.1230200264907268E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.1080182800985951E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":601737140.51659703},{"$f":"VLOOKUP(B7,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":543376206.06227398},{"$f":"VLOOKUP(B7,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":610372697.42046142},{"$f":"VLOOKUP(B7,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":595898770.33229923},{"$f":"VLOOKUP(B7,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":657300888.2513535},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":196000},{"$f":"VLOOKUP(A7,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":120000},{"$f":"VLOOKUP(A7,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":195000},{"$f":"VLOOKUP(A7,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":0},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":170333.33333333334},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["TL","TMP","East Timor",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.1823164176822752E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1258150000},{"$f":"VLOOKUP(B8,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":934300000},{"$f":"VLOOKUP(B8,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1128300000},{"$f":"VLOOKUP(B8,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1355000000},{"$f":"VLOOKUP(B8,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1615000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A8,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":109000},{"$f":"VLOOKUP(A8,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":22000},{"$f":"VLOOKUP(A8,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":108000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":79666.666666666672},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["CF","CAF","Central African Republic",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.2738455641420334E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.6343811714761566E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1972374101.4808424},{"$f":"VLOOKUP(B9,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1986014759.1978452},{"$f":"VLOOKUP(B9,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2195599491.1697845},{"$f":"VLOOKUP(B9,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2169706411.4779911},{"$f":"VLOOKUP(B9,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1538175744.0777485},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":77000},{"$f":"VLOOKUP(A9,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":259000},{"$f":"VLOOKUP(A9,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":308000},{"$f":"VLOOKUP(A9,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":361000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":251250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ER","ERI","Eritrea",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.4474935837212398E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.6507873726429208E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2815211097.1876812},{"$f":"VLOOKUP(B10,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2117039510.7019448},{"$f":"VLOOKUP(B10,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2607739837.3983741},{"$f":"VLOOKUP(B10,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":3091967479.6747966},{"$f":"VLOOKUP(B10,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":3444097560.9756098},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":48000},{"$f":"VLOOKUP(A10,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":105000},{"$f":"VLOOKUP(A10,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1000},{"$f":"VLOOKUP(A10,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":9000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":40750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MR","MRT","Mauritania",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.0280285000932016E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.5473442756578444E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":3946066280.1498399},{"$f":"VLOOKUP(B11,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":3526946625.0645585},{"$f":"VLOOKUP(B11,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":4136083855.553123},{"$f":"VLOOKUP(B11,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":3958701368.7546353},{"$f":"VLOOKUP(B11,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":4162533271.2270427},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":29781000},{"$f":"VLOOKUP(A11,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":37005000},{"$f":"VLOOKUP(A11,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":18186000},{"$f":"VLOOKUP(A11,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":10176000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":23787000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MC","MCO","Monaco",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":5712749955.3527861},{"$f":"VLOOKUP(B12,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5350993377.4834433},{"$f":"VLOOKUP(B12,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":6074506533.2221289},{"$f":"VLOOKUP(B12,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B12,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A12,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A12,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A12,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MG","MDG","Madagascar",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.0378165836658819E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":6.6220896818417015E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":9809055049.0542011},{"$f":"VLOOKUP(B13,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":8704983553.2702236},{"$f":"VLOOKUP(B13,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":9853981624.0665035},{"$f":"VLOOKUP(B13,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":9880703882.7015743},{"$f":"VLOOKUP(B13,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":10796551136.178503},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1239000},{"$f":"VLOOKUP(A13,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":914000},{"$f":"VLOOKUP(A13,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1306000},{"$f":"VLOOKUP(A13,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":613000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1018000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ZW","ZWE","Zimbabwe",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.7311112371236256E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.28620106320447E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":11421854110.8043},{"$f":"VLOOKUP(B14,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":9456808151.1163998},{"$f":"VLOOKUP(B14,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":10956226611.0569},{"$f":"VLOOKUP(B14,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":12472416688.223301},{"$f":"VLOOKUP(B14,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":12801964992.820601},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":840000},{"$f":"VLOOKUP(A14,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":4173000},{"$f":"VLOOKUP(A14,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1312000},{"$f":"VLOOKUP(A14,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1584000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1977250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CG","COG","Republic of the Congo",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.9063232799444623E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.6808919192415477E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":13554888759.871204},{"$f":"VLOOKUP(B15,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":12007880067.384727},{"$f":"VLOOKUP(B15,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":14425606793.302223},{"$f":"VLOOKUP(B15,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":13677929161.714231},{"$f":"VLOOKUP(B15,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":14108139017.083637},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":2014000},{"$f":"VLOOKUP(A15,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2843000},{"$f":"VLOOKUP(A15,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2565000},{"$f":"VLOOKUP(A15,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":2914000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":2584000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GQ","GNQ","Equatorial Guinea",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.3316478770484207E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.2855505632357232E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":14840634931.062489},{"$f":"VLOOKUP(B16,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":11586407487.366947},{"$f":"VLOOKUP(B16,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":15715842150.849567},{"$f":"VLOOKUP(B16,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":16486743747.345676},{"$f":"VLOOKUP(B16,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":15573546338.687757},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":488000},{"$f":"VLOOKUP(A16,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":4729000},{"$f":"VLOOKUP(A16,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2331000},{"$f":"VLOOKUP(A16,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":357000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1976250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SS","SSD","South Sudan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":15369309521.248501},{"$f":"VLOOKUP(B17,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":16338510933.703573},{"$f":"VLOOKUP(B17,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":20782116981.798904},{"$f":"VLOOKUP(B17,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":10560000000},{"$f":"VLOOKUP(B17,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":13796610169.491524},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A17,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A17,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A17,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BN","BRN","Brunei",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.7681390378999865E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.8070510670902314E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":15531539418.093351},{"$f":"VLOOKUP(B18,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":12369708858.902905},{"$f":"VLOOKUP(B18,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":16691360399.105898},{"$f":"VLOOKUP(B18,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":16953952625.402962},{"$f":"VLOOKUP(B18,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":16111135788.961639},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":253000},{"$f":"VLOOKUP(A18,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":527000},{"$f":"VLOOKUP(A18,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":813000},{"$f":"VLOOKUP(A18,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":748000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":585250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GA","GAB","Gabon",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.4061760991702276E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.6134025474840744E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":17638260253.915382},{"$f":"VLOOKUP(B19,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":14569527124.619944},{"$f":"VLOOKUP(B19,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":18796191833.085072},{"$f":"VLOOKUP(B19,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":17843815459.300541},{"$f":"VLOOKUP(B19,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":19343506598.655979},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3732000},{"$f":"VLOOKUP(A19,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2006000},{"$f":"VLOOKUP(A19,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1494000},{"$f":"VLOOKUP(A19,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":2689000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":2480250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CD","ZAR","Democratic Republic of Congo",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.5694539121557507E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.6145219993852905E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":25609226042.702263},{"$f":"VLOOKUP(B20,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":20523286237.11451},{"$f":"VLOOKUP(B20,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":23831631365.286545},{"$f":"VLOOKUP(B20,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":27452795397.98246},{"$f":"VLOOKUP(B20,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":30629191170.425533},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":2871000},{"$f":"VLOOKUP(A20,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":4830000},{"$f":"VLOOKUP(A20,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2347000},{"$f":"VLOOKUP(A20,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":6029000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":4019250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["TM","TKM","Turkmenistan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.2391113054409322E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.3027562874090741E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":32099122807.01754},{"$f":"VLOOKUP(B21,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":22148070175.438595},{"$f":"VLOOKUP(B21,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":29233333333.333332},{"$f":"VLOOKUP(B21,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":35164210526.315788},{"$f":"VLOOKUP(B21,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":41850877192.982452},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":16813000},{"$f":"VLOOKUP(A21,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":16931000},{"$f":"VLOOKUP(A21,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":22616000},{"$f":"VLOOKUP(A21,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":23748000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":20027000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["UZ","UZB","Uzbekistan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.3695920761603736E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.290583956358894E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":48159047608.476791},{"$f":"VLOOKUP(B22,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":39332770928.942551},{"$f":"VLOOKUP(B22,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":45324319955.38839},{"$f":"VLOOKUP(B22,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":51183443224.993912},{"$f":"VLOOKUP(B22,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":56795656324.582336},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":43044000},{"$f":"VLOOKUP(A22,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":57424000},{"$f":"VLOOKUP(A22,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":78897000},{"$f":"VLOOKUP(A22,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":84468000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":65958250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CU","CUB","Cuba",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.3327254129242074E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":66281060000},{"$f":"VLOOKUP(B23,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":64328220000},{"$f":"VLOOKUP(B23,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":68233900000},{"$f":"VLOOKUP(B23,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B23,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":24514000},{"$f":"VLOOKUP(A23,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":54185000},{"$f":"VLOOKUP(A23,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":39560000},{"$f":"VLOOKUP(A23,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":25183000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":35860500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PR","PRI","Puerto Rico",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":100737113500},{"$f":"VLOOKUP(B24,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":98381268000},{"$f":"VLOOKUP(B24,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":100351670000},{"$f":"VLOOKUP(B24,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":101080738000},{"$f":"VLOOKUP(B24,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":103134778000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A24,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["RO","ROM","Romania",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.0055579793718574E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.1552285863720426E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":176609284241.30832},{"$f":"VLOOKUP(B25,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":164792252745.52377},{"$f":"VLOOKUP(B25,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":182610666615.64175},{"$f":"VLOOKUP(B25,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":169396055590.79639},{"$f":"VLOOKUP(B25,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":189638162013.27139},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1503269000},{"$f":"VLOOKUP(A25,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1792793000},{"$f":"VLOOKUP(A25,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1776503000},{"$f":"VLOOKUP(A25,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":2031070000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1775908750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["AE","ARE","United Arab Emirates",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.0250921516144476E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":339938652778.12085},{"$f":"VLOOKUP(B26,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":287421818965.7583},{"$f":"VLOOKUP(B26,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":348594945287.69592},{"$f":"VLOOKUP(B26,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":383799194080.90833},{"$f":"VLOOKUP(B26,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":523374000},{"$f":"VLOOKUP(A26,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":636792000},{"$f":"VLOOKUP(A26,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":625769000},{"$f":"VLOOKUP(A26,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":689141000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":618769000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["IR","IRN","Iran",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.4009772873457618E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.1525641254900567E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":455656923039.3606},{"$f":"VLOOKUP(B27,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":422567967404.51208},{"$f":"VLOOKUP(B27,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":528426099488.5224},{"$f":"VLOOKUP(B27,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":502729273637.90265},{"$f":"VLOOKUP(B27,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":368904351626.50543},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":96112000},{"$f":"VLOOKUP(A27,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":75080000},{"$f":"VLOOKUP(A27,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":53498000},{"$f":"VLOOKUP(A27,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":30656000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":63836500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AS","ASM","American Samoa",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B28,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B28,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B28,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B28,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A28,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A28,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A28,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AD","ADO","Andorra",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.6392599212417571E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B29,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B29,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B29,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B29,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1469000},{"$f":"VLOOKUP(A29,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1547000},{"$f":"VLOOKUP(A29,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":3099000},{"$f":"VLOOKUP(A29,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":3965000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":2520000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["AI","AIA","Anguilla",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B30,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B30,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B30,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B30,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A30,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["AQ","ATA","Antarctica",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B31,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B31,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B31,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B31,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A31,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A31,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A31,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["VG","VGB","British Virgin Islands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.5778746070110145E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B32,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B32,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B32,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B32,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":7747000},{"$f":"VLOOKUP(A32,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":6973000},{"$f":"VLOOKUP(A32,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":8373000},{"$f":"VLOOKUP(A32,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":11206000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":8574750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["KY","CYM","Cayman Islands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.326399599958131E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B33,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B33,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B33,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B33,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":18000},{"$f":"VLOOKUP(A33,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":444000},{"$f":"VLOOKUP(A33,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":37000},{"$f":"VLOOKUP(A33,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":13000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":128000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CK","COK","Cook Islands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.7817495780808411E-8},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B34,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B34,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B34,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B34,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":8000},{"$f":"VLOOKUP(A34,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2000},{"$f":"VLOOKUP(A34,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":30000},{"$f":"VLOOKUP(A34,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":14000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":13500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["CW","CUW","Curacao",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B35,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B35,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B35,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B35,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A35,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A35,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A35,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["FK","FLK","Falkland Islands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B36,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B36,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B36,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B36,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A36,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A36,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A36,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["GI","GIB","Gibraltar",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.5189174270236123E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B37,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B37,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B37,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B37,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":180000},{"$f":"VLOOKUP(A37,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":224000},{"$f":"VLOOKUP(A37,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":207000},{"$f":"VLOOKUP(A37,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":323000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":233500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["GL","GRL","Greenland",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.420290989582119E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B38,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B38,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B38,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B38,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1004000},{"$f":"VLOOKUP(A38,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":828000},{"$f":"VLOOKUP(A38,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":769000},{"$f":"VLOOKUP(A38,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":732000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":833250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GP","GLP","Guadeloupe",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B39,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B39,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B39,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B39,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A39,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A39,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A39,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["GU","GUM","Guam",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.623683207278474E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B40,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B40,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B40,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B40,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A40,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1000},{"$f":"VLOOKUP(A40,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":98000},{"$f":"VLOOKUP(A40,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":22000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":40333.333333333336},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["IM","IMN","Isle of Man",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B41,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B41,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B41,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B41,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A41,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A41,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A41,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LI","LIE","Liechtenstein",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.0642481125531998E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B42,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B42,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B42,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B42,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":11133000},{"$f":"VLOOKUP(A42,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":12001000},{"$f":"VLOOKUP(A42,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":13805000},{"$f":"VLOOKUP(A42,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":12649000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":12397000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MS","MSR","Montserrat",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B43,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B43,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B43,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B43,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A43,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A43,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A43,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["NR","NRU","Nauru",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B44,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B44,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B44,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B44,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A44,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A44,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A44,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["NU","NIU","Niue",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B45,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B45,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B45,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B45,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A45,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A45,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A45,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["NF","NFK","Norfolk Island",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B46,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B46,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B46,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B46,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A46,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A46,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A46,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["KP","PRK","North Korea",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":6.0008622116885747E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B47,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B47,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B47,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B47,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":14000},{"$f":"VLOOKUP(A47,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":86000},{"$f":"VLOOKUP(A47,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":82000},{"$f":"VLOOKUP(A47,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":187000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":92250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MP","MNP","Northern Mariana Islands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B48,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B48,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B48,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B48,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A48,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A48,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A48,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PN","PCN","Pitcairn Islands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B49,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B49,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B49,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B49,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A49,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A49,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A49,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["RE","REU","Reunion",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B50,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B50,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B50,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B50,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A50,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A50,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A50,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["BL","BLM","Saint Barthélemy",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B51,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B51,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B51,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B51,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A51,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A51,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A51,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["SH","SHN","Saint Helena",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B52,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B52,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B52,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B52,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A52,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A52,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A52,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["MF","MAF","Saint Martin",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B53,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B53,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B53,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B53,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A53,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A53,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A53,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PM","SPM","Saint Pierre and Miquelon",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B54,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B54,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B54,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B54,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A54,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A54,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A54,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["SM","SMR","San Marino",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.6111370382329206E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B55,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B55,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B55,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B55,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1879000},{"$f":"VLOOKUP(A55,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1194000},{"$f":"VLOOKUP(A55,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1451000},{"$f":"VLOOKUP(A55,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1386000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1477500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SO","SOM","Somalia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B56,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B56,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B56,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B56,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A56,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A56,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A56,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["TW","TWN","Taiwan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.2782274167275633E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B57,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B57,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B57,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B57,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":103845000},{"$f":"VLOOKUP(A57,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":154473000},{"$f":"VLOOKUP(A57,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":160232000},{"$f":"VLOOKUP(A57,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":151979000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":142632250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["TK","TKL","Tokelau",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B58,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B58,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B58,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B58,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A58,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A58,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A58,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["VA","VAT","Vatican",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B59,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B59,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B59,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B59,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A59,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A59,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A59,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["EH","ESH","Western Sahara",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":{"$error":"#DIV/0!"}},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B60,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B60,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B60,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(B60,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A60,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A60,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A60,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":{"$error":"#N/A"}}]
["SB","SLB","Solomon Islands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":603548719.45526969},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.0800402078544711E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":911632648.54685783},{"$f":"VLOOKUP(B61,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":681587104.77371359},{"$f":"VLOOKUP(B61,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":868574141.23209333},{"$f":"VLOOKUP(B61,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":999972421.27018857},{"$f":"VLOOKUP(B61,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1096396926.9114363},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A61,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A61,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A61,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":547818599.70104003},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":612029583.21688104},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":650797975.44788802},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["VU","VUT","Vanuatu",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":390556082.28487736},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.9930925177759294E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":777061998.36389744},{"$f":"VLOOKUP(B62,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":700804286.22435391},{"$f":"VLOOKUP(B62,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":785745262.05666304},{"$f":"VLOOKUP(B62,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":786938334.90756977},{"$f":"VLOOKUP(B62,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":834760110.26700294},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A62,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A62,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A62,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":367508003.17351103},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":404998425.27323502},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":399161818.40788603},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["WS","WSM","Samoa",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":389273512.29321235},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.9865472845306645E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":645853386.52266049},{"$f":"VLOOKUP(B63,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":572971726.92345583},{"$f":"VLOOKUP(B63,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":631791993.46576333},{"$f":"VLOOKUP(B63,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":684273266.55222619},{"$f":"VLOOKUP(B63,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":694376559.14919686},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A63,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A63,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A63,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":361701281.04466301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":396768811.64771098},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":409350444.18726301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GW","GNB","Guinea-Bissau",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":299127123.18059301},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.5265106808404803E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":871031300.20378447},{"$f":"VLOOKUP(B64,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":835390892.98831928},{"$f":"VLOOKUP(B64,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":967762548.67798185},{"$f":"VLOOKUP(B64,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":822320637.7821455},{"$f":"VLOOKUP(B64,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":858651121.36669087},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A64,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A64,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A64,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":299127123.18059301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["DM","DMA","Dominica",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":257881182.34567866},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3160236860259084E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":491759259.25925922},{"$f":"VLOOKUP(B65,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":475185185.18518513},{"$f":"VLOOKUP(B65,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":491481481.48148143},{"$f":"VLOOKUP(B65,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":495555555.55555552},{"$f":"VLOOKUP(B65,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":504814814.81481481},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A65,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A65,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A65,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":264518701.11111},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":262513305.925926},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":246611540},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ST","STP","Sao Tome and Principe",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":136000158.74498534},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":6.9403834969148709E-6},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":255834445.21147871},{"$f":"VLOOKUP(B66,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":201037916.58370778},{"$f":"VLOOKUP(B66,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":248286778.21655673},{"$f":"VLOOKUP(B66,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":263328450.30972919},{"$f":"VLOOKUP(B66,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":310684635.7359212},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A66,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A66,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A66,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":120518408.533372},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":147082187.094735},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":140399880.60684901},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BT","BTN","Bhutan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":{"$error":"#N/A"}},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#N/A"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":1145346181.5463336},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.8449503368331482E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.469333166649221E-8},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.8414810036664989E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1684.7474877941356},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1792762441.9920309},{"$f":"VLOOKUP(B67,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1585396256.123163},{"$f":"VLOOKUP(B67,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1840841618.2865622},{"$f":"VLOOKUP(B67,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1861157558.4127107},{"$f":"VLOOKUP(B67,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1883654335.1456881},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":{"$error":"#N/A"}},{"$f":"VLOOKUP(A67,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":9000},{"$f":"VLOOKUP(A67,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":4000},{"$f":"VLOOKUP(A67,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":3000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":5333.333333333333},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":935242365.26385403},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":1304563282.3148501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":1209323617.8627901},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":1132255460.74384}]
["LC","LCA","Saint Lucia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.3419595995743904E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":9.425762325448847E-6},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":794857510.6172837},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.0563305219601029E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.9686246171474298E-8},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.0483618973429557E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":509.03772192147363},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1299629629.6296294},{"$f":"VLOOKUP(B68,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1252222222.2222221},{"$f":"VLOOKUP(B68,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1295925925.9259257},{"$f":"VLOOKUP(B68,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1318148148.1481481},{"$f":"VLOOKUP(B68,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1332222222.2222221},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":8000},{"$f":"VLOOKUP(A68,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":5000},{"$f":"VLOOKUP(A68,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":19000},{"$f":"VLOOKUP(A68,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":17000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":12250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":787424834.07407403},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":820182522.96296203},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":776965174.81481504},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["JM","JAM","Jamaica",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.1151306754464794E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.2987964963653837E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":7406949768.4154272},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.779927347848288E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.2001724423377149E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.7679256234249107E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":314.94868691416423},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":14205458708.605537},{"$f":"VLOOKUP(B69,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":13230844040.043076},{"$f":"VLOOKUP(B69,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":14433926128.590971},{"$f":"VLOOKUP(B69,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":14794802080.880306},{"$f":"VLOOKUP(B69,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":14362262584.907787},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":168000},{"$f":"VLOOKUP(A69,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":140000},{"$f":"VLOOKUP(A69,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":162000},{"$f":"VLOOKUP(A69,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":268000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":184500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6453776928.4644203},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7827455245.4015503},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":7939617131.3803101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LS","LSO","Lesotho",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.6863319121955796E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.2751432338055749E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2580966745.7163234},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3171233896604656E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.9112747640378037E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.3122121148964277E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":268.18360872515973},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2305242690.4783721},{"$f":"VLOOKUP(B70,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2175685680.8309627},{"$f":"VLOOKUP(B70,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2487352967.5463791},{"$f":"VLOOKUP(B70,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2328196274.7965508},{"$f":"VLOOKUP(B70,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":2229735838.7395959},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":70000},{"$f":"VLOOKUP(A70,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":40000},{"$f":"VLOOKUP(A70,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":98000},{"$f":"VLOOKUP(A70,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":94000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":75500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2415597622.1568999},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2632900258.3536},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2694402356.6384702},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BB","BRB","Barbados",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.1024800087941012E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2240403436.1599898},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.1433265356632904E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.0738997562244857E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.138252635907066E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":225.33486875863022},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":4342483333.333333},{"$f":"VLOOKUP(B71,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":4433700000},{"$f":"VLOOKUP(B71,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":4368900000},{"$f":"VLOOKUP(B71,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":4224850000},{"$f":"VLOOKUP(B71,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":98000},{"$f":"VLOOKUP(A71,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":77000},{"$f":"VLOOKUP(A71,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":72000},{"$f":"VLOOKUP(A71,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":65000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":78000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2240403436.1599898},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AW","ABW","Aruba",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.4041832684431438E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":3897165816.4379597},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.988808363662598E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.8955870726115196E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.9799127765899864E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":223.572468846481},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2526083798.8826818},{"$f":"VLOOKUP(B72,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2467703910.6145253},{"$f":"VLOOKUP(B72,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2584463687.1508379},{"$f":"VLOOKUP(B72,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B72,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3000},{"$f":"VLOOKUP(A72,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":125000},{"$f":"VLOOKUP(A72,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":270000},{"$f":"VLOOKUP(A72,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":149000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":136750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2074796337.97578},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":6760292992.6363001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2856408118.7017999},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MM","MMR","Myanmar [Burma]",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.514524121718048E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":6613858601.6857548},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.3751956993036103E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.7190898693613272E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.3480048006099969E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":124.12961179898009},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B73,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B73,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B73,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B73,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":287000},{"$f":"VLOOKUP(A73,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":141000},{"$f":"VLOOKUP(A73,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":566000},{"$f":"VLOOKUP(A73,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":678000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":418000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":4646513717.04286},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":8581203486.3286505},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LR","LBR","Liberia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.4824005119329124E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.4627245664935047E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2554434832.2998252},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3035835779634275E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.5498161755390819E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.2880854162080366E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":84.11214171964582},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1628809725.7513175},{"$f":"VLOOKUP(B74,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1292696475.9587305},{"$f":"VLOOKUP(B74,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1537753884.5750225},{"$f":"VLOOKUP(B74,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1733828404.7414153},{"$f":"VLOOKUP(B74,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1950960137.7301018},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":40000},{"$f":"VLOOKUP(A74,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":151000},{"$f":"VLOOKUP(A74,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":38000},{"$f":"VLOOKUP(A74,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":724000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":238250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1797660706.82459},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":3311208957.7750602},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["NI","NIC","Nicaragua",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.6358067948817772E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.0043143249895487E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":6421500000},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.2770309267806031E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.9778073088862481E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.2372528536917406E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":82.382847441097979},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":10184343572.004192},{"$f":"VLOOKUP(B75,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":8938210559.8321819},{"$f":"VLOOKUP(B75,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":9898547557.7832985},{"$f":"VLOOKUP(B75,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":10644973605.643253},{"$f":"VLOOKUP(B75,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":11255642564.758038},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":426000},{"$f":"VLOOKUP(A75,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":582000},{"$f":"VLOOKUP(A75,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":463000},{"$f":"VLOOKUP(A75,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":975000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":611500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":5216200000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":6684800000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":7363500000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BM","BMU","Bermuda",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.2845052685929681E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":1922919321.8534701},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":9.8130749628868729E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.3904436831961333E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.674030594567259E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":70.575134264554464},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":5589573666.666667},{"$f":"VLOOKUP(B76,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5744414000},{"$f":"VLOOKUP(B76,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":5550771000},{"$f":"VLOOKUP(B76,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":5473536000},{"$f":"VLOOKUP(B76,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":378000},{"$f":"VLOOKUP(A76,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":277000},{"$f":"VLOOKUP(A76,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":86000},{"$f":"VLOOKUP(A76,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":114000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":213750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2001353895.0278201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":1884005216.84097},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":1883398853.6916201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BW","BWA","Botswana",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.2666503730778515E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.4713325734183159E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":7676414533.9542036},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.9174410705529916E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":6.142345954890989E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.8560176110040819E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":63.777603855634929},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":14591276051.529276},{"$f":"VLOOKUP(B77,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":13746712705.593555},{"$f":"VLOOKUP(B77,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":15292424757.196375},{"$f":"VLOOKUP(B77,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":14537490552.850981},{"$f":"VLOOKUP(B77,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":14788476190.476191},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":748000},{"$f":"VLOOKUP(A77,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":805000},{"$f":"VLOOKUP(A77,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1364000},{"$f":"VLOOKUP(A77,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":860000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":944250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6357705950.3512001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":8052201437.5608101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":8619336213.9505997},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MW","MWI","Malawi",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.0400383829941925E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.746644390266626E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2599263044.0721231},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3264603881121609E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.081599899989533E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.3056443891122654E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":63.723119323690916},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":4743098664.8957443},{"$f":"VLOOKUP(B78,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5398616984.591485},{"$f":"VLOOKUP(B78,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":5627898036.5630398},{"$f":"VLOOKUP(B78,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":4240492848.8233361},{"$f":"VLOOKUP(B78,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":3705386789.6051149},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":441000},{"$f":"VLOOKUP(A78,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":334000},{"$f":"VLOOKUP(A78,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":36000},{"$f":"VLOOKUP(A78,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":469000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":320000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2458143942.2318501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2807754960.3586502},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2531890229.6258702},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BS","BHS","Bahamas",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.2880252244207023E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":4317932000},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.2035344862937978E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.5354673301384722E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.1681798129924131E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":62.326540752039499},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":7969891666.666667},{"$f":"VLOOKUP(B79,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":7888087000},{"$f":"VLOOKUP(B79,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":7872584000},{"$f":"VLOOKUP(B79,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":8149004000},{"$f":"VLOOKUP(B79,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":111000},{"$f":"VLOOKUP(A79,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":235000},{"$f":"VLOOKUP(A79,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":339000},{"$f":"VLOOKUP(A79,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1489000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":543500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":3772597000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":4258073000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":4923126000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["HT","HTI","Haiti",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.7095473297317325E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.9369465344791596E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":4030306666.6666665},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.056753031390907E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.4395185847483294E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.0223578455434238E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":59.797700774493713},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":7622229714.0668344},{"$f":"VLOOKUP(B80,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":6622541528.5688763},{"$f":"VLOOKUP(B80,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":7516834160.2527666},{"$f":"VLOOKUP(B80,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":7890216507.6891251},{"$f":"VLOOKUP(B80,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":8459326659.7565689},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1575000},{"$f":"VLOOKUP(A80,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":450000},{"$f":"VLOOKUP(A80,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":42000},{"$f":"VLOOKUP(A80,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":48000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":528750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":4087320000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":4154170000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":3849430000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["FJ","FJI","Fiji",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.857263707330369E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":8.9749210532994545E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2337539804.0327497},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.1928973340179072E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.1954373945202105E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.1709429600727051E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":54.335292684517754},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":3760478760.7120476},{"$f":"VLOOKUP(B81,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":3225095136.3186154},{"$f":"VLOOKUP(B81,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":3753485389.2482715},{"$f":"VLOOKUP(B81,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":4035420973.2387285},{"$f":"VLOOKUP(B81,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":4027913544.0425763},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":150000},{"$f":"VLOOKUP(A81,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":183000},{"$f":"VLOOKUP(A81,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":218000},{"$f":"VLOOKUP(A81,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":799000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":337500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2009876313.99103},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2451776462.6186299},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2550966635.4885898},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PG","PNG","Papua New Guinea",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.6489029812851577E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":8.1451129011398844E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":7330126031.5790672},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.7407225263075879E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":6.9961271638710702E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.6707612546688773E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":53.468475324822222},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":13204236860.234154},{"$f":"VLOOKUP(B82,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":9480047958.8083858},{"$f":"VLOOKUP(B82,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":12393604089.456869},{"$f":"VLOOKUP(B82,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":15653921367.275949},{"$f":"VLOOKUP(B82,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":15289374025.395411},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1577000},{"$f":"VLOOKUP(A82,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":739000},{"$f":"VLOOKUP(A82,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1310000},{"$f":"VLOOKUP(A82,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":676000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1075500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6285601686.4670401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7205405536.3682404},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":8499370871.9019203},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PF","PYF","French Polynesia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.4677506759071977E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2334109379.9447551},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.1911467140960304E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.2734973907698178E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.1684117401883323E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":52.392702051560399},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B83,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B83,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B83,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B83,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":730000},{"$f":"VLOOKUP(A83,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":256000},{"$f":"VLOOKUP(A83,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":166000},{"$f":"VLOOKUP(A83,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":246000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":349500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2327246228.44877},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2340972531.4407401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MZ","MOZ","Mozambique",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.465547714190764E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.0458528331809663E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":8117556700.11446},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.1425654996761165E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.7622345790184398E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.0549431538859323E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":47.277500531607245},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":12879441134.209038},{"$f":"VLOOKUP(B84,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":9274448731.9161205},{"$f":"VLOOKUP(B84,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":12547888399.92083},{"$f":"VLOOKUP(B84,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":14376457305.331429},{"$f":"VLOOKUP(B84,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":15318970099.667774},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":481000},{"$f":"VLOOKUP(A84,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1448000},{"$f":"VLOOKUP(A84,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1640000},{"$f":"VLOOKUP(A84,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1819000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1347000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":4751225397.2541103},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7532290920.07267},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":12069153783.0166},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LA","LAO","Laos",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.5507320831189308E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":5.2358451939130321E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2824472420.2717633},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.4413896243976374E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.0622286028752267E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.4107673383688852E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":47.069954968230313},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":8990907533.8452263},{"$f":"VLOOKUP(B85,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":7181441151.897891},{"$f":"VLOOKUP(B85,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":8254088066.9064121},{"$f":"VLOOKUP(B85,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":9386913252.5554123},{"$f":"VLOOKUP(B85,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":11141187664.021193},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":651000},{"$f":"VLOOKUP(A85,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":406000},{"$f":"VLOOKUP(A85,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":257000},{"$f":"VLOOKUP(A85,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":569000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":470750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2323546716.51794},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2753575128.1709099},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":3396295416.12644},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MO","MAC","Macau",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.2174936251645062E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":7.9766333572859691E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":18376550702.933067},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":9.3779529675408382E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.0720050254505186E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.1707524649957861E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":45.260280995224797},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":39932260357.567368},{"$f":"VLOOKUP(B86,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":28359706123.095051},{"$f":"VLOOKUP(B86,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":36634742798.942009},{"$f":"VLOOKUP(B86,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":42981497743.985237},{"$f":"VLOOKUP(B86,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":51753094764.247177},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":722000},{"$f":"VLOOKUP(A86,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":3169000},{"$f":"VLOOKUP(A86,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2821000},{"$f":"VLOOKUP(A86,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":6029000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3185250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":14130813212.172501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":19467844524.0429},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":21530994372.583801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["KN","KNA","Saint Kitts and Nevis",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.5893763678331926E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":9.5330689522834836E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":351435971.72839499},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.7934540966084934E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.48844978435243E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.748569598764969E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":39.957093936102567},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":723796296.29629636},{"$f":"VLOOKUP(B87,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":692222222.22222221},{"$f":"VLOOKUP(B87,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":728148148.14814806},{"$f":"VLOOKUP(B87,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":731851851.85185182},{"$f":"VLOOKUP(B87,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":742962962.96296287},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":269000},{"$f":"VLOOKUP(A87,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1000},{"$f":"VLOOKUP(A87,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":3000},{"$f":"VLOOKUP(A87,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":3000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":69000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":364049461.851852},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":353103445.18518502},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":337155008.148148},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SZ","SWZ","Swaziland",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.9557789209946238E-5},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.4623796940035647E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2705887845.9498634},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3808733404309663E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.7761523185747618E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.3431118172452187E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":36.568263775761864},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":3969557307.0408411},{"$f":"VLOOKUP(B88,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":3891563478.2248144},{"$f":"VLOOKUP(B88,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":4145772236.5329466},{"$f":"VLOOKUP(B88,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":4049589165.579515},{"$f":"VLOOKUP(B88,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":3791304347.826087},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":101000},{"$f":"VLOOKUP(A88,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":86000},{"$f":"VLOOKUP(A88,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":540000},{"$f":"VLOOKUP(A88,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1595000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":580500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2624835048.2975702},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2817885259.0913801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2674943230.46064},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["NE","NER","Niger",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.612428913374757E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":9.2081609732690812E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2807251173.46629},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.4326012481024949E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.932272311073977E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.3932785249917552E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":36.43189318471245},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":6564828761.7347164},{"$f":"VLOOKUP(B89,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5718589550.1634874},{"$f":"VLOOKUP(B89,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":6411842066.3112803},{"$f":"VLOOKUP(B89,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":6773185511.267271},{"$f":"VLOOKUP(B89,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":7355697919.196826},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":225000},{"$f":"VLOOKUP(A89,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":726000},{"$f":"VLOOKUP(A89,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1186000},{"$f":"VLOOKUP(A89,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":281000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":604500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2807251173.46629},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["VC","VCT","Saint Vincent and the Grenadines",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.7198616494253396E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.2848573713676354E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":389725705.43209797},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.9888549243360154E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.8057122210645563E-7},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.9307978021253698E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":34.256863733616676},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":694629629.62962961},{"$f":"VLOOKUP(B90,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":681481481.48148143},{"$f":"VLOOKUP(B90,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":677037037.03703701},{"$f":"VLOOKUP(B90,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":694444444.44444442},{"$f":"VLOOKUP(B90,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":725555555.55555546},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":55000},{"$f":"VLOOKUP(A90,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":28000},{"$f":"VLOOKUP(A90,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":235000},{"$f":"VLOOKUP(A90,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":39000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":89250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":389177015.92592603},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":376618767.40740597},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":403381332.96296197},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["TT","TTO","Trinidad and Tobago",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.0054794711466168E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.2580027470641852E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":10823564197.42555},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.5234999007955777E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.8926296590686081E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.3342369348887168E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":29.184261560784037},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":23127930418.196083},{"$f":"VLOOKUP(B91,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":20758191857.981426},{"$f":"VLOOKUP(B91,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":23676348287.27895},{"$f":"VLOOKUP(B91,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":23436342519.932198},{"$f":"VLOOKUP(B91,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":24640839007.591766},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1043000},{"$f":"VLOOKUP(A91,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2527000},{"$f":"VLOOKUP(A91,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2936000},{"$f":"VLOOKUP(A91,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":5132000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":2909500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6870500000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":14776628394.851101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["KH","KHM","Cambodia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.9865598585408253E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.6762235613613773E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":7993718352.7226973},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.0793681011984704E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.455005805094246E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.9338675206890457E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":28.036782306406227},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":13343983771.373434},{"$f":"VLOOKUP(B92,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":11242266333.924591},{"$f":"VLOOKUP(B92,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":12829541141.017519},{"$f":"VLOOKUP(B92,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":14054443213.473097},{"$f":"VLOOKUP(B92,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":15249684397.078527},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":284000},{"$f":"VLOOKUP(A92,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2028000},{"$f":"VLOOKUP(A92,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2452000},{"$f":"VLOOKUP(A92,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":4183000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":2236750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6437726230.8675804},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":8032925951.1463604},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":9510502876.15415},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GY","GUY","Guyana",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.8205324207619941E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.2187579081727702E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2121348894.7299099},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0825704172734976E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.8834848134179718E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.0437355691393178E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":27.876262410839576},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2690694635.0521483},{"$f":"VLOOKUP(B93,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2259288396.2446685},{"$f":"VLOOKUP(B93,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2576602497.3347874},{"$f":"VLOOKUP(B93,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2851154075.9538512},{"$f":"VLOOKUP(B93,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":3075733570.6752853},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":923000},{"$f":"VLOOKUP(A93,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":528000},{"$f":"VLOOKUP(A93,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":344000},{"$f":"VLOOKUP(A93,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":593000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":597000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1657564923.9463201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2204274433.9555101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2502207326.2879},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SL","SLE","Sierra Leone",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.1974537644074242E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.6278860391372515E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2053717473.4983699},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0480566340456095E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.7663948190435608E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.0103926858551739E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":27.826520702143309},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":3556760031.5981512},{"$f":"VLOOKUP(B94,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2578159462.7043161},{"$f":"VLOOKUP(B94,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2932273988.2702885},{"$f":"VLOOKUP(B94,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":3787392595.7873011},{"$f":"VLOOKUP(B94,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":4929214079.6306982},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":682000},{"$f":"VLOOKUP(A94,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":684000},{"$f":"VLOOKUP(A94,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":604000},{"$f":"VLOOKUP(A94,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":346000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":579000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1132382957.9156201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2483733715.3580799},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2545035747.2214098},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PY","PRY","Paraguay",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.7725268299268354E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.4870316721293477E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":11604336155.038168},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.9219447893511465E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.410102384206631E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.680934550930483E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":24.571341151967534},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":24915407448.549118},{"$f":"VLOOKUP(B95,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":20030529733.443218},{"$f":"VLOOKUP(B95,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":25071193102.105511},{"$f":"VLOOKUP(B95,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":24611040342.679512},{"$f":"VLOOKUP(B95,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":29948866615.968235},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3245000},{"$f":"VLOOKUP(A95,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2872000},{"$f":"VLOOKUP(A95,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":3535000},{"$f":"VLOOKUP(A95,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":5168000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3705000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":10299925283.6502},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":12588390188.9438},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":11924692992.5205},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BI","BDI","Burundi",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.6126865057609482E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.0592142910343711E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":764897072.83673823},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.9034359004748841E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.6490174207729581E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.7385341583975883E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":23.671283585622721},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2393283419.0940313},{"$f":"VLOOKUP(B96,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2026864414.4687095},{"$f":"VLOOKUP(B96,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2355652063.5860519},{"$f":"VLOOKUP(B96,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2472384813.057488},{"$f":"VLOOKUP(B96,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":2718232385.2638755},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":444000},{"$f":"VLOOKUP(A96,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":190000},{"$f":"VLOOKUP(A96,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":195000},{"$f":"VLOOKUP(A96,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":185000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":253500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":606742158.22623003},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":765321392.88754201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":922627667.39644301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["NA","NAM","Namibia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.6916384193750803E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.597468462524953E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":5962735722.4443207},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.0429135514551927E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.2878273131263367E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.9141308201425592E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":23.628273142213445},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":12393045912.598576},{"$f":"VLOOKUP(B97,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":11141417477.762112},{"$f":"VLOOKUP(B97,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":12451760766.461275},{"$f":"VLOOKUP(B97,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":13399386549.681484},{"$f":"VLOOKUP(B97,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":12579618856.489422},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":919000},{"$f":"VLOOKUP(A97,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2964000},{"$f":"VLOOKUP(A97,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1712000},{"$f":"VLOOKUP(A97,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":2324000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1979750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":5615962003.6528101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":6309509441.2358303},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["VE","VEN","Venezuela",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.117171189979123E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.0307080818967313E-5},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":63866666666.666664},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.2592547201908354E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.5003944404135491E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.1092152761494807E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":21.722652606553893},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":382463380531.35706},{"$f":"VLOOKUP(B98,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":393801556872.31323},{"$f":"VLOOKUP(B98,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":316482176578.92896},{"$f":"VLOOKUP(B98,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":381286223859.37103},{"$f":"VLOOKUP(B98,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":438283564814.81482},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":30363000},{"$f":"VLOOKUP(A98,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":27789000},{"$f":"VLOOKUP(A98,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":20733000},{"$f":"VLOOKUP(A98,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":13376000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":23065250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":51594000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":62503000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":77503000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SG","SGP","Singapore",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.5839853685471065E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.3740405780022798E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":457972479762.67603},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.3371330371357052E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.1354005341996814E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.2235929837157369E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":20.584216465805156},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":273833760334.64838},{"$f":"VLOOKUP(B99,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":236420337242.77505},{"$f":"VLOOKUP(B99,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":274065043105.53809},{"$f":"VLOOKUP(B99,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":286908399901.8125},{"$f":"VLOOKUP(B99,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":297941261088.46796},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":109061000},{"$f":"VLOOKUP(A99,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":181065000},{"$f":"VLOOKUP(A99,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":202284000},{"$f":"VLOOKUP(A99,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":205761000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":174542750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":403381399698.08301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":476982991070.63501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":493553048519.31},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["NP","NPL","Nepal",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.8384818646854276E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.3478655333556413E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":6394020917.2630072},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.2630077540065332E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.6077106727575408E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.1022366867307789E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":20.295988633389062},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":18336398838.294815},{"$f":"VLOOKUP(B100,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":15994094606.970884},{"$f":"VLOOKUP(B100,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":18850351852.898876},{"$f":"VLOOKUP(B100,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":19206800719.30685},{"$f":"VLOOKUP(B100,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":19294348174.002647},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":2114000},{"$f":"VLOOKUP(A100,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":3166000},{"$f":"VLOOKUP(A100,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2083000},{"$f":"VLOOKUP(A100,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":2523000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":2471500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":5887402117.0963402},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":6447269624.8101101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":6847391009.8825703},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["DO","DOM","Dominican Republic",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.9639174838924593E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.1423447785016058E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":16410533333.333334},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":8.3746516013855511E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.1975136733304553E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":7.9549002340525055E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":19.951457584510518},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":56486886633.858147},{"$f":"VLOOKUP(B101,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":50980167048.189857},{"$f":"VLOOKUP(B101,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":55433248935.435608},{"$f":"VLOOKUP(B101,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":58920504571.406769},{"$f":"VLOOKUP(B101,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":60613625980.400368},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":9100000},{"$f":"VLOOKUP(A101,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":6050000},{"$f":"VLOOKUP(A101,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":4365000},{"$f":"VLOOKUP(A101,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":6296000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":6452750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":15210300000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":16772300000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":17249000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CA","CAN","Canada",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.0170551405275937E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.3406319736661453E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":550594051934.31738},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.8098010375927799E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.535062836247906E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.6562947539679894E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":18.304143460737194},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1760229538272.7168},{"$f":"VLOOKUP(B102,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1614072093764.0732},{"$f":"VLOOKUP(B102,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1778632046932.5872},{"$f":"VLOOKUP(B102,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1821445449562.2004},{"$f":"VLOOKUP(B102,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1826768562832.0068},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":149303000},{"$f":"VLOOKUP(A102,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":260411000},{"$f":"VLOOKUP(A102,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":253816000},{"$f":"VLOOKUP(A102,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":280398000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":235982000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":499887841871.35901},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":568617065541.18201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":583277248390.41101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GT","GTM","Guatemala",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.315940882642691E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.5477438233656315E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":17102234933.333334},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":8.7276419518182572E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.8623246413896129E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.2414094876792957E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":17.949525372135515},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":48294490904.482201},{"$f":"VLOOKUP(B103,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":41338007892.973267},{"$f":"VLOOKUP(B103,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":47654789734.631493},{"$f":"VLOOKUP(B103,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":50388454861.111115},{"$f":"VLOOKUP(B103,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":53796711129.212914},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":5279000},{"$f":"VLOOKUP(A103,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":5832000},{"$f":"VLOOKUP(A103,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":5902000},{"$f":"VLOOKUP(A103,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":12886000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":7474750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":15187500000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":17868131000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":18251073800},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ET","ETH","Ethiopia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.387611979872887E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.3968833883365567E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":11897132253.137909},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":6.071364997824796E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.417238960818754E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.7296411017429202E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":17.766872810001342},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":37606933004.305389},{"$f":"VLOOKUP(B104,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":29385611867.38678},{"$f":"VLOOKUP(B104,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":31367606699.751858},{"$f":"VLOOKUP(B104,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":42805215879.455231},{"$f":"VLOOKUP(B104,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":46869297570.627686},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":4084000},{"$f":"VLOOKUP(A104,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":6021000},{"$f":"VLOOKUP(A104,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":5555000},{"$f":"VLOOKUP(A104,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":5353000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":5253250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":9910786328.7199306},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":11650672730.6523},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":14129937700.0415},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BO","BOL","Bolivia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.2206976373414717E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.4543469545540356E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":8207174021.0746307},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.1882991650754321E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.3943277599645227E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.94886638907898E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":17.492589089546751},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":25308610084.233124},{"$f":"VLOOKUP(B105,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":19649631308.164806},{"$f":"VLOOKUP(B105,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":23948541156.119358},{"$f":"VLOOKUP(B105,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":27035110130.246021},{"$f":"VLOOKUP(B105,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":30601157742.402313},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3261000},{"$f":"VLOOKUP(A105,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":3725000},{"$f":"VLOOKUP(A105,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":3406000},{"$f":"VLOOKUP(A105,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":4331000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3680750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6155587585.3598003},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":8777100051.2200603},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":9688834426.6440296},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GM","GMB","Gambia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.6967364955706351E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.9002354442887193E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":374018569.77144265},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.9086979994257825E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.1367486953849089E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.7950231298872917E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":16.790852781928969},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":919622884.23375344},{"$f":"VLOOKUP(B106,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":951805801.35401237},{"$f":"VLOOKUP(B106,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":898282865.87132168},{"$f":"VLOOKUP(B106,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":914109100.32710266},{"$f":"VLOOKUP(B106,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":914293769.38257682},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":79000},{"$f":"VLOOKUP(A106,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":216000},{"$f":"VLOOKUP(A106,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":232000},{"$f":"VLOOKUP(A106,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":172000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":174750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":318937223.16486102},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":364006533.56291097},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":439111952.58655602},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CV","CPV","Cape Verde",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.0292757829870647E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.3465455744332933E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":1226816795.5457435},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":6.2607125757179429E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.9046260624022404E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.8702499694777189E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":16.034090014412723},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1793640596.3981137},{"$f":"VLOOKUP(B107,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1664310632.0316164},{"$f":"VLOOKUP(B107,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1864823990.9938033},{"$f":"VLOOKUP(B107,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1757304418.7944503},{"$f":"VLOOKUP(B107,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1888123343.7725849},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":551000},{"$f":"VLOOKUP(A107,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":718000},{"$f":"VLOOKUP(A107,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":582000},{"$f":"VLOOKUP(A107,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":550000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":600250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1113749513.4203701},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":1373359308.89344},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":1193341564.32342},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ZM","ZMB","Zambia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.8975962292991629E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.9472508745997636E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":7451954991.3752832},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.8028944906507648E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.4818200057609579E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.5547124900746688E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":15.323006832982429},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":19593006991.377953},{"$f":"VLOOKUP(B108,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":16190196832.087244},{"$f":"VLOOKUP(B108,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":19201691493.42836},{"$f":"VLOOKUP(B108,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":20596424325.136841},{"$f":"VLOOKUP(B108,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":22383715314.859364},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3636000},{"$f":"VLOOKUP(A108,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":6208000},{"$f":"VLOOKUP(A108,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1105000},{"$f":"VLOOKUP(A108,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":4312000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3815250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":5587684823.2700005},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7557817658.4170704},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":9210362492.4387798},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CI","CIV","Ivory Coast",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.4697130996301371E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.1513737662650002E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":10775405646.0259},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.4989235459990962E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.5889709525678907E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.1400264507423074E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":15.321727644701733},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":25645241596.389351},{"$f":"VLOOKUP(B109,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":22920779597.555038},{"$f":"VLOOKUP(B109,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":24074553674.343658},{"$f":"VLOOKUP(B109,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":24680372724.437153},{"$f":"VLOOKUP(B109,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":30905260389.221565},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":2395000},{"$f":"VLOOKUP(A109,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2601000},{"$f":"VLOOKUP(A109,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":5208000},{"$f":"VLOOKUP(A109,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":11865000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":5517250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":10775405646.0259},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CM","CMR","Cameroon",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.0231739713963797E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.5463546788739869E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":7566928841.4937563},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.8615681436304848E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.6085048746743833E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.6007176561630462E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":14.803760503274965},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":25931955034.533035},{"$f":"VLOOKUP(B110,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":22493301699.367199},{"$f":"VLOOKUP(B110,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":25486923058.875656},{"$f":"VLOOKUP(B110,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":26472637886.568901},{"$f":"VLOOKUP(B110,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":29274957493.320377},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3784000},{"$f":"VLOOKUP(A110,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":3424000},{"$f":"VLOOKUP(A110,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":4195000},{"$f":"VLOOKUP(A110,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":4637000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":4010000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6362193000.5880604},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":8187790741.1024103},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":8150802782.7908001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["RW","RWA","Rwanda",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.2544504923725332E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.7233610818297211E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2118565805.2650099},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0811501462700755E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.4596083916031147E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.0065540623540444E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":14.493390128724034},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":6654148176.4371538},{"$f":"VLOOKUP(B111,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5624809048.7561045},{"$f":"VLOOKUP(B111,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":6406727020.128191},{"$f":"VLOOKUP(B111,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":7133378888.2946606},{"$f":"VLOOKUP(B111,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":7451677748.5696611},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":564000},{"$f":"VLOOKUP(A111,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":745000},{"$f":"VLOOKUP(A111,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1395000},{"$f":"VLOOKUP(A111,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1883000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1146750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1651071424.2144401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2219041928.5648198},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2485584063.01577},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["TH","THA","Thailand",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.5032591272286154E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.9494268139664111E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":244700452743.92868},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.2487595599767497E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.1061701749940542E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.1576978582268091E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":13.713334321446117},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":354449535575.54529},{"$f":"VLOOKUP(B112,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":318907930075.7124},{"$f":"VLOOKUP(B112,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":345672232115.62488},{"$f":"VLOOKUP(B112,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":365965815820.01538},{"$f":"VLOOKUP(B112,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":387252164290.82861},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":108002000},{"$f":"VLOOKUP(A112,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":135280000},{"$f":"VLOOKUP(A112,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":160713000},{"$f":"VLOOKUP(A112,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":155954000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":139987250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":206962116094.117},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":254264148899.01801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":272875093238.651},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GN","GIN","Guinea",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.8059997082544283E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.6964195984501596E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2536456666.6666665},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.2944089295500281E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.4924207939366434E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.1994847216106617E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":13.636236294716745},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":5411806088.483942},{"$f":"VLOOKUP(B113,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":4735956475.8380318},{"$f":"VLOOKUP(B113,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":5067360041.1088514},{"$f":"VLOOKUP(B113,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":5651088170.2860603},{"$f":"VLOOKUP(B113,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":6192819666.7028246},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1608000},{"$f":"VLOOKUP(A113,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":925000},{"$f":"VLOOKUP(A113,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1885000},{"$f":"VLOOKUP(A113,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1419000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1459250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1800450000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2673180000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":3135740000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CR","CRI","Costa Rica",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.3243038910113355E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.7671555357130837E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":13221133649.447332},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":6.7470316680430758E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.9582733867797552E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.2512043293651005E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":13.607623343304722},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":43132875663.512352},{"$f":"VLOOKUP(B114,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":36298327669.897369},{"$f":"VLOOKUP(B114,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":41237296806.853241},{"$f":"VLOOKUP(B114,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":45374788701.16713},{"$f":"VLOOKUP(B114,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":49621089476.131668},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":8811000},{"$f":"VLOOKUP(A114,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":5666000},{"$f":"VLOOKUP(A114,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":6641000},{"$f":"VLOOKUP(A114,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":9371000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":7622250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":11500236442.7369},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":13536019267.253},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":14627145238.3521},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PA","PAN","Panama",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":6.0146010156222906E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.2950082311938768E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":25947966666.666668},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3241810987111868E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.9664726461608222E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.2245163722495785E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":13.286356625092164},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":35672225000},{"$f":"VLOOKUP(B115,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":28814100000},{"$f":"VLOOKUP(B115,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":33270500000},{"$f":"VLOOKUP(B115,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":37956200000},{"$f":"VLOOKUP(B115,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":42648100000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":10830000},{"$f":"VLOOKUP(A115,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":18238000},{"$f":"VLOOKUP(A115,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":17752000},{"$f":"VLOOKUP(A115,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":14465000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":15321250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":20001600000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":28266700000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":29575600000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CO","COL","Colombia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.4049977126682195E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.0088706168318075E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":58331199523.183434},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.9767678086690349E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.2492174794363462E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.7518460607254005E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":13.2346819988924},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":342727297466.37488},{"$f":"VLOOKUP(B116,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":287018184637.52924},{"$f":"VLOOKUP(B116,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":335415156702.18616},{"$f":"VLOOKUP(B116,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":370328075210.14435},{"$f":"VLOOKUP(B116,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":378147773315.63983},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":23082000},{"$f":"VLOOKUP(A116,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":33578000},{"$f":"VLOOKUP(A116,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":37924000},{"$f":"VLOOKUP(A116,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":43723000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":34576750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":46249644139.669502},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":61484975805.038902},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":67258978624.841904},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BJ","BEN","Benin",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.4564983068960529E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.8388392910074344E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2297050066.7113504},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.1722345416143491E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.8825770732365852E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.0834087708819833E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":13.197009515924377},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":7425880046.602067},{"$f":"VLOOKUP(B117,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":6558416322.119997},{"$f":"VLOOKUP(B117,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":7294900430.8943815},{"$f":"VLOOKUP(B117,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":7543183758.8736095},{"$f":"VLOOKUP(B117,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":8307019674.5202818},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1138000},{"$f":"VLOOKUP(A117,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1316000},{"$f":"VLOOKUP(A117,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1431000},{"$f":"VLOOKUP(A117,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1577000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1365500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2289872032.4222102},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2304228101.0004902},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MY","MYS","Malaysia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.4104848172578494E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.6429978841247213E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":212028442073.71432},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0820271930743152E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.7154473687663309E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.9487271938665193E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":12.41505051079754},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":288565175655.3783},{"$f":"VLOOKUP(B118,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":247533525517.69818},{"$f":"VLOOKUP(B118,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":289258937258.63232},{"$f":"VLOOKUP(B118,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":305032745224.59814},{"$f":"VLOOKUP(B118,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":312435494620.58459},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":94324000},{"$f":"VLOOKUP(A118,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":107614000},{"$f":"VLOOKUP(A118,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":142215000},{"$f":"VLOOKUP(A118,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":191770000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":133980750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":189463579372.48801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":217257859996.47601},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":229363886852.17899},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ID","IDN","Indonesia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.6382834477682942E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.3984326809990212E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":182533687105.43066},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":9.3150905212768063E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.505289751908354E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.5645615460859716E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":12.411366954764508},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":825046865449.22607},{"$f":"VLOOKUP(B119,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":709190823319.75391},{"$f":"VLOOKUP(B119,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":845931645338.69617},{"$f":"VLOOKUP(B119,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":876719347689.15613},{"$f":"VLOOKUP(B119,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":868345645449.29761},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":61377000},{"$f":"VLOOKUP(A119,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":88849000},{"$f":"VLOOKUP(A119,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":158527000},{"$f":"VLOOKUP(A119,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":152756000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":115377250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":145668818054.02802},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":188802412506.06},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":213129830756.20401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["EC","ECU","Ecuador",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":6.4113890957224302E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.0552744610308191E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":25611194529.261532},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3069948850608771E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.0640390613782432E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.2005909789230527E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":12.283335570105244},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":79586694186.800003},{"$f":"VLOOKUP(B120,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":67513698000},{"$f":"VLOOKUP(B120,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":76769729000},{"$f":"VLOOKUP(B120,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":84039856000},{"$f":"VLOOKUP(B120,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":90023493747.199997},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":17260000},{"$f":"VLOOKUP(A120,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":15212000},{"$f":"VLOOKUP(A120,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":16789000},{"$f":"VLOOKUP(A120,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":16168000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":16357250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":22639479521.173401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":26392798076.638599},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":27801305989.972599},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LK","LKA","Sri Lanka",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":6.5042791433671037E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.3165417007718194E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":19731112985.447601},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0069215521780603E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.8651761990726094E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.1826979018733417E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":11.358167390777803},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":58830151839.957703},{"$f":"VLOOKUP(B121,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":49567521669.909782},{"$f":"VLOOKUP(B121,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":59178013927.828529},{"$f":"VLOOKUP(B121,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":59393056426.332291},{"$f":"VLOOKUP(B121,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":67182015335.760201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":9314000},{"$f":"VLOOKUP(A121,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":14367000},{"$f":"VLOOKUP(A121,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":14820000},{"$f":"VLOOKUP(A121,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":16012000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":13628250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":15218510000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":22253850000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":21720978956.3428},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BF","BFA","Burkina Faso",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.3849783566623772E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.7144667364542334E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2556718654.0974998},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3047490618320307E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.1686231938534987E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.1878867424466809E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":11.164839690795979},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":10478476845.315899},{"$f":"VLOOKUP(B122,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":9209288383.0871105},{"$f":"VLOOKUP(B122,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":10395757480.230143},{"$f":"VLOOKUP(B122,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":10726305449.611792},{"$f":"VLOOKUP(B122,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":11582556068.334547},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":828000},{"$f":"VLOOKUP(A122,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":906000},{"$f":"VLOOKUP(A122,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1807000},{"$f":"VLOOKUP(A122,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":3645000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1796500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2556718654.0974998},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PE","PER","Peru",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":6.2667008168323555E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.6684325225012648E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":41655092149.739571},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.1257498284293777E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.9373027444222896E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.9320195539871488E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.972729143907157},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":178501375382.87781},{"$f":"VLOOKUP(B123,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":148509857546.62949},{"$f":"VLOOKUP(B123,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":170563949735.56357},{"$f":"VLOOKUP(B123,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":192636058713.62213},{"$f":"VLOOKUP(B123,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":202295635535.69598},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":28960000},{"$f":"VLOOKUP(A123,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":20377000},{"$f":"VLOOKUP(A123,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":28975000},{"$f":"VLOOKUP(A123,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":40815000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":29781750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":34433870389.909103},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":42765157652.936798},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":47766248406.372803},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BD","BGD","Bangladesh",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.6484894814048024E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.2130006333960468E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":35032625372.383034},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.7877909645973378E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.6488547957807712E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.6229054850192607E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.842622219810307},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":114539054429.0175},{"$f":"VLOOKUP(B124,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":100360101353.93945},{"$f":"VLOOKUP(B124,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":111905616039.48631},{"$f":"VLOOKUP(B124,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":116033894877.8546},{"$f":"VLOOKUP(B124,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":129856605444.7896},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":28621000},{"$f":"VLOOKUP(A124,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":26920000},{"$f":"VLOOKUP(A124,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":24843000},{"$f":"VLOOKUP(A124,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":21006000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":25347500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":29470808767.9072},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":37878113521.732903},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":37748953827.509003},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["JP","JPN","Japan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":6.5784947890440231E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.2141577591106613E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":925603327497.88831},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.7235548238598692E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.3914033202650275E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.2844144918333667E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.756367564924089},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":5560078539501.1543},{"$f":"VLOOKUP(B125,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5495387182996.1025},{"$f":"VLOOKUP(B125,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":5905630870455.1133},{"$f":"VLOOKUP(B125,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":5937766585287.8359},{"$f":"VLOOKUP(B125,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":4901529519265.5664},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":532321000},{"$f":"VLOOKUP(A125,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":580640000},{"$f":"VLOOKUP(A125,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":713762000},{"$f":"VLOOKUP(A125,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":873602000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":675081250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":791792570423.90906},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":970204797771.19604},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":1014812614298.5601},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["NC","NCL","New Caledonia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.1166370416717628E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":4607584925.0865002},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.3513506653081911E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.2087726438795183E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.1304734009202391E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.645507910575381},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B126,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B126,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B126,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B126,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":6231000},{"$f":"VLOOKUP(A126,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1419000},{"$f":"VLOOKUP(A126,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2640000},{"$f":"VLOOKUP(A126,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":3292000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3395500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":4379635406.0806303},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":4835534444.09237},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CL","CHL","Chile",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.2167565950978247E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.3813427304093281E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":81661338058.750412},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.1673554518540995E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.9196038241826341E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.775395069435836E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.632083340012379},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":253030566455.43311},{"$f":"VLOOKUP(B127,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":217501911333.70926},{"$f":"VLOOKUP(B127,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":251162316597.84344},{"$f":"VLOOKUP(B127,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":266259263033.37302},{"$f":"VLOOKUP(B127,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":277198774856.8067},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":41560000},{"$f":"VLOOKUP(A127,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":60496000},{"$f":"VLOOKUP(A127,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":74743000},{"$f":"VLOOKUP(A127,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":64222000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":60255250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":68445915665.680099},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":86622228839.583801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":89915869670.987305},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["TZ","TZA","Tanzania",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.3034637515016765E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.0873936607404742E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":11258128489.57144},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.745267497935904E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.4357403638398545E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.2016934615519187E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.569429577900952},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":27065709521.460423},{"$f":"VLOOKUP(B128,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":22915004297.218269},{"$f":"VLOOKUP(B128,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":23874165047.27721},{"$f":"VLOOKUP(B128,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":28248631876.484047},{"$f":"VLOOKUP(B128,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":33225036864.862164},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":4713000},{"$f":"VLOOKUP(A128,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":6391000},{"$f":"VLOOKUP(A128,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":13563000},{"$f":"VLOOKUP(A128,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":8758000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":8356250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":9054392828.3618202},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":12035574000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":12684418640.352501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AO","AGO","Angola",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.0292814338613517E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.984213481125821E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":41718552620.08297},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.1289883540689222E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.0558726262255998E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.9234010914463623E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.355643277266434},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":105905627060.15564},{"$f":"VLOOKUP(B129,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":82470894868.333679},{"$f":"VLOOKUP(B129,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":104115863405.18286},{"$f":"VLOOKUP(B129,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":115332111283.36195},{"$f":"VLOOKUP(B129,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":121703638683.74409},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":27600000},{"$f":"VLOOKUP(A129,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":39749000},{"$f":"VLOOKUP(A129,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":33142000},{"$f":"VLOOKUP(A129,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":25927000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":31604500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":35421222361.080002},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":43898332404.6539},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":45836103094.514999},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["HK","HKG","Hong Kong",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.5228759669936931E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.5326822582484524E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":512024481536.94196},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.6129721424361329E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.5269077848447154E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.3602813639516614E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.340591604124194},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":253448650501.06824},{"$f":"VLOOKUP(B130,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":228637697575.03992},{"$f":"VLOOKUP(B130,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":248514003083.24768},{"$f":"VLOOKUP(B130,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":262630086122.42792},{"$f":"VLOOKUP(B130,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":274012815223.55731},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":318485000},{"$f":"VLOOKUP(A130,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":432440000},{"$f":"VLOOKUP(A130,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":404644000},{"$f":"VLOOKUP(A130,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":398256000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":388456250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":456007097433.12701},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":519402136657.46899},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":560664210520.22998},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PK","PAK","Pakistan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.6640111748965374E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.689738673214383E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":46146418553.155228},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.3549519700825647E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.3422227124679097E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.1207296988357736E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.054346913924521},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":213089163258.0379},{"$f":"VLOOKUP(B131,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":177165635077.06534},{"$f":"VLOOKUP(B131,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":213685918598.93021},{"$f":"VLOOKUP(B131,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":224880171658.255},{"$f":"VLOOKUP(B131,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":236624927697.90115},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":34724000},{"$f":"VLOOKUP(A131,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":35746000},{"$f":"VLOOKUP(A131,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":33613000},{"$f":"VLOOKUP(A131,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":39943000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":36006500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":40017000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":46896167550},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":48894306662.620903},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":48778200000}]
["MU","MUS","Mauritius",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.4173121519061005E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.9678470558337277E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":7029500570.041543},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.5873068236156686E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.5831164528491698E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.2289951783307517E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":10.01169476577622},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":11087801089.87389},{"$f":"VLOOKUP(B132,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":9718331362.6382179},{"$f":"VLOOKUP(B132,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":11252405860.10914},{"$f":"VLOOKUP(B132,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":11442063227.953411},{"$f":"VLOOKUP(B132,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":11938403908.794788},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":4909000},{"$f":"VLOOKUP(A132,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":5419000},{"$f":"VLOOKUP(A132,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":5314000},{"$f":"VLOOKUP(A132,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":6391000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":5508250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6135624780.8906803},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7409617109.8584404},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":7543259819.3755102},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SR","SUR","Suriname",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.4303260971288338E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.4715408908053859E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2090419051.2919033},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0667862463622105E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.071210823533676E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.5966516400884289E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.9586955520401688},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":4743570799.8184042},{"$f":"VLOOKUP(B133,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":4368033801.9960661},{"$f":"VLOOKUP(B133,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":4363219094.2472467},{"$f":"VLOOKUP(B133,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":5012121212.121212},{"$f":"VLOOKUP(B133,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":5230909090.909091},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":4692000},{"$f":"VLOOKUP(A133,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":755000},{"$f":"VLOOKUP(A133,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":467000},{"$f":"VLOOKUP(A133,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":673000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1646750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1656900000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2241541303.2057099},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2372815850.6700001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["KR","KOR","South Korea",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.2187892162071401E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.8357725229917495E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":586943766666.66663},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.9953015271319234E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.0093771066644769E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.6943638164654757E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.9532275981584952},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1206081036419.6748},{"$f":"VLOOKUP(B134,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1094499350178.4564},{"$f":"VLOOKUP(B134,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1202463655509.5977},{"$f":"VLOOKUP(B134,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1222807167488.9519},{"$f":"VLOOKUP(B134,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1304553972501.6938},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":269380000},{"$f":"VLOOKUP(A134,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":445372000},{"$f":"VLOOKUP(A134,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":556355000},{"$f":"VLOOKUP(A134,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":579394000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":462625250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":517270800000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":621212100000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":622348400000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["VN","VNM","Vietnam",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":6.4404224189317124E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":5.7185188777559605E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":104572333333.33333},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.3365533040402313E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.3816025039409075E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.7983930536461402E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.9162903617134734},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":144670764875.51038},{"$f":"VLOOKUP(B135,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":115931749904.85977},{"$f":"VLOOKUP(B135,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":135539487317.00777},{"$f":"VLOOKUP(B135,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":155820001920.49164},{"$f":"VLOOKUP(B135,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":171391820359.68228},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":65067000},{"$f":"VLOOKUP(A135,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":45075000},{"$f":"VLOOKUP(A135,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":91905000},{"$f":"VLOOKUP(A135,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":128874000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":82730250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":87294000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":109215000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":117208000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LY","LBY","Libya",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.556950596446556E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.2821216458607191E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":26286233333.333332},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3414435814358718E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.4239769565850273E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.1990458857773691E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.4204023122179841},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":66696187289.728958},{"$f":"VLOOKUP(B136,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":74755288916.956116},{"$f":"VLOOKUP(B136,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":34699395523.607254},{"$f":"VLOOKUP(B136,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":81873662518.823807},{"$f":"VLOOKUP(B136,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":75456402199.528671},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":43989000},{"$f":"VLOOKUP(A136,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":4346000},{"$f":"VLOOKUP(A136,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":19144000},{"$f":"VLOOKUP(A136,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":20083000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":21890500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":30686400000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":15586400000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":32585900000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["OM","OMN","Oman",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.1448048358517529E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.4068053889499725E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":29013177286.519302},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.4806054543656823E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.5936436109333926E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.3212410932723431E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.2906936294150224},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":71911210659.294144},{"$f":"VLOOKUP(B137,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":58813004375.260063},{"$f":"VLOOKUP(B137,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":69971912137.513351},{"$f":"VLOOKUP(B137,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":78289467471.140869},{"$f":"VLOOKUP(B137,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":80570458653.262314},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":14993000},{"$f":"VLOOKUP(A137,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":25162000},{"$f":"VLOOKUP(A137,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":30737000},{"$f":"VLOOKUP(A137,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":27103000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":24498750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":24165669700.910301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":28564369310.793201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":34309492847.854401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["UG","UGA","Uganda",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.9700452176839208E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.3666710710361202E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":7114137806.1687965},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.6304990435559069E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.9989485578705167E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.2306041877688552E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":9.0786340234623744},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":18259877102.006454},{"$f":"VLOOKUP(B138,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":16030996179.10774},{"$f":"VLOOKUP(B138,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":15493320081.908888},{"$f":"VLOOKUP(B138,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":20032237910.241657},{"$f":"VLOOKUP(B138,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":21482954236.767536},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3420000},{"$f":"VLOOKUP(A138,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":4664000},{"$f":"VLOOKUP(A138,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":8926000},{"$f":"VLOOKUP(A138,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":7580000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":6147500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6178344725.5722303},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7430102063.06528},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":7733966629.8688803},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["NG","NGA","Nigeria",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.8772233362899094E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.5950486631481102E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":77138234264.535599},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.9365316409270476E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.5798450299613453E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.478547137930913E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.5953380849663219},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":441397191362.44598},{"$f":"VLOOKUP(B139,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":369062403181.9447},{"$f":"VLOOKUP(B139,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":411743801711.64203},{"$f":"VLOOKUP(B139,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":462979245902.41315},{"$f":"VLOOKUP(B139,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":521803314653.78424},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":60583000},{"$f":"VLOOKUP(A139,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":73479000},{"$f":"VLOOKUP(A139,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":71370000},{"$f":"VLOOKUP(A139,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":76188000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":70405000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":67785513552.829102},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":86226123991.651306},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":77403065249.126404},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["UY","URY","Uruguay",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.8145373435323899E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.3781459293757185E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":12458050310.499231},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":6.3576136657937676E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.4189521435564449E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.6157184514381232E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.5694226661315263},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":47957528001.630661},{"$f":"VLOOKUP(B140,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":38881102074.953178},{"$f":"VLOOKUP(B140,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":47236710623.113899},{"$f":"VLOOKUP(B140,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":50004354666.953941},{"$f":"VLOOKUP(B140,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":55707944641.501633},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":8407000},{"$f":"VLOOKUP(A140,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":15681000},{"$f":"VLOOKUP(A140,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":12593000},{"$f":"VLOOKUP(A140,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":8939000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":11405000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":10088617714.0597},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":12744888042.702},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":14540645174.736},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["FO","FRO","Faroe Islands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.0056876334860142E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":1227021153.3998752},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":6.2617554582346761E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.3815483953535074E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.5236006186993258E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.4829836815488306},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B141,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B141,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B141,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B141,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":570000},{"$f":"VLOOKUP(A141,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":709000},{"$f":"VLOOKUP(A141,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1189000},{"$f":"VLOOKUP(A141,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":2071000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1134750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1110813897.32864},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":1343228409.4711101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CN","CHN","China",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.8200338113799185E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.1090301320913124E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":1722951067042.3535},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":8.7925935249200851E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.0537115612494281E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":7.7388819636706574E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.3444026318685864},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":7680538676769.6836},{"$f":"VLOOKUP(B142,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5930502270317.416},{"$f":"VLOOKUP(B142,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":7321891954612.7061},{"$f":"VLOOKUP(B142,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":8229490030098.3799},{"$f":"VLOOKUP(B142,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":9240270452050.2363},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1215560000},{"$f":"VLOOKUP(A142,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1668645000},{"$f":"VLOOKUP(A142,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1674741000},{"$f":"VLOOKUP(A142,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1920449000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1619848750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1424691585927.3101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":1808759336255.79},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":1935402278943.96},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BH","BHR","Bahrain",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.8385575518690656E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.5076532606286806E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":13899734042.553202},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":7.0933361880358198E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.6433557097299746E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.2290006170628224E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.2066924308700244},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":29477089810.911572},{"$f":"VLOOKUP(B143,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":25713547868.835384},{"$f":"VLOOKUP(B143,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":29044378668.460304},{"$f":"VLOOKUP(B143,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":30362317939.172226},{"$f":"VLOOKUP(B143,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":32788114767.178375},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":12932000},{"$f":"VLOOKUP(A143,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":10840000},{"$f":"VLOOKUP(A143,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":17254000},{"$f":"VLOOKUP(A143,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":12123000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":13287250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":13095478723.404301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":13884308510.6383},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":14719414893.617001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AR","ARG","Argentina",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.9254195614907024E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.4047001789323663E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":80373065757.988968},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.1016121181826825E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.1021314548680948E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.5913989726958731E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.0390169372629803},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":558368263750.15686},{"$f":"VLOOKUP(B144,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":462703793707.18744},{"$f":"VLOOKUP(B144,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":557727273772.91333},{"$f":"VLOOKUP(B144,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":603153016502.59302},{"$f":"VLOOKUP(B144,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":609888971017.93347},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":59568000},{"$f":"VLOOKUP(A144,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":85803000},{"$f":"VLOOKUP(A144,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":69838000},{"$f":"VLOOKUP(A144,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":98527000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":78434000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":68511109846.594704},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":88732272244.518204},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":83875815182.854004},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MX","MEX","Mexico",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.8148912512467006E-4},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.3683486879116726E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":370345757307.461},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.8899548396769186E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.557622767119014E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.6341925629650172E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":7.3894980290851207},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1167272264332.4812},{"$f":"VLOOKUP(B145,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1051627949326.9991},{"$f":"VLOOKUP(B145,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1170085556895.8584},{"$f":"VLOOKUP(B145,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1186460890129.9294},{"$f":"VLOOKUP(B145,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1260914660977.1375},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":287449000},{"$f":"VLOOKUP(A145,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":344090000},{"$f":"VLOOKUP(A145,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":458932000},{"$f":"VLOOKUP(A145,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":482241000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":393178000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":327594620774.89203},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":381583999425.43903},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":401858651722.052},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["QA","QAT","Qatar",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.4268302765882723E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.150329944600039E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":49243067765.567703},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.5129807054008932E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.5213026933190121E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.1608504360689919E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":7.1365086283800201},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":171830414438.93124},{"$f":"VLOOKUP(B146,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":125122302747.06612},{"$f":"VLOOKUP(B146,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":169804731107.76886},{"$f":"VLOOKUP(B146,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":189944609791.30121},{"$f":"VLOOKUP(B146,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":202450014109.58884},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":28638000},{"$f":"VLOOKUP(A146,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":48210000},{"$f":"VLOOKUP(A146,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":63675000},{"$f":"VLOOKUP(A146,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":76006000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":54132250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":43792637362.637299},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":54693498168.4981},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["NZ","NZL","New Zealand",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.0088386677305778E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.0935368815582671E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":45970019604.481171},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.3459499485882647E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.3432933768714698E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.0116206109011179E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":7.0168833067934884},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":166139121554.97266},{"$f":"VLOOKUP(B147,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":143466535134.60428},{"$f":"VLOOKUP(B147,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":163841041662.09674},{"$f":"VLOOKUP(B147,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":171461480706.16821},{"$f":"VLOOKUP(B147,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":185787428717.0213},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":37441000},{"$f":"VLOOKUP(A147,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":45890000},{"$f":"VLOOKUP(A147,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":55798000},{"$f":"VLOOKUP(A147,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":66454000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":51395750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":39962238478.908302},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":48026782058.571602},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":49921038275.9636},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SD","SDN","Sudan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.0251019054938596E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.8179608779212927E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":10524807282.259634},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.3710377579024415E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.761603002093784E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.594877457693063E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.9200109261624698},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":65632600486.117706},{"$f":"VLOOKUP(B148,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":65632237470.686295},{"$f":"VLOOKUP(B148,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":67320812662.634819},{"$f":"VLOOKUP(B148,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":63029562337.465508},{"$f":"VLOOKUP(B148,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":66547789473.684212},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":11110000},{"$f":"VLOOKUP(A148,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":9847000},{"$f":"VLOOKUP(A148,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":11410000},{"$f":"VLOOKUP(A148,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":15360000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":11931750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":11160743276.5569},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":10280581861.560101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":10133096708.6619},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GH","GHA","Ghana",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.2003065978980112E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":5.2199757234132988E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":18478056666.666668},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":9.4297536655720893E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.3701968716688914E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.0595567939031974E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.8820429097073523},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":40352199159.705261},{"$f":"VLOOKUP(B149,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":32174210792.963085},{"$f":"VLOOKUP(B149,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":39564970069.782059},{"$f":"VLOOKUP(B149,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":41740897827.357948},{"$f":"VLOOKUP(B149,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":47928717948.717949},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":11648000},{"$f":"VLOOKUP(A149,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":31300000},{"$f":"VLOOKUP(A149,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":23590000},{"$f":"VLOOKUP(A149,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":17717000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":21063750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":13925330000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":19509210000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":21999630000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["KW","KWT","Kuwait",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.2071517787548833E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":39014977924.795998},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.9910190651283811E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.067123615140046E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.6843067036143764E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.4914862097511854},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":154584663843.40567},{"$f":"VLOOKUP(B150,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":119934674734.61612},{"$f":"VLOOKUP(B150,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":160600006232.24988},{"$f":"VLOOKUP(B150,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":183219310563.35101},{"$f":"VLOOKUP(B150,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":39476000},{"$f":"VLOOKUP(A150,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":50749000},{"$f":"VLOOKUP(A150,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":51066000},{"$f":"VLOOKUP(A150,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":47310000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":47150250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":35111500079.7202},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":39895366445.091003},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":42038067249.576797},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["US","USA","United States",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.166999133970757E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.9822452220527662E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2588057333333.3335},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":0.13207418705309773},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.0481856680949196E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.11159233037214854},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.4483503185501725},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":15884175000000},{"$f":"VLOOKUP(B151,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":14958300000000},{"$f":"VLOOKUP(B151,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":15533800000000},{"$f":"VLOOKUP(B151,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":16244600000000},{"$f":"VLOOKUP(B151,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":16800000000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":2322041000},{"$f":"VLOOKUP(A151,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":3156766000},{"$f":"VLOOKUP(A151,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":3581975000},{"$f":"VLOOKUP(A151,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":3533750000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3148633000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2345540000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2671548000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2747084000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["HN","HND","Honduras",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.1166181247503669E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.4213792973892765E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":9263984798.4250927},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.7276126589837887E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.3792716454628942E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.9896854944374992E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.4066115005950977},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":17665986503.261223},{"$f":"VLOOKUP(B152,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":15839344591.984165},{"$f":"VLOOKUP(B152,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":17710325578.444897},{"$f":"VLOOKUP(B152,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":18564264544.512928},{"$f":"VLOOKUP(B152,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":18550011298.102901},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":5088000},{"$f":"VLOOKUP(A152,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":11524000},{"$f":"VLOOKUP(A152,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":14421000},{"$f":"VLOOKUP(A152,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":14343000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":11344000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":7775195685.4186201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":9803771686.1635609},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":10212987023.6931},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PH","PHL","Philippines",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.1845399047994893E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.6816139887542947E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":68417000000},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.4914681136424281E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.6632202029105851E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.9251460933513696E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.1651639677510772},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":236471015880.34033},{"$f":"VLOOKUP(B153,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":199589447424.07449},{"$f":"VLOOKUP(B153,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":224095219329.23798},{"$f":"VLOOKUP(B153,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":250182019476.32425},{"$f":"VLOOKUP(B153,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":272017377291.72461},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":79809000},{"$f":"VLOOKUP(A153,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":89509000},{"$f":"VLOOKUP(A153,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":73810000},{"$f":"VLOOKUP(A153,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":105110000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":87059500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":61243000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":67824000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":76184000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["IN","IND","India",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.4630594146231781E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.9072549898548777E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":524009933570.69171},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.6741365074381469E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.6538605426552707E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.2087504531726199E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.7460606800057059},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1831025238582.0671},{"$f":"VLOOKUP(B154,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1708458876830.1794},{"$f":"VLOOKUP(B154,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1880100141185.468},{"$f":"VLOOKUP(B154,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1858744737180.0908},{"$f":"VLOOKUP(B154,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1876797199132.5303},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":788514000},{"$f":"VLOOKUP(A154,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":855151000},{"$f":"VLOOKUP(A154,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":656308000},{"$f":"VLOOKUP(A154,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":561740000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":715428250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":439059034248.04901},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":553062186679.57397},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":579908579784.45203},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["TJ","TJK","Tajikistan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.3386801363473406E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":8.4367081113583789E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":4292287488.2406669},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.1904475349370241E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.8836474384101587E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.8020827910960084E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.6401812205531288},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":7076516007.4250107},{"$f":"VLOOKUP(B155,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5642178579.5843801},{"$f":"VLOOKUP(B155,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":6522732202.5074835},{"$f":"VLOOKUP(B155,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":7633049792.0932093},{"$f":"VLOOKUP(B155,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":8508103455.5149689},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":8099000},{"$f":"VLOOKUP(A155,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":4050000},{"$f":"VLOOKUP(A155,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":5089000},{"$f":"VLOOKUP(A155,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":6643000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":5970250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":3364459465.7220001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":4239351120},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":5273051879},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["KG","KGZ","Kyrgyzstan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.3353726152213895E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.1688093409422764E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":5159109341.3213072},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.6328055541777824E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.7184015233043987E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.1609654018473425E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.5798675487328424},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":6205888117.0066099},{"$f":"VLOOKUP(B156,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":4794357795.0713921},{"$f":"VLOOKUP(B156,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":6197766118.5985575},{"$f":"VLOOKUP(B156,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":6605133551.042985},{"$f":"VLOOKUP(B156,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":7226295003.3135071},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":4379000},{"$f":"VLOOKUP(A156,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":7617000},{"$f":"VLOOKUP(A156,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":8672000},{"$f":"VLOOKUP(A156,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":8346000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":7253500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":3905145516.9481201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":5073896095.6624203},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":6498286411.3533802},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BR","BRA","Brazil",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.4535690829963481E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.8241820187687953E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":283561571414.05634},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.4470762892943537E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.703801493845857E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.176696139909768E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.3520063976148213},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2278554144945.1226},{"$f":"VLOOKUP(B157,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2143067871759.8906},{"$f":"VLOOKUP(B157,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2476694763271.1621},{"$f":"VLOOKUP(B157,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2248780912395.6787},{"$f":"VLOOKUP(B157,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":2245673032353.7593},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":387212000},{"$f":"VLOOKUP(A157,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":439388000},{"$f":"VLOOKUP(A157,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":409929000},{"$f":"VLOOKUP(A157,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":426070000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":415649750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":244202432521.51901},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":302394132981.69},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":304088148738.96002},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["KE","KEN","Kenya",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.4505341790074697E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.2176840942488492E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":15933210675.863466},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":8.1310634816967144E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.528040689085285E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.6030227926114295E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.3212349250752791},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":37779741852.320381},{"$f":"VLOOKUP(B158,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":32440133261.195808},{"$f":"VLOOKUP(B158,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":34313315839.886551},{"$f":"VLOOKUP(B158,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":40264403584.557755},{"$f":"VLOOKUP(B158,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":44101114723.641426},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":27645000},{"$f":"VLOOKUP(A158,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":21301000},{"$f":"VLOOKUP(A158,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":20389000},{"$f":"VLOOKUP(A158,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":24626000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":23490250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":13531331102.3887},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":16348537688.316},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":17919763236.8857},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SA","SAU","Saudi Arabia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.4193529639680493E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.4556020407644586E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":195795554069.28067},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":9.9918723975889832E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.9386801781061109E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.0531922194828718E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":5.1539560317524904},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":668886600000},{"$f":"VLOOKUP(B159,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":526811466666.66669},{"$f":"VLOOKUP(B159,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":669506666666.66663},{"$f":"VLOOKUP(B159,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":733955733333.33337},{"$f":"VLOOKUP(B159,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":745272533333.33337},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":236142000},{"$f":"VLOOKUP(A159,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":262375000},{"$f":"VLOOKUP(A159,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":335192000},{"$f":"VLOOKUP(A159,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":358408000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":298029250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":174203205866.66599},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":197977304466.66599},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":215206151874.51001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AU","AUS","Australia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.3641660691765924E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.3940340977743112E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":300042403864.89301},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.531181556973994E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.1029173759203345E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.2208898193819605E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.9346513988946965},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1405421944089.4927},{"$f":"VLOOKUP(B160,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1141793593834.2456},{"$f":"VLOOKUP(B160,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1386889147177.3132},{"$f":"VLOOKUP(B160,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1532407884934.1882},{"$f":"VLOOKUP(B160,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1560597150412.2236},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":301711000},{"$f":"VLOOKUP(A160,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":407483000},{"$f":"VLOOKUP(A160,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":518729000},{"$f":"VLOOKUP(A160,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":680097000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":477005000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":254063849930.763},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":311134771723.466},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":334928589940.45001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AF","AFG","Afghanistan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.7154863708282485E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":7.6280941809488492E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":8765249857.0459995},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.4730973857352646E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.3086545527656925E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.5422319304586952E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.8053103274804236},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":18759600577.217831},{"$f":"VLOOKUP(B161,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":15936784436.181129},{"$f":"VLOOKUP(B161,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":17870159081.514317},{"$f":"VLOOKUP(B161,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":20506795254.35136},{"$f":"VLOOKUP(B161,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":20724663536.824516},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":20348000},{"$f":"VLOOKUP(A161,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":13742000},{"$f":"VLOOKUP(A161,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":11020000},{"$f":"VLOOKUP(A161,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":12130000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":14310000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6659392279.35289},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7999515574.4101105},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":11636841717.375},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SY","SYR","Syria",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":6.7767727184496291E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":{"$error":"#VALUE!"}},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":19408796113.5121},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":9.90473022121908E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.4078906843128921E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":7.4968395369061878E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.1134467962965111},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(B162,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":".."},{"$f":"VLOOKUP(B162,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":".."},{"$f":"VLOOKUP(B162,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":".."},{"$f":"VLOOKUP(B162,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":".."},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":49675000},{"$f":"VLOOKUP(A162,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":47978000},{"$f":"VLOOKUP(A162,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":33876000},{"$f":"VLOOKUP(A162,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":16535000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":37016000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":19408796113.5121},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["YE","YEM","Yemen",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.1916263467348257E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.57440526023901E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":10785253742.254551},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.5039492434079884E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.3781329712876013E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.1258162721203868E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.993772268771425},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":32224587869.762383},{"$f":"VLOOKUP(B163,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":31743751169.317116},{"$f":"VLOOKUP(B163,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":29207296703.296703},{"$f":"VLOOKUP(B163,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":31992801302.931595},{"$f":"VLOOKUP(B163,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":35954502303.50412},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":44486000},{"$f":"VLOOKUP(A163,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":6522000},{"$f":"VLOOKUP(A163,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":17837000},{"$f":"VLOOKUP(A163,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":15898000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":21185750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":11048979000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":10521528484.5091},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["DJ","DJI","Djibouti",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.5874789110891909E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":9.2704652941994728E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":606510579.31626868},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.0951552220494161E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.8059996249607478E-6},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.3145552595533415E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.9650978359673954},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1294433409.6702132},{"$f":"VLOOKUP(B164,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1128611700.3618031},{"$f":"VLOOKUP(B164,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1239144501.7752545},{"$f":"VLOOKUP(B164,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1353632941.5206981},{"$f":"VLOOKUP(B164,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1456344495.023098},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":71000},{"$f":"VLOOKUP(A164,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":4265000},{"$f":"VLOOKUP(A164,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":372000},{"$f":"VLOOKUP(A164,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":92000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1200000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":478429673.47696602},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":658352136.213503},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":682749928.25833702},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LB","LBN","Lebanon",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.0006338686381609E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.5261182593170077E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":31696954147.420364},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.617564416816059E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.1110947524824527E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.2064549415678138E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.9346318054073195},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":41411600715.847412},{"$f":"VLOOKUP(B165,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":38009950248.756218},{"$f":"VLOOKUP(B165,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":40078938640.132668},{"$f":"VLOOKUP(B165,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":43205095854.063019},{"$f":"VLOOKUP(B165,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":44352418120.437744},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":50673000},{"$f":"VLOOKUP(A165,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":64999000},{"$f":"VLOOKUP(A165,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":74570000},{"$f":"VLOOKUP(A165,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":62554000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":63199000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":30221727664.049},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":32267730671.3134},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":32601404106.898701},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["IQ","IRQ","Iraq",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.1537983121349552E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":5.8649253740280084E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":54131500000},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.7624480201358594E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.3699694959098155E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.0254510705448778E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.7482489197125748},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":193177223535.90332},{"$f":"VLOOKUP(B166,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":142814704615.38461},{"$f":"VLOOKUP(B166,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":191176927521.36752},{"$f":"VLOOKUP(B166,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":215837906603.77359},{"$f":"VLOOKUP(B166,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":222879355403.08746},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":137313000},{"$f":"VLOOKUP(A166,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":86239000},{"$f":"VLOOKUP(A166,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":126213000},{"$f":"VLOOKUP(A166,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":103423000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":113297000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":47191500000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":51757000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":63446000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["IE","IRL","Ireland",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.9966103715721032E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.7705447738743381E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":175948032559.832},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":8.9790102655885693E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.4874012954928049E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":6.4916089700957644E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.6097956055014615},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":215969121844.49457},{"$f":"VLOOKUP(B167,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":209387190854.47037},{"$f":"VLOOKUP(B167,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":226035376257.00726},{"$f":"VLOOKUP(B167,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":210638080064.38647},{"$f":"VLOOKUP(B167,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":217815840202.11414},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":283215000},{"$f":"VLOOKUP(A167,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":367282000},{"$f":"VLOOKUP(A167,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":403402000},{"$f":"VLOOKUP(A167,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":475633000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":382383000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":169425367811.93701},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":182835675448.19199},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":175583054419.367},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["JO","JOR","Jordan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.3611925086572294E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.525184275040123E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":20839328638.497631},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0634762040286764E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.9753868570475385E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":7.6593751832392258E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.5742451490289855},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":29989818770.454288},{"$f":"VLOOKUP(B168,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":26425379366.613239},{"$f":"VLOOKUP(B168,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":28840197018.762821},{"$f":"VLOOKUP(B168,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":31015239496.441097},{"$f":"VLOOKUP(B168,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":33678459199.999996},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":70719000},{"$f":"VLOOKUP(A168,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":39606000},{"$f":"VLOOKUP(A168,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":37292000},{"$f":"VLOOKUP(A168,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":35343000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":45740000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":18241591549.2957},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":21301130985.915501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":22975263380.2817},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MN","MNG","Mongolia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.1707514164424043E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.553525785983908E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":6486079686.5177298},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.3099873434994998E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.2972708033126246E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.3802602631682373E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":3.5601709507269046},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":9200040404.1880817},{"$f":"VLOOKUP(B169,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":6200357070.1147966},{"$f":"VLOOKUP(B169,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":8761426370.5587749},{"$f":"VLOOKUP(B169,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":10321968594.779903},{"$f":"VLOOKUP(B169,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":11516409581.298849},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":7895000},{"$f":"VLOOKUP(A169,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":13129000},{"$f":"VLOOKUP(A169,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":21215000},{"$f":"VLOOKUP(A169,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":14931000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":14292500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":3868606584.59167},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7591160578.3364201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":7998471896.6251001},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["DZ","DZA","Algeria",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.539944745688489E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":8.5317800093498463E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":57581567570.815697},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.9385124619180887E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.0750097433511569E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.8635027185669318E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.7334751894971525},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":193698149529.04929},{"$f":"VLOOKUP(B170,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":161207304960.4552},{"$f":"VLOOKUP(B170,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":199070864637.55811},{"$f":"VLOOKUP(B170,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":204331017992.08017},{"$f":"VLOOKUP(B170,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":210183410526.10361},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":121944000},{"$f":"VLOOKUP(A170,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":136409000},{"$f":"VLOOKUP(A170,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":180409000},{"$f":"VLOOKUP(A170,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":222274000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":165259000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":50792000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":59360279988.017097},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":62592422724.43},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LU","LUX","Luxembourg",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.9526336828465125E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.3062606599767912E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":64785099410.725098},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.3061243379818106E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.2129531404736665E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.093171197508144E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.7256818319384926},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":56397474118.483116},{"$f":"VLOOKUP(B171,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":52053324635.073013},{"$f":"VLOOKUP(B171,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":58009863402.86454},{"$f":"VLOOKUP(B171,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":55143457330.357666},{"$f":"VLOOKUP(B171,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":60383251105.63723},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":158348000},{"$f":"VLOOKUP(A171,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":208523000},{"$f":"VLOOKUP(A171,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":206989000},{"$f":"VLOOKUP(A171,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":171999000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":186464750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":59136134316.180397},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":68917519631.646805},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":66301644284.348099},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["TN","TUN","Tunisia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.3383270952880408E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.8260713234118631E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":25446178352.794735},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.2985737511560143E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.4158188022969856E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":7.569918709263157E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.3977422409428772},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":45593098655.337616},{"$f":"VLOOKUP(B172,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":44054072935.58754},{"$f":"VLOOKUP(B172,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":45951129421.79287},{"$f":"VLOOKUP(B172,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":45238491580.767014},{"$f":"VLOOKUP(B172,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":47128700683.203049},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":90730000},{"$f":"VLOOKUP(A172,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":95038000},{"$f":"VLOOKUP(A172,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":69075000},{"$f":"VLOOKUP(A172,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":78182000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":83256250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":24239835126.4496},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":25800845300.531601},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":26297854631.403},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SN","SEN","Senegal",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.177239422155519E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.3670684096411601E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":5810775382.2438946},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.9653648892297163E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.2576278520772698E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.7077370371524465E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.3579033211865617},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":14142123293.650505},{"$f":"VLOOKUP(B173,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":12932427724.350752},{"$f":"VLOOKUP(B173,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":14440676497.999281},{"$f":"VLOOKUP(B173,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":14045680426.626526},{"$f":"VLOOKUP(B173,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":15149708525.625454},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":8536000},{"$f":"VLOOKUP(A173,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":19904000},{"$f":"VLOOKUP(A173,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":20106000},{"$f":"VLOOKUP(A173,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":28787000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":19333250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":5201250790.56075},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":6420299973.9270401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BZ","BLZ","Belize",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.4066746471463085E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.153516365735015E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":927974762.18128908},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.7356567701315263E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.1238823979580702E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.6117743721734562E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.2297170383277587},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1516125000},{"$f":"VLOOKUP(B174,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1398500000},{"$f":"VLOOKUP(B174,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1489000000},{"$f":"VLOOKUP(B174,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1572500000},{"$f":"VLOOKUP(B174,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1604500000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1695000},{"$f":"VLOOKUP(A174,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1008000},{"$f":"VLOOKUP(A174,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":3997000},{"$f":"VLOOKUP(A174,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":6360000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3265000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":809614500.36417103},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":949258328.64470601},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":1025051457.53499},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MA","MAR","Morocco",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.1929197466756126E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.5928918533640918E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":43306548333.167809},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.2100272244788581E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.0111469089194467E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.1988803155594113E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.1856638288501364},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":97584465431.044113},{"$f":"VLOOKUP(B175,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":90770671431.669601},{"$f":"VLOOKUP(B175,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":99211339029.280624},{"$f":"VLOOKUP(B175,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":95981572517.167068},{"$f":"VLOOKUP(B175,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":104374278746.05913},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":118991000},{"$f":"VLOOKUP(A175,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":154152000},{"$f":"VLOOKUP(A175,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":141680000},{"$f":"VLOOKUP(A175,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":206943000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":155441500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":36998744049.164101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":45907478997.341202},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":47013421952.9981},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["EG","EGY","Egypt",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.5295281463618182E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":9.6663584135889703E-4},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":63348033333.333336},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.2327877347046933E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.5557893915020987E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.6769983432025947E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.077908328956704},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":247423320931.05215},{"$f":"VLOOKUP(B176,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":218887812549.85132},{"$f":"VLOOKUP(B176,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":236000735704.43936},{"$f":"VLOOKUP(B176,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":262831912586.53763},{"$f":"VLOOKUP(B176,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":271972822883.38037},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":252473000},{"$f":"VLOOKUP(A176,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":195945000},{"$f":"VLOOKUP(A176,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":222348000},{"$f":"VLOOKUP(A176,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":285907000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":239168250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":59862200000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":61381100000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":68800800000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["TG","TGO","Togo",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.2484440560725653E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.9556356489881833E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":1828355855.3522601},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":9.3304970538811169E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.8288238929991558E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.5016731608819612E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.9322504321204386},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":3795824648.5436478},{"$f":"VLOOKUP(B177,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":3172945506.3569741},{"$f":"VLOOKUP(B177,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":3756023047.7909942},{"$f":"VLOOKUP(B177,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":3915754216.2066875},{"$f":"VLOOKUP(B177,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":4338575823.8199339},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":7435000},{"$f":"VLOOKUP(A177,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":8065000},{"$f":"VLOOKUP(A177,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":7326000},{"$f":"VLOOKUP(A177,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":6867000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":7423250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1828355855.3522601},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ZA","ZAF","South Africa",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.0883927547377694E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.2743422997916125E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":115043334031.02834},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.8709112129507321E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.1128895404412219E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.7580216725095101E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.8860004946139488},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":375517629822.26453},{"$f":"VLOOKUP(B178,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":365208432989.3692},{"$f":"VLOOKUP(B178,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":403894316554.73767},{"$f":"VLOOKUP(B178,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":382337636447.52264},{"$f":"VLOOKUP(B178,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":350630133297.42834},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":405152000},{"$f":"VLOOKUP(A178,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":542505000},{"$f":"VLOOKUP(A178,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":463370000},{"$f":"VLOOKUP(A178,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":503125000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":478538000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":101534585822.207},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":121841890063.358},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":121753526207.52},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["XK","KSV","Kosovo",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.4075454706926165E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.2952191347162206E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":3481832107.0937829},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.7768545506196371E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.6210571627563089E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.1474883434400625E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.846839199228488},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":6443938086.9089241},{"$f":"VLOOKUP(B179,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5740438191.5016956},{"$f":"VLOOKUP(B179,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":6630214451.6815815},{"$f":"VLOOKUP(B179,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":6445460830.3154049},{"$f":"VLOOKUP(B179,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":6959638874.1370153},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":18091000},{"$f":"VLOOKUP(A179,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":13788000},{"$f":"VLOOKUP(A179,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":14160000},{"$f":"VLOOKUP(A179,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":13122000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":14790250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":3223527063.7255602},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":3824728318.77773},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":3397240938.77806},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GR","GRC","Greece",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.4567770471336228E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.2437188596019263E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":78408529221.375748},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.0013575516908663E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.1727853593585273E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.828572192332339E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.8415797650957062},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":268563709090.09784},{"$f":"VLOOKUP(B180,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":294222876630.78204},{"$f":"VLOOKUP(B180,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":289886951188.23883},{"$f":"VLOOKUP(B180,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":248424267493.67242},{"$f":"VLOOKUP(B180,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":241720741047.69794},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":371101000},{"$f":"VLOOKUP(A180,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":394555000},{"$f":"VLOOKUP(A180,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":282692000},{"$f":"VLOOKUP(A180,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":287723000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":334017750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":80336355368.379303},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":85461877614.426407},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":69427354681.321503},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SC","SYC","Seychelles",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.0440811571908616E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.6171773995050116E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":1129716860.0444701},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.7651905144766838E-5},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.2536382186789515E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.5115522957977323E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.7719211931366721},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1083291709.8953609},{"$f":"VLOOKUP(B181,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":973355737.97626007},{"$f":"VLOOKUP(B181,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1059593023.1259594},{"$f":"VLOOKUP(B181,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1032199340.9476901},{"$f":"VLOOKUP(B181,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1268018737.531534},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":4406000},{"$f":"VLOOKUP(A181,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":3300000},{"$f":"VLOOKUP(A181,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":6000000},{"$f":"VLOOKUP(A181,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":6301000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":5001750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1047720081.34181},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":1167541793.67645},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":1173888705.11515},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MT","MLT","Malta",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.6405827956904483E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.3002058387982033E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":8369063767.0337973},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.270915018729071E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.5155484291404756E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.7553665895885955E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.697806716521207},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":8992825332.0095825},{"$f":"VLOOKUP(B182,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":8163841059.6026487},{"$f":"VLOOKUP(B182,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":9302057269.9471779},{"$f":"VLOOKUP(B182,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":8863076923.0769234},{"$f":"VLOOKUP(B182,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":9642326075.4115772},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":22934000},{"$f":"VLOOKUP(A182,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":49432000},{"$f":"VLOOKUP(A182,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":44146000},{"$f":"VLOOKUP(A182,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":38172000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":38671000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":7836076127.8593903},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":8770412479.2621803},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":8500702693.9798203},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["IS","ISL","Iceland",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.2408668628616114E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.312126965120852E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":6726847974.5240202},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.4328566304238372E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.061044100977136E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.3718125294467012E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.6655910607620323},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":13703399717.214022},{"$f":"VLOOKUP(B183,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":12564705489.042225},{"$f":"VLOOKUP(B183,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":14042801904.273441},{"$f":"VLOOKUP(B183,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":13586213061.265827},{"$f":"VLOOKUP(B183,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":14619878414.274588},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":21149000},{"$f":"VLOOKUP(A183,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":28267000},{"$f":"VLOOKUP(A183,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":36167000},{"$f":"VLOOKUP(A183,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":41153000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":31684000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":5833494407.1286602},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7111960700.7698202},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":7235088815.6735802},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MV","MDV","Maldives",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.2788137452227275E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.6180777800359646E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2108699468.4875698},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0761151403129464E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":6.5414276857171067E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.2197237174123578E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.6450768731458916},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2177529370.2224493},{"$f":"VLOOKUP(B184,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2134104883.7013984},{"$f":"VLOOKUP(B184,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2162990126.2078934},{"$f":"VLOOKUP(B184,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2113179303.6121054},{"$f":"VLOOKUP(B184,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":2299843167.3684006},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":514000},{"$f":"VLOOKUP(A184,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":900000},{"$f":"VLOOKUP(A184,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":13002000},{"$f":"VLOOKUP(A184,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":25808000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":10056000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1693203239.2732699},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2267216057.2738099},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2365679108.9156299},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AL","ALB","Albania",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.5054319566377298E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.5945443852742126E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":6115293695.1189928},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.1207671985130221E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.1124823860057838E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.0082848125072383E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.4772985655107269},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":12516552110.002853},{"$f":"VLOOKUP(B185,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":11926953259.262877},{"$f":"VLOOKUP(B185,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":12890867763.176767},{"$f":"VLOOKUP(B185,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":12344532541.199392},{"$f":"VLOOKUP(B185,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":12903854876.372377},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":32814000},{"$f":"VLOOKUP(A185,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":39550000},{"$f":"VLOOKUP(A185,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":28638000},{"$f":"VLOOKUP(A185,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":28897000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":32474750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":5781820590.7988501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":6709095402.3571901},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":5854965092.2009401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["KZ","KAZ","Kazakhstan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.6149323166939111E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.4680320464247247E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":52512579463.703003},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.6798309888278241E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.8240311848644218E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.5579980396340233E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.4691804674529252},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":191007070099.6636},{"$f":"VLOOKUP(B186,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":148047348240.64334},{"$f":"VLOOKUP(B186,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":188048960311.22461},{"$f":"VLOOKUP(B186,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":203517198088.69141},{"$f":"VLOOKUP(B186,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":224414773758.09509},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":168050000},{"$f":"VLOOKUP(A186,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":213033000},{"$f":"VLOOKUP(A186,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":345943000},{"$f":"VLOOKUP(A186,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":394592000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":280404500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":44260042068.055199},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":51322776637.533501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":61954919685.520302},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PT","PRT","Portugal",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.5859138833332872E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.1659772557891034E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":88848129485.276566},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.534113028262227E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.166620837859702E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.367492190402525E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.4318458888582328},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":224747512329.0946},{"$f":"VLOOKUP(B187,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":228939349298.93707},{"$f":"VLOOKUP(B187,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":237888302255.97781},{"$f":"VLOOKUP(B187,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":212140251057.28381},{"$f":"VLOOKUP(B187,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":220022146704.17969},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":500109000},{"$f":"VLOOKUP(A187,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":546720000},{"$f":"VLOOKUP(A187,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":442065000},{"$f":"VLOOKUP(A187,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":458298000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":486798000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":88745533993.186203},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":94812341850.196503},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":82986512612.447006},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SV","SLV","El Salvador",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.5926893980285343E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.3748137752348051E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":9736997019.5727577},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.9690010693935189E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.5774083156234177E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.3915927537701012E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.3889946662483774},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":23157500000},{"$f":"VLOOKUP(B188,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":21418300000},{"$f":"VLOOKUP(B188,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":23139000000},{"$f":"VLOOKUP(B188,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":23813600000},{"$f":"VLOOKUP(B188,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":24259100000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":63659000},{"$f":"VLOOKUP(A188,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":52942000},{"$f":"VLOOKUP(A188,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":46767000},{"$f":"VLOOKUP(A188,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":56611000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":54994750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":8595035807.0669708},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":10201648501.202101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":10414306750.4492},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["NO","NOR","Norway",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":6.0024845641921841E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.6688956713477715E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":132125509837.11967},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":6.7426517473004122E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.2228008253205347E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.5198509219798775E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.29100304086105},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":481090737895.91626},{"$f":"VLOOKUP(B189,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":420945705225.42371},{"$f":"VLOOKUP(B189,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":490806911071.2771},{"$f":"VLOOKUP(B189,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":500029909755.04944},{"$f":"VLOOKUP(B189,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":512580425531.91492},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":701187000},{"$f":"VLOOKUP(A189,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":859447000},{"$f":"VLOOKUP(A189,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":818610000},{"$f":"VLOOKUP(A189,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":832317000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":802890250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":120110756464.812},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":138767925077.08401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":137497847969.46301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["TR","TUR","Turkey",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":5.8558732788664804E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.0255361955597109E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":233373333333.33334},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.1909548093423841E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.0260872669516372E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.6486754239074686E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.1606759460923295},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":778748117884.96631},{"$f":"VLOOKUP(B190,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":731168051933.64392},{"$f":"VLOOKUP(B190,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":774754155293.92236},{"$f":"VLOOKUP(B190,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":788863301681.21375},{"$f":"VLOOKUP(B190,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":820206962631.08521},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1041690000},{"$f":"VLOOKUP(A190,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1358501000},{"$f":"VLOOKUP(A190,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1699623000},{"$f":"VLOOKUP(A190,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":2209716000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1577382500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":197197000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":253480000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":249443000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["IL","ISR","Israel",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.459604985951049E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.4942586195656658E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":87622200000},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.4715511838753462E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.2139566862904512E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":2.5759449758489504E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.0611288906748721},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":259717554915.29755},{"$f":"VLOOKUP(B191,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":231674400561.64752},{"$f":"VLOOKUP(B191,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":258216783342.64954},{"$f":"VLOOKUP(B191,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":257621957026.89383},{"$f":"VLOOKUP(B191,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":291357078729.99927},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":586990000},{"$f":"VLOOKUP(A191,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":623662000},{"$f":"VLOOKUP(A191,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":750229000},{"$f":"VLOOKUP(A191,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":630330000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":647802750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":77140100000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":93019300000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":92707200000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CH","CHE","Switzerland",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.4353140867891047E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.0221491194645164E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":336243988819.34937},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.7159261080823471E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.6284081181381319E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":8.7517989944215294E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.0537445060420605},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":622383127936.65784},{"$f":"VLOOKUP(B192,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":549104835881.12195},{"$f":"VLOOKUP(B192,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":658867317929.33496},{"$f":"VLOOKUP(B192,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":631183475907.87756},{"$f":"VLOOKUP(B192,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":650376882028.29687},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":2197938000},{"$f":"VLOOKUP(A192,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2749624000},{"$f":"VLOOKUP(A192,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2552677000},{"$f":"VLOOKUP(A192,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":2513032000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":2503317750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":287533100650.172},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":372221605199.22803},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":348977260608.64801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ES","ESP","Spain",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.6759790754209519E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.4053177595133985E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":425323158725.21136},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.1705164603574443E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.1592778901324938E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.1238570224950464E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":1.0052047817820526},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1380030865722.9243},{"$f":"VLOOKUP(B193,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1384844699967.0518},{"$f":"VLOOKUP(B193,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1454534452553.6738},{"$f":"VLOOKUP(B193,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":1322481642058.3816},{"$f":"VLOOKUP(B193,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":1358262668312.5898},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3171223000},{"$f":"VLOOKUP(A193,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":3477789000},{"$f":"VLOOKUP(A193,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":3145303000},{"$f":"VLOOKUP(A193,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":3483336000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3319412750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":404804089882.828},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":457185964404.87701},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":413979421887.92902},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["FI","FIN","Finland",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.0784913846312575E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.2116643605183837E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":100750989417.20927},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.141541823934284E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.2390096582917807E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-9.7467834357496674E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.98139575211447938},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":250767798123.8382},{"$f":"VLOOKUP(B194,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":236706436522.74377},{"$f":"VLOOKUP(B194,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":262379400237.96634},{"$f":"VLOOKUP(B194,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":247143237013.41394},{"$f":"VLOOKUP(B194,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":256842118721.2287},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":761906000},{"$f":"VLOOKUP(A194,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":924918000},{"$f":"VLOOKUP(A194,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":754924000},{"$f":"VLOOKUP(A194,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":779780000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":805382000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":91197852113.471802},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":108219986343.778},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":102835129794.37801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["DK","DNK","Denmark",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":7.7273820169311089E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.7393566882210879E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":151029028646.8187},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":7.707339371132267E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":7.859682134881571E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.5234276374930401E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.98061718513103713},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":323117744773.04492},{"$f":"VLOOKUP(B195,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":312949418348.7951},{"$f":"VLOOKUP(B195,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":333743578564.37225},{"$f":"VLOOKUP(B195,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":315164386681.7522},{"$f":"VLOOKUP(B195,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":330613595497.26013},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":1052403000},{"$f":"VLOOKUP(A195,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1260543000},{"$f":"VLOOKUP(A195,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1188231000},{"$f":"VLOOKUP(A195,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1331833000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1208252500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":138214820927.25201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":159745134859.65201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":155127130153.552},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BY","BLR","Belarus",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.0823627568495076E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.2462840256166524E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":44466700000},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.2692322839192561E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.5423539066026066E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-2.731216226833505E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.8925713599613172},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":62570121434.946434},{"$f":"VLOOKUP(B196,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":55220932613.957985},{"$f":"VLOOKUP(B196,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":59734593904.64016},{"$f":"VLOOKUP(B196,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":63615445566.848282},{"$f":"VLOOKUP(B196,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":71709513654.339325},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":328585000},{"$f":"VLOOKUP(A196,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":347165000},{"$f":"VLOOKUP(A196,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":402438000},{"$f":"VLOOKUP(A196,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":485135000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":390830750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":36801800000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":47746000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":48852300000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["NL","NLD","Netherlands",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.5261185207308769E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.3762557527500818E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":550832288643.8407},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.8110168112671585E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.2976235629406762E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-4.8660675167351772E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.85243714378375468},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":795038333870.71704},{"$f":"VLOOKUP(B197,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":777157702271.34741},{"$f":"VLOOKUP(B197,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":832755438977.41406},{"$f":"VLOOKUP(B197,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":770066718924.59314},{"$f":"VLOOKUP(B197,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":800173475309.51355},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":4900539000},{"$f":"VLOOKUP(A197,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":5757057000},{"$f":"VLOOKUP(A197,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":5084285000},{"$f":"VLOOKUP(A197,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":4535590000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":5069367750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":500283463889.703},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":580277862491.85999},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":571935539549.95898},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GB","GBR","United Kingdom",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.0229056960081967E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":3.0094755435951955E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":793082543594.11389},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.047272479713053E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.7674771924465585E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-7.2020471273350553E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.84893378957856891},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2435289103976.123},{"$f":"VLOOKUP(B198,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2295522887421.7681},{"$f":"VLOOKUP(B198,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2462484285580.4219},{"$f":"VLOOKUP(B198,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2461768284867.7568},{"$f":"VLOOKUP(B198,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":2521380958034.5464},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":6563887000},{"$f":"VLOOKUP(A198,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":7376092000},{"$f":"VLOOKUP(A198,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":7527748000},{"$f":"VLOOKUP(A198,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":7848045000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":7328943000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":731827975391.70105},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":820543586235.04797},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":826876069155.59302},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BE","BEL","Belgium",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.2817977925285771E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":7.6862657019943431E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":398062934493.22534},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.0314016151044782E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.4694208258566764E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-4.3801921075219824E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.82262269510088737},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":493892502182.82318},{"$f":"VLOOKUP(B199,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":471218301721.44495},{"$f":"VLOOKUP(B199,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":513317999899.71063},{"$f":"VLOOKUP(B199,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":482918013610.42712},{"$f":"VLOOKUP(B199,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":508115693499.71027},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3290635000},{"$f":"VLOOKUP(A199,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":4030601000},{"$f":"VLOOKUP(A199,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":3762983000},{"$f":"VLOOKUP(A199,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":4100537000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3796189000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":357803714925.30402},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":427447117810.81},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":408937970743.56201},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AM","ARM","Armenia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.0947520793933206E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.4553544949680821E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":4628962814.5533762},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.3622602666368916E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.8832110114761271E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-5.2095074483923554E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.81931577579106063},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":9948254409.3985786},{"$f":"VLOOKUP(B200,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":9260287416.0601444},{"$f":"VLOOKUP(B200,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":10142342769.946447},{"$f":"VLOOKUP(B200,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":9958217880.3377609},{"$f":"VLOOKUP(B200,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":10432169571.24996},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":27990000},{"$f":"VLOOKUP(A200,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":85265000},{"$f":"VLOOKUP(A200,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":38772000},{"$f":"VLOOKUP(A200,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":25265000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":44323000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":4211470000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":4791060281.3306904},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":4884358162.3294401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["FR","FRA","France",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.7771886635602979E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.983446296085583E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":814388294426.19495},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.1560003538779852E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.1882651314798016E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.0322647776018164E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.80103854536296748},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2673355143166.0181},{"$f":"VLOOKUP(B201,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2565039332950.9653},{"$f":"VLOOKUP(B201,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2782210861682.8369},{"$f":"VLOOKUP(B201,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2611221313281.6855},{"$f":"VLOOKUP(B201,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":2734949064748.584},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":7085870000},{"$f":"VLOOKUP(A201,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":8858976000},{"$f":"VLOOKUP(A201,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":7942438000},{"$f":"VLOOKUP(A201,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":8015962000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":7975811500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":747169592443.84302},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":878357329415.68896},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":817637961419.05298},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ME","MNE","Montenegro",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":8.1991692434667893E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.5082249305674408E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":2740399585.9584932},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.3984854309620403E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.8088290005948107E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-4.1034356963277039E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.7731440785735777},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":4272555158.5346909},{"$f":"VLOOKUP(B202,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":4114881346.9441867},{"$f":"VLOOKUP(B202,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":4501753897.5501108},{"$f":"VLOOKUP(B202,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":4045813953.4883723},{"$f":"VLOOKUP(B202,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":4427771436.1560926},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":18289000},{"$f":"VLOOKUP(A202,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":25164000},{"$f":"VLOOKUP(A202,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":23954000},{"$f":"VLOOKUP(A202,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":43820000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":27806750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":2579119437.9438701},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":2919278263.2905302},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":2722801056.6410799},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["IT","ITA","Italy",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.0331338214143414E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.8964780854579537E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":589836044504.31897},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.0100614491483196E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.9267116747161379E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-9.1665022556781835E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.7665603432332263},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":2084066087123.7334},{"$f":"VLOOKUP(B203,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":2055355252804.7266},{"$f":"VLOOKUP(B203,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":2196336800619.8359},{"$f":"VLOOKUP(B203,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2013265404945.5811},{"$f":"VLOOKUP(B203,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":2071306890124.7898},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":5884933000},{"$f":"VLOOKUP(A203,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":6747423000},{"$f":"VLOOKUP(A203,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":5649031000},{"$f":"VLOOKUP(A203,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":5864420000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":6036451750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":567972048858.00305},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":640924664996.56897},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":560611419658.38501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AZ","AZE","Azerbaijan",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":9.9466567419389026E-3},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.3027258385250431E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":14445624333.333334},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":7.3719158603111057E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.7794051176484801E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-2.4074892573373744E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.75382048004201396},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":65286430318.728119},{"$f":"VLOOKUP(B204,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":52902703376.105644},{"$f":"VLOOKUP(B204,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":65951627200.202614},{"$f":"VLOOKUP(B204,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":68730906313.64563},{"$f":"VLOOKUP(B204,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":73560484384.958572},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":103162000},{"$f":"VLOOKUP(A204,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":186753000},{"$f":"VLOOKUP(A204,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":141142000},{"$f":"VLOOKUP(A204,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":170290000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":150336750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":10236392000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":15707412000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":17393069000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MD","MDA","Moldova",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.0515687004764535E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":7.9590175663533744E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":5191133333.333333},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":2.6491480928716055E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.630310225581745E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-9.8116213271013948E-5},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.72973049911928356},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":7011920696.836689},{"$f":"VLOOKUP(B205,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":5811604051.96737},{"$f":"VLOOKUP(B205,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":7016162818.4374199},{"$f":"VLOOKUP(B205,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":7284686576.2835016},{"$f":"VLOOKUP(B205,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":7935229340.6584673},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":45536000},{"$f":"VLOOKUP(A205,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":57439000},{"$f":"VLOOKUP(A205,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":60790000},{"$f":"VLOOKUP(A205,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":59467000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":55808000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":4261060000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":5601560000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":5710780000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SE","SWE","Sweden",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.1184540423837366E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.637595925871275E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":215436120635.28067},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0994173169313269E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.5701856063104324E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-4.7076828937910545E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.70018303091868206},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":520488101719.75293},{"$f":"VLOOKUP(B206,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":463062061648.76984},{"$f":"VLOOKUP(B206,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":536000581090.03693},{"$f":"VLOOKUP(B206,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":523941063360.36877},{"$f":"VLOOKUP(B206,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":558948700779.8363},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":2164170000},{"$f":"VLOOKUP(A206,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":2685744000},{"$f":"VLOOKUP(A206,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":2378748000},{"$f":"VLOOKUP(A206,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":2426592000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":2413813500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":195560054581.19101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":231680934560.35599},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":219067372764.29501},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["GE","GEO","Georgia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.1911302680944905E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":6.1466911668456112E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":7744744842.0210876},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.9523115109129736E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":5.8023296212270732E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.8500181103140996E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.68115942542353203},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":14511547364.071499},{"$f":"VLOOKUP(B207,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":11638536861.831455},{"$f":"VLOOKUP(B207,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":14434619972.407173},{"$f":"VLOOKUP(B207,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":15846484587.900442},{"$f":"VLOOKUP(B207,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":16126548034.146929},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":60110000},{"$f":"VLOOKUP(A207,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":102729000},{"$f":"VLOOKUP(A207,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":113911000},{"$f":"VLOOKUP(A207,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":80042000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":89198000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":6113846560.8881903},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":7987776377.3843002},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":9132611587.7907696},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["MK","MKD","Macedonia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.0777361620727505E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":7.6227208907604762E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":6332223884.5002165},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":3.2314713859388016E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.9004602020573894E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.6689888161185878E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.65942202419726081},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":9882790027.2870121},{"$f":"VLOOKUP(B208,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":9338674078.3127613},{"$f":"VLOOKUP(B208,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":10395222333.758375},{"$f":"VLOOKUP(B208,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":9576482627.8599205},{"$f":"VLOOKUP(B208,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":10220781069.21699},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":50661000},{"$f":"VLOOKUP(A208,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":69501000},{"$f":"VLOOKUP(A208,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":84572000},{"$f":"VLOOKUP(A208,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":96601000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":75333750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":5502183659.0170002},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":6954717573.5415602},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":6539770420.94209},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["CY","CYP","Cyprus",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.1566772021396483E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":5.9288982403386007E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":11056959806.655935},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.6426067496039207E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.9343568707488238E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-3.2917501211449031E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.63156272255900958},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":23165518184.396454},{"$f":"VLOOKUP(B209,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":23132450331.125828},{"$f":"VLOOKUP(B209,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":24851264943.00806},{"$f":"VLOOKUP(B209,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":22766912959.999989},{"$f":"VLOOKUP(B209,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":21911444503.451939},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":117410000},{"$f":"VLOOKUP(A209,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":88932000},{"$f":"VLOOKUP(A209,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":177338000},{"$f":"VLOOKUP(A209,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":165704000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":137346000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":10961022962.9646},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":11740913305.5539},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":10468943151.449301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["ML","MLI","Mali",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.8132462992719225E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":4.6807350131075178E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":3797884491.9000549},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.9381429473326974E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.1478343987622964E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.2096914514295989E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.61570676910283462},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":10338333587.457975},{"$f":"VLOOKUP(B210,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":9422267259.989399},{"$f":"VLOOKUP(B210,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":10647545670.176308},{"$f":"VLOOKUP(B210,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":10340794110.136602},{"$f":"VLOOKUP(B210,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":10942727309.529593},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":36547000},{"$f":"VLOOKUP(A210,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":48164000},{"$f":"VLOOKUP(A210,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":53019000},{"$f":"VLOOKUP(A210,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":55834000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":48391000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":3744793154.5697298},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":3850975829.2303801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":0},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["EE","EST","Estonia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.2456258115019126E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.0321565901280319E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":17370973797.695835},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":8.8647852313859311E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.4843205861858175E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-5.9784206304722436E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.59722847704789406},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":22107256029.019363},{"$f":"VLOOKUP(B211,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":19033475893.225327},{"$f":"VLOOKUP(B211,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":22542967739.012066},{"$f":"VLOOKUP(B211,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":22376042497.825966},{"$f":"VLOOKUP(B211,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":24476537986.014091},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":157355000},{"$f":"VLOOKUP(A211,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":244917000},{"$f":"VLOOKUP(A211,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":246860000},{"$f":"VLOOKUP(A211,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":263594000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":228181500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":13507858827.6546},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":19017534511.2873},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":19587528054.145599},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["RU","RUS","Russia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.2582240405879875E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.7483985844127803E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":391848047270.60498},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.9996856957165153E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.3718342256252247E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.3721485299087094E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.59305575597973603},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":1885989273680.073},{"$f":"VLOOKUP(B212,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":1524916112078.8728},{"$f":"VLOOKUP(B212,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":1904793021649.0879},{"$f":"VLOOKUP(B212,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":2017470930421.0793},{"$f":"VLOOKUP(B212,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":2096777030571.2517},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3535407000},{"$f":"VLOOKUP(A212,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":5220251000},{"$f":"VLOOKUP(A212,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":6035321000},{"$f":"VLOOKUP(A212,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":5942822000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":5183450250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":320958415836.97302},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":410050100032.47803},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":444535625942.36401},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LT","LTU","Lithuania",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.4306659600058967E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.1589099395969018E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":31186362095.651432},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.5915077953940369E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.1675412953154785E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.5760334999214416E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.50244263515924492},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":42017026807.913124},{"$f":"VLOOKUP(B213,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":36709511568.12339},{"$f":"VLOOKUP(B213,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":43083067994.034904},{"$f":"VLOOKUP(B213,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":42343559195.830231},{"$f":"VLOOKUP(B213,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":45931968473.663979},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":340210000},{"$f":"VLOOKUP(A213,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":437145000},{"$f":"VLOOKUP(A213,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":561163000},{"$f":"VLOOKUP(A213,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":609240000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":486939500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":25408775392.667801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":33152355282.326599},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":34997955611.9599},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["LV","LVA","Latvia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.4171555088904613E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":8.9807582984920194E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":16064033333.333334},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":8.1978251253083919E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.6331159490369442E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-8.1333343650610498E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.50197446973331483},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":27954822037.929173},{"$f":"VLOOKUP(B214,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":24009680459.986805},{"$f":"VLOOKUP(B214,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":28480338367.615669},{"$f":"VLOOKUP(B214,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":28372577696.526505},{"$f":"VLOOKUP(B214,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":30956691627.587711},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":185272000},{"$f":"VLOOKUP(A214,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":225252000},{"$f":"VLOOKUP(A214,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":272433000},{"$f":"VLOOKUP(A214,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":321265000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":251055500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":12804900000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":17346800000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":18040400000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["UA","UKR","Ukraine",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.5218090037726995E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":8.6783825274774039E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":88089000000},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.4953730017780356E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":9.2282820291271894E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-4.7329090273491537E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.48712999750000141},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":163468768000.06253},{"$f":"VLOOKUP(B215,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":136419300367.9621},{"$f":"VLOOKUP(B215,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":163421733018.72583},{"$f":"VLOOKUP(B215,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":176603428857.46466},{"$f":"VLOOKUP(B215,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":177430609756.09756},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":939390000},{"$f":"VLOOKUP(A215,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":1373538000},{"$f":"VLOOKUP(A215,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":1708711000},{"$f":"VLOOKUP(A215,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":1652939000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":1418644500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":69608000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":93797000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":100862000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BA","BIH","Bosnia and Herzegovina",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.8297616964862505E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":9.4455203316066577E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":9374207963.5863438},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.7838619342436292E-4},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":1.0707961298035999E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-5.9240993637923697E-4},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.44675749202801673},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":17427441180.68084},{"$f":"VLOOKUP(B216,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":16775919279.474504},{"$f":"VLOOKUP(B216,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":18252896438.979317},{"$f":"VLOOKUP(B216,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":16853238733.412167},{"$f":"VLOOKUP(B216,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":17827710270.857376},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":163012000},{"$f":"VLOOKUP(A216,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":199971000},{"$f":"VLOOKUP(A216,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":151594000},{"$f":"VLOOKUP(A216,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":143868000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":164611250},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":8593323610.6265907},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":10169337105.302},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":9359963174.8304405},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["BG","BGR","Bulgaria",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.7984608731384057E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.232633427414224E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":33126862839.501831},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.6905357631747506E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.1210522807540433E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-2.4305165175792925E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.41021944105630886},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":51395713917.070869},{"$f":"VLOOKUP(B217,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":47726575741.166916},{"$f":"VLOOKUP(B217,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":53542780661.215782},{"$f":"VLOOKUP(B217,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":51303659417.90947},{"$f":"VLOOKUP(B217,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":53009839847.99131},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":532628000},{"$f":"VLOOKUP(A217,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":574536000},{"$f":"VLOOKUP(A217,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":680157000},{"$f":"VLOOKUP(A217,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":746762000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":633520750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":28414356481.195},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":35451533577.086601},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":35514698460.2239},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["HR","HRV","Croatia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":1.9326174709533819E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":8.0323243110137551E-3},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":24526633290.04097},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.251647369326029E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":3.0578052030877491E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.8061578337617201E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.40932868060467842},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":58522288418.490501},{"$f":"VLOOKUP(B218,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":58873994412},{"$f":"VLOOKUP(B218,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":61520901516.315155},{"$f":"VLOOKUP(B218,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":56155732956.831078},{"$f":"VLOOKUP(B218,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":57538524788.815758},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":448303000},{"$f":"VLOOKUP(A218,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":517037000},{"$f":"VLOOKUP(A218,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":456678000},{"$f":"VLOOKUP(A218,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":458262000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":470070000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":23445586530.793301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":26024503886.947601},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":24109809452.382},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["XS","SRB","Serbia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.1004518609064892E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.1333101378778332E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":21524654214.397533},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.098449856713216E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.9741444021072322E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.8756945453940162E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.369333061278042},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":40342796267.237267},{"$f":"VLOOKUP(B219,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":36990001283.53228},{"$f":"VLOOKUP(B219,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":43749934551.404419},{"$f":"VLOOKUP(B219,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":38110737578.742027},{"$f":"VLOOKUP(B219,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":42520511655.270325},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":331829000},{"$f":"VLOOKUP(A219,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":543095000},{"$f":"VLOOKUP(A219,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":481421000},{"$f":"VLOOKUP(A219,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":472491000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":457209000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":19403622889.9548},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":23118517646.6161},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":22051822106.6217},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SI","SVN","Slovenia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":2.2139050318155464E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.5089258696566568E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":32713011154.14513},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.6694160127735331E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.6491932053795123E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-2.9797771926059792E-3},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.3590764975828229},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":47365530962.937653},{"$f":"VLOOKUP(B220,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":46999407184.105957},{"$f":"VLOOKUP(B220,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":50250147802.335274},{"$f":"VLOOKUP(B220,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":45379174408.325836},{"$f":"VLOOKUP(B220,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":46833394456.983536},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":699579000},{"$f":"VLOOKUP(A220,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":813315000},{"$f":"VLOOKUP(A220,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":659811000},{"$f":"VLOOKUP(A220,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":686138000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":714710750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":30447598616.3475},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":35642360865.704002},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":32049073980.3839},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["DE","DEU","Germany",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.2410536457888758E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.3988395100147481E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":1490636768573.8835},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":7.6070432005184416E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":0.31832899320838354},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-0.24225856120319911},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.23896796593512745},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":3498332020910.9663},{"$f":"VLOOKUP(B221,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":3304439018398.4565},{"$f":"VLOOKUP(B221,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":3628110015052.4966},{"$f":"VLOOKUP(B221,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":3425956470873.7559},{"$f":"VLOOKUP(B221,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":3634822579319.1567},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":43062363000},{"$f":"VLOOKUP(A221,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":52465708000},{"$f":"VLOOKUP(A221,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":49408941000},{"$f":"VLOOKUP(A221,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":50807190000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":48936050500},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":1349309675663.78},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":1601415757040.99},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":1521184873016.8799},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["AT","AUT","Austria",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.4065682505576109E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.7644301790077012E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":204836367670.73364},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.0453244752571776E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":4.6019312927752111E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-3.5566068175180335E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.22714908345074203},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":400948296745.78595},{"$f":"VLOOKUP(B222,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":377679836476.59576},{"$f":"VLOOKUP(B222,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":415984217114.76898},{"$f":"VLOOKUP(B222,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":394457535617.26562},{"$f":"VLOOKUP(B222,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":415671597774.51337},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":6280818000},{"$f":"VLOOKUP(A222,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":7406770000},{"$f":"VLOOKUP(A222,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":7246084000},{"$f":"VLOOKUP(A222,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":7364139000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":7074452750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":185371516651.44101},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":220745842775.09601},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":208391743585.664},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["HU","HUN","Hungary",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":3.3201058005504991E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":2.8009890541873965E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":103705891925.56555},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":5.2923369170668087E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":2.3665811716726076E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-1.8373474799659267E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.22362794821554297},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":129886110927.89362},{"$f":"VLOOKUP(B223,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":127503279792.24777},{"$f":"VLOOKUP(B223,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":137452115092.88504},{"$f":"VLOOKUP(B223,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":124600394632.11458},{"$f":"VLOOKUP(B223,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":129988654194.3271},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":3059818000},{"$f":"VLOOKUP(A223,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":3659024000},{"$f":"VLOOKUP(A223,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":3610594000},{"$f":"VLOOKUP(A223,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":4222947000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":3638095750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":97203879038.176605},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":111737497417.511},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":102176299321.009},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["PL","POL","Poland",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":4.1268672176210983E-2},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":1.8916094721345474E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":225911000000},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":1.1528729015026596E-2},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":6.1319293362664548E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-4.9790564347637956E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":0.18801144603610334},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":498331547228.02673},{"$f":"VLOOKUP(B224,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":469799124465.22736},{"$f":"VLOOKUP(B224,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":515771297421.35815},{"$f":"VLOOKUP(B224,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":490212958697.98865},{"$f":"VLOOKUP(B224,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":517542808327.53271},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":8119945000},{"$f":"VLOOKUP(A224,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":10274985000},{"$f":"VLOOKUP(A224,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":9574211000},{"$f":"VLOOKUP(A224,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":9736806000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":9426486750},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":207139000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":241139000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":229455000000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
["SK","SVK","Slovakia",{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]])/(Tabulka1[[#This Row],[Import země 2010]]+Tabulka1[[#This Row],[Import země 2011]]+Tabulka1[[#This Row],[Import země 2012]])","v":0.16917525352953688},{"$f":"(Tabulka1[[#This Row],[Export čr 2010]]+Tabulka1[[#This Row],[Export čr 2011]]+Tabulka1[[#This Row],[Export čr 2012]]+Tabulka1[[#This Row],[Export čr 2013]])/(Tabulka1[[#This Row],[GDP země 2010]]+Tabulka1[[#This Row],[GDP země 2011]]+Tabulka1[[#This Row],[GDP země 2012]]+Tabulka1[[#This Row],[GDP země 2013]])","v":0.14725739493996298},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Import země 2010]:[Import země 2013]],\">0\")","v":79165297843.014832},{"$f":"Tabulka1[[#This Row],[Import země 2010 - 2013 průměr]]/$F$227","v":4.039977098175775E-3},{"$f":"(Tabulka1[[#This Row],[Export čr průměr 2010-2013]])/$T$227","v":8.8624083217055921E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]-Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":-8.4584106118880148E-2},{"$f":"Tabulka1[[#This Row],[průměrný % podíl na světovém importu]]/Tabulka1[[#This Row],[průměrný % podíl na českém exportu]]","v":4.5585544600570509E-2},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[GDP země 2010]:[GDP země 2013]],\">0\")","v":92518239953.61673},{"$f":"VLOOKUP(B225,'A.4 GDP svět DivExp'!$B$2:$K$215,7,FALSE)","v":87077443708.609268},{"$f":"VLOOKUP(B225,'A.4 GDP svět DivExp'!$B$2:$K$215,8,FALSE)","v":95877536836.252426},{"$f":"VLOOKUP(B225,'A.4 GDP svět DivExp'!$B$2:$K$215,9,FALSE)","v":91347809328.022614},{"$f":"VLOOKUP(B225,'A.4 GDP svět DivExp'!$B$2:$K$215,10,FALSE)","v":95770169941.582581},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code]],'A.4 Export ČR DivExp'!$A$2:$F$204,6,FALSE)*1000","v":11419455000},{"$f":"VLOOKUP(A225,'A.4 Export ČR DivExp'!$A$2:$E$204,5,FALSE)*1000","v":14568839000},{"$f":"VLOOKUP(A225,'A.4 Export ČR DivExp'!$A$2:$E$204,4,FALSE)*1000","v":14190134000},{"$f":"VLOOKUP(A225,'A.4 Export ČR DivExp'!$A$2:$E$204,3,FALSE)*1000","v":14317552000},{"$f":"AVERAGEIF(Tabulka1[[#This Row],[Export čr 2010]:[Export čr 2013]],\">0\")","v":13623995000},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,9,FALSE)","v":69762337988.180801},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,10,FALSE)","v":84956882005.396301},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,11,FALSE)","v":82776673535.467407},{"$f":"VLOOKUP(Tabulka1[[#This Row],[iso code (1)]],'A.4 Import svět DivExp'!$B$2:$M$259,12,FALSE)","v":0}]
[]
[null,null,null,null,null,{"$f":"AVERAGE(U227:W227)","v":19595481835469.168},null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(Tabulka1[Export čr 2010],\">0\")","v":132921041000},{"$f":"SUMIF(Tabulka1[Export čr 2011],\">0\")","v":162789827000},{"$f":"SUMIF(Tabulka1[Export čr 2012],\">0\")","v":157025414000},{"$f":"SUMIF(Tabulka1[Export čr 2013],\">0\")","v":162175354000},{"$f":"AVERAGEIF(P227:S227,\">0\")","v":153727909000},{"$f":"SUMIF(Tabulka1[Import země 2010],\">0\")","v":17374455722614.273},{"$f":"SUMIF(Tabulka1[Import země 2011],\">0\")","v":20620397530975.047},{"$f":"SUMIF(Tabulka1[Import země 2012],\">0\")","v":20791592252818.18},{"$f":"SUMIF(Tabulka1[Import země 2013],\">0\")","v":49910455460.743843}]

{"sheet":"A.4 Scoring DivExp","index":8,"n_rows":225,"n_cols":11,"rows_kept":225,"cut":false,"hidden":true,"merged":[]}
["RANK","Country","G/H","Váha","IF"]
[{"$f":"_xlfn.RANK.AVG(E2,$E$2:$E$225)","v":95},"Afghánistán",4.8053103274804236,{"$f":"IF(C2>$J$12,$K$12,IF(C2>$J$13,$K$13,$K$14))","v":0.05},{"$f":"IFERROR(C2,0)","v":4.8053103274804236}]
[{"$f":"_xlfn.RANK.AVG(E3,$E$2:$E$225)","v":119},"Albánie",1.4772985655107269,{"$f":"IF(C3>$J$12,$K$12,IF(C3>$J$13,$K$13,$K$14))","v":0},{"$f":"IFERROR(C3,0)","v":1.4772985655107269}]
[104,"Alžírsko",2.7334751894971525,0.05,2.7334751894971525]
[{"$f":"_xlfn.RANK.AVG(E5,$E$2:$E$225)","v":192},"Americká Samoa",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Andorra",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[63,"Angola",10.355643277266434,0.05,10.355643277266434]
[192,"Anguilla",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Antarctica",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[78,"Argentina",8.0390169372629803,0.05,8.0390169372629803]
[134,"Arménie",0.81931577579106063,0,0.81931577579106063,null,null,"nenulové hodnoty",{"$f":"COUNTIF(E2:E225,\">0\")","v":159},"hranice"]
[6,"Aruba",223.572468846481,0.1,223.572468846481,null,null,"počet v největší 1/3",{"$f":"TRUNC($I$11-$I$11*(2/3),0)","v":53},{"$f":"VLOOKUP(I12,A1:E225,5,FALSE)","v":12.411366954764508},0.1]
[94,"Austrálie",4.9346513988946965,0.05,4.9346513988946965,null,null,"počet v největší 2/3",{"$f":"TRUNC($I$11-$I$11*(1/3),0)","v":106},{"$f":"VLOOKUP(I13,A2:E226,5,FALSE)","v":2.3977422409428772},0.05]
[138,"Ázerbájdžán",0.75382048004201396,0,0.75382048004201396,null,null,null,null,null,0]
[13,"Bahamy",62.326540752039499,0.1,62.326540752039499]
[77,"Bahrajn",8.2066924308700244,0.05,8.2066924308700244]
[58,"Bangladéš",10.842622219810307,0.05,10.842622219810307]
[5,"Barbados",225.33486875863022,0.1,225.33486875863022]
[133,"Belgie",0.82262269510088737,0,0.82262269510088737]
[108,"Belize",2.2297170383277587,0,2.2297170383277587]
[130,"Bělorusko",0.8925713599613172,0,0.8925713599613172]
[51,"Benin",13.197009515924377,0.1,13.197009515924377]
[10,"Bermudy",70.575134264554464,0.1,70.575134264554464]
[1,"Bhútán",1684.7474877941356,0.1,1684.7474877941356]
[39,"Bolívie",17.492589089546751,0.1,17.492589089546751]
[150,"Bosna a Hercegovina",0.44675749202801673,0,0.44675749202801673]
[11,"Botswana",63.777603855634929,0.1,63.777603855634929]
[91,"Brazílie",5.3520063976148213,0.05,5.3520063976148213]
[192,"Britské panenské ostrovy",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Brunei Darussalam",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[151,"Bulharsko",0.41021944105630886,0,0.41021944105630886]
[56,"Burkina Faso",11.164839690795979,0.05,11.164839690795979]
[30,"Burundi",23.671283585622721,0.1,23.671283585622721]
[192,"Cook Islands",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Curacao",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[136,"Černá Hora",0.7731440785735777,0,0.7731440785735777]
[76,"Čína",8.3444026318685864,0.05,8.3444026318685864]
[129,"Dánsko",0.98061718513103713,0,0.98061718513103713]
[192,"Demokratická rep. Kongo",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Dominika",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[35,"Dominikánská republika",19.951457584510518,0.1,19.951457584510518]
[98,"Džibutsko",3.9650978359673954,0.05,3.9650978359673954]
[192,"East Timor",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[110,"Egypt",2.077908328956704,0,2.077908328956704]
[54,"Ekvádor",12.283335570105244,0.05,12.283335570105244]
[192,"Eritrea",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[145,"Estonsko",0.59722847704789406,0,0.59722847704789406]
[38,"Etiopie",17.766872810001342,0.1,17.766872810001342]
[75,"Faerské ostrovy",8.4829836815488306,0.05,8.4829836815488306]
[192,"Falkland Islands",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[15,"Fidži",54.335292684517754,0.1,54.335292684517754]
[87,"Filipíny",6.1651639677510772,0.05,6.1651639677510772]
[128,"Finsko",0.98139575211447938,0,0.98139575211447938]
[135,"Francie",0.80103854536296748,0,0.80103854536296748]
[17,"Francouzská polynésie",52.392702051560399,0.1,52.392702051560399]
[192,"Gabon",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[40,"Gambie",16.790852781928969,0.1,16.790852781928969]
[83,"Ghana",6.8820429097073523,0.05,6.8820429097073523]
[192,"Gibraltar",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Grónsko",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[141,"Gruzie",0.68115942542353203,0,0.68115942542353203]
[192,"Guadeloupe",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Guam",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[37,"Guatemala",17.949525372135515,0.1,17.949525372135515]
[47,"Guinea",13.636236294716745,0.1,13.636236294716745]
[{"$f":"_xlfn.RANK.AVG(E66,$E$2:$E$225)","v":192},"Guinea-Bissau",{"$error":"#DIV/0!"},{"$f":"IF(C66>$J$12,$K$12,IF(C66>$J$13,$K$13,$K$14))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(C66,0)","v":0}]
[27,"Guyana",27.876262410839576,0.1,27.876262410839576]
[14,"Haiti",59.797700774493713,0.1,59.797700774493713]
[86,"Honduras",6.4066115005950977,0.05,6.4066115005950977]
[64,"Hong Kong",10.340591604124194,0.05,10.340591604124194]
[61,"Chile",10.632083340012379,0.05,10.632083340012379]
[152,"Chorvatsko",0.40932868060467842,0,0.40932868060467842]
[88,"Indie",5.7460606800057059,0.05,5.7460606800057059]
[53,"Indonésie",12.411366954764508,0.05,12.411366954764508]
[100,"Irák",3.7482489197125748,0.05,3.7482489197125748]
[192,"Írán",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[101,"Irsko",3.6097956055014615,0.05,3.6097956055014615]
[117,"Island",1.6655910607620323,0,1.6655910607620323]
[137,"Itálie",0.7665603432332263,0,0.7665603432332263]
[125,"Izrael",1.0611288906748721,0,1.0611288906748721]
[3,"Jamajka",314.94868691416423,0.1,314.94868691416423]
[59,"Japonsko",10.756367564924089,0.05,10.756367564924089]
[97,"Jemen",3.993772268771425,0.05,3.993772268771425]
[112,"Jihoafrická republika",1.8860004946139488,0,1.8860004946139488]
[102,"Jordánsko",3.5742451490289855,0.05,3.5742451490289855]
[192,"Kajmanské ostrovy",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[26,"Kambodža",28.036782306406227,0.1,28.036782306406227]
[44,"Kamerun",14.803760503274965,0.1,14.803760503274965]
[36,"Kanada",18.304143460737194,0.1,18.304143460737194]
[41,"Kapverdské ostrovy",16.034090014412723,0.1,16.034090014412723]
[80,"Katar",7.1365086283800201,0.05,7.1365086283800201]
[120,"Kazachstán",1.4691804674529252,0,1.4691804674529252]
[92,"Keňa",5.3212349250752791,0.05,5.3212349250752791]
[192,"Kiribati",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"KLDR",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[50,"Kolumbie",13.2346819988924,0.1,13.2346819988924]
[192,"Komorské ostrovy",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Kongo",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[68,"Korea",9.9532275981584952,0.05,9.9532275981584952]
[113,"Kosovo",1.846839199228488,0,1.846839199228488]
[48,"Kostarika",13.607623343304722,0.1,13.607623343304722]
[192,"Kuba",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[84,"Kuvajt",6.4914862097511854,0.05,6.4914862097511854]
[143,"Kypr",0.63156272255900958,0,0.63156272255900958]
[90,"Kyrgyzstán",5.5798675487328424,0.05,5.5798675487328424]
[19,"Laos",47.069954968230313,0.1,47.069954968230313]
[4,"Lesotho",268.18360872515973,0.1,268.18360872515973]
[99,"Libanon",3.9346318054073195,0.05,3.9346318054073195]
[8,"Libérie",84.11214171964582,0.1,84.11214171964582]
[70,"Libye",9.4204023122179841,0.05,9.4204023122179841]
[192,"Lichtenštejnsko",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[147,"Litva",0.50244263515924492,0,0.50244263515924492]
[148,"Lotyšsko",0.50197446973331483,0,0.50197446973331483]
[105,"Lucembursko",2.7256818319384926,0.05,2.7256818319384926]
[20,"Macao",45.260280995224797,0.1,45.260280995224797]
[192,"Madagaskar",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[157,"Maďarsko",0.22362794821554297,0,0.22362794821554297]
[142,"Makedonie",0.65942202419726081,0,0.65942202419726081]
[52,"Malajsie",12.41505051079754,0.1,12.41505051079754]
[12,"Malawi",63.723119323690916,0.1,63.723119323690916]
[118,"Maledivy",1.6450768731458916,0,1.6450768731458916]
[144,"Mali",0.61570676910283462,0,0.61570676910283462]
[116,"Malta",1.697806716521207,0,1.697806716521207]
[109,"Maroko",2.1856638288501364,0,2.1856638288501364]
[192,"Marshallovy ostrovy",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[66,"Mauricius",10.01169476577622,0.05,10.01169476577622]
[192,"Mauritanie",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[79,"Mexiko",7.3894980290851207,0.05,7.3894980290851207]
[192,"Mikronésie",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[{"$f":"_xlfn.RANK.AVG(E130,$E$2:$E$225)","v":139},"Moldavsko",0.72973049911928356,{"$f":"IF(C130>$J$12,$K$12,IF(C130>$J$13,$K$13,$K$14))","v":0},{"$f":"IFERROR(C130,0)","v":0.72973049911928356}]
[192,"Monako",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[103,"Mongolsko",3.5601709507269046,0.05,3.5601709507269046]
[192,"Montserrat",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[18,"Mosambik",47.277500531607245,0.1,47.277500531607245]
[7,"Myanmar",124.12961179898009,0.1,124.12961179898009]
[31,"Namibie",23.628273142213445,0.1,23.628273142213445]
[192,"Nauru",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[155,"Německo",0.23896796593512745,0,0.23896796593512745]
[34,"Nepál",20.295988633389062,0.1,20.295988633389062]
[23,"Niger",36.43189318471245,0.1,36.43189318471245]
[73,"Nigérie",8.5953380849663219,0.05,8.5953380849663219]
[9,"Nikaragua",82.382847441097979,0.1,82.382847441097979]
[192,"Niue",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[131,"Nizozemsko",0.85243714378375468,0,0.85243714378375468]
[192,"Norfolk Island",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[123,"Norsko",1.29100304086105,0,1.29100304086105]
[192,"Northern Mariana Islands",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[60,"Nová Kaledonie",10.645507910575381,0.05,10.645507910575381]
[81,"Nový Zéland",7.0168833067934884,0.05,7.0168833067934884]
[71,"Ómán",9.2906936294150224,0.05,9.2906936294150224]
[192,"Ostrov Man ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[65,"Pákistán",10.054346913924521,0.05,10.054346913924521]
[192,"Palau",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[49,"Panama",13.286356625092164,0.1,13.286356625092164]
[16,"Papua Nová Guinea",53.468475324822222,0.1,53.468475324822222]
[29,"Paraguay",24.571341151967534,0.1,24.571341151967534]
[57,"Peru",10.972729143907157,0.05,10.972729143907157]
[192,"Pitcairn Islands",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[43,"Pobřeží slonoviny",15.321727644701733,0.1,15.321727644701733]
[158,"Polsko",0.18801144603610334,0,0.18801144603610334]
[192,"Portoriko",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[121,"Portugalsko",1.4318458888582328,0,1.4318458888582328]
[156,"Rakousko",0.22714908345074203,0,0.22714908345074203]
[192,"Reunion",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Rovníková Guinea",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Rumunsko",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[146,"Rusko",0.59305575597973603,0,0.59305575597973603]
[45,"Rwanda",14.493390128724034,0.1,14.493390128724034]
[114,"Řecko",1.8415797650957062,0,1.8415797650957062]
[192,"Saint Barthélemy",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Saint Helena",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[2,"Saint Lucia",509.03772192147363,0.1,509.03772192147363]
[192,"Saint Martin",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Saint Pierre and Miquelon",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[24,"Saint Vincent and the Grenadines",34.256863733616676,0.1,34.256863733616676]
[122,"Salvádor",1.3889946662483774,0,1.3889946662483774]
[192,"Samoa",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"San Marino",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Sao Tome and Principe",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[93,"Saúdská Arábie",5.1539560317524904,0.05,5.1539560317524904]
[107,"Senegal",2.3579033211865617,0,2.3579033211865617]
[115,"Seychely",1.7719211931366721,0,1.7719211931366721]
[28,"Sierra Leone",27.826520702143309,0.1,27.826520702143309]
[33,"Singapur",20.584216465805156,0.1,20.584216465805156]
[159,"Slovensko",4.5585544600570509E-2,0,4.5585544600570509E-2]
[154,"Slovinsko",0.3590764975828229,0,0.3590764975828229]
[192,"Somálsko",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"South Sudan",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Spojené arabské emiráty",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[132,"Spojené království ",0.84893378957856891,0,0.84893378957856891]
[85,"Spojené státy americké",6.4483503185501725,0.05,6.4483503185501725]
[153,"Srbsko",0.369333061278042,0,0.369333061278042]
[55,"Srí Lanka",11.358167390777803,0.05,11.358167390777803]
[{"$f":"_xlfn.RANK.AVG(E194,$E$2:$E$225)","v":192},"Středoafrická republika",{"$error":"#DIV/0!"},{"$f":"IF(C194>$J$12,$K$12,IF(C194>$J$13,$K$13,$K$14))","v":{"$error":"#DIV/0!"}},{"$f":"IFERROR(C194,0)","v":0}]
[82,"Sudan",6.9200109261624698,0.05,6.9200109261624698]
[67,"Surinam",9.9586955520401688,0.05,9.9586955520401688]
[21,"Svatý Kryštof a Nevis",39.957093936102567,0.1,39.957093936102567]
[22,"Svazijsko",36.568263775761864,0.1,36.568263775761864]
[96,"Sýrie",4.1134467962965111,0.05,4.1134467962965111]
[192,"Šalamounovy ostrovy ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[127,"Španělsko",1.0052047817820526,0,1.0052047817820526]
[140,"Švédsko",0.70018303091868206,0,0.70018303091868206]
[126,"Švýcarsko",1.0537445060420605,0,1.0537445060420605]
[89,"Tádžikistán",5.6401812205531288,0.05,5.6401812205531288]
[62,"Tanzanie",10.569429577900952,0.05,10.569429577900952]
[46,"Thajsko",13.713334321446117,0.1,13.713334321446117]
[192,"Tchaj-wan ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[111,"Togo",1.9322504321204386,0,1.9322504321204386]
[192,"Tokelau",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[25,"Trinidad a Tobago",29.184261560784037,0.1,29.184261560784037]
[106,"Tunisko",2.3977422409428772,0,2.3977422409428772]
[124,"Turecko",1.1606759460923295,0,1.1606759460923295]
[192,"Turkmenistán",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Tuvalu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[72,"Uganda",9.0786340234623744,0.05,9.0786340234623744]
[149,"Ukrajina",0.48712999750000141,0,0.48712999750000141]
[74,"Uruguay",8.5694226661315263,0.05,8.5694226661315263]
[192,"Uzbekistán",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Vanuatu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[192,"Vatican",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[32,"Venezuela",21.722652606553893,0.1,21.722652606553893]
[69,"Vietnam",9.9162903617134734,0.05,9.9162903617134734]
[192,"Western Sahara",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[42,"Zambie",15.323006832982429,0.1,15.323006832982429]
[192,"Zimbabwe",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]

{"sheet":"A.5 Diverzfikace odvětví","index":9,"n_rows":84,"n_cols":9,"rows_kept":84,"cut":false,"hidden":true,"merged":[[3,1,3,5],[82,1,82,5],[83,1,83,5]]}
[]
[]
[]
[null,"Zahraniční obchod podle zboží"]
[]
[]
[null,"Typ výstupu :  ","Podíl z celku",null,null,"nenulové hodnoty",{"$f":"COUNTIF(F15:F81,\">0\")","v":67},"hranice"]
[null,"Směr obchodu :  ","Vývoz",null,null,"počet v největší 1/3",{"$f":"TRUNC($G$7-$G$7*(2/3),0)","v":22},{"$f":"F34","v":1.0185675441625557E-2},0]
[null,"Období :  ","1.1.2010  –  31.12.2013",null,null,"počet v největší 2/3",{"$f":"TRUNC($G$7-$G$7*(1/3),0)","v":44},{"$f":"VLOOKUP(G9,$A$15:$F$81,6)","v":3.0033562600139067E-3},0.05]
[null,"Nomenklatura zboží :  ","SITC(2)",null,null,null,null,null,0.1]
[null,"Data v tabulce jsou :  ","s dopočty"]
[]
[]
["Poř.","Kod zboží (název zboží)","Stat. hodnota CZK (tis.)","Stat. hodnota CZK (%)","Váha","IF"]
[{"$f":"_xlfn.RANK.AVG(F15,$F$15:$F$81)","v":51},"00 Živá zvířata",24843490,{"$f":"C15/(SUM($C$15:$C$81))","v":2.1308805229207591E-3},{"$f":"IF(D15>$H$8,$I$8,IF(D15>$H$9,$I$9,$I$10))","v":0.1},{"$f":"IFERROR(D15,0)","v":2.1308805229207591E-3}]
[{"$f":"_xlfn.RANK.AVG(F16,$F$15:$F$81)","v":45},"01 Maso a masné výrobky",35013820,{"$f":"C16/(SUM($C$15:$C$81))","v":3.003211991191791E-3},0.1,{"$f":"IFERROR(D16,0)","v":3.003211991191791E-3}]
[35,"02 Mléčné výrobky a vejce",66274827,5.6845369959793437E-3,0.05,5.6845369959793437E-3]
[60,"03 Ryby, korýši a měkkýši",9454060,8.1089542236313151E-4,0.1,8.1089542236313151E-4]
[30,"04 Obiloviny a obilné výrobky",88331052,7.5763476981656275E-3,0.05,7.5763476981656275E-3]
[43,"05 Zelenina a ovoce",35380077,3.034626655865852E-3,0.05,3.034626655865852E-3]
[47,"06 Cukr, výrobky z cukru a med",31344865,2.6885176890235874E-3,0.1,2.6885176890235874E-3]
[44,"07 Káva, čaj, kakao, koření a výrobky z nich",35015502,3.0033562600139067E-3,0.1,3.0033562600139067E-3]
[49,"08 Krmiva pro zvířata (kromě nemletých obilnin)",29031218,2.4900711209603224E-3,0.1,2.4900711209603224E-3]
[42,"09 Různé jedlé výrobky a přípravky",37081826,3.1805893929450577E-3,0.05,3.1805893929450577E-3]
[40,"11 Nápoje",39204353,3.3626431802218624E-3,0.05,3.3626431802218624E-3]
[41,"12 Tabák a tabákové výrobky",37157693,3.1870966716177574E-3,0.05,3.1870966716177574E-3]
[63,"21 Usně, kůže a kožešiny, surové",4023642,3.4511658261403408E-4,0.1,3.4511658261403408E-4]
[54,"22 Olejnatá semena a olejnaté plody",22194139,1.9036398878779115E-3,0.1,1.9036398878779115E-3]
[53,"23 Surový kaučuk (vč. syntetického a regenerovaného)",23509589,2.0164689140685197E-3,0.1,2.0164689140685197E-3]
[33,"24 Korek a dřevo",76565652,6.5672035841795526E-3,0.05,6.5672035841795526E-3]
[48,"25 Vláknina a sběrový papír",29481701,2.5287100340360179E-3,0.1,2.5287100340360179E-3]
[52,"26 Textilní vlákna a jejich odpad",23823786,2.0434182785764908E-3,0.1,2.0434182785764908E-3]
[56,"27 Surová hnojiva a surové nerosty (mimo uhlí, ropy)",16726616,1.4346784710511584E-3,0.1,1.4346784710511584E-3]
[22,"28 Rudy kovů a kovový odpad",118752658,1.0185675441625557E-2,0.05,{"$f":"IFERROR(D34,0)","v":1.0185675441625557E-2}]
[58,"29 Suroviny živočišného a rostlinného původu, j.n.",12918676,1.1080631211767696E-3,0.1,1.1080631211767696E-3]
[28,"32 Uhlí, koks a brikety",94667517,8.119840172559083E-3,0.05,8.119840172559083E-3]
[20,"33 Ropa, ropné výrobky a příbuzné materiály",122093085,1.0472191178043372E-2,0,1.0472191178043372E-2]
[36,"34 Topný plyn, zemní i průmyslově vyráběný",59288407,5.0852964584001204E-3,0.05,5.0852964584001204E-3]
[17,"35 Elektrický proud",143094936,1.2273565914088262E-2,0,1.2273565914088262E-2]
[64,"41 Živočišné oleje a tuky",1054437,9.0441369789308858E-5,0.1,9.0441369789308858E-5]
[50,"42 Nevysychavé rostlinné tuky a oleje, surové, rafinované",25881104,2.2198789471723399E-3,0.1,2.2198789471723399E-3]
[65,"43 Tuky a oleje zušlechtěné, vosky",823948,7.0671823689003182E-5,0.1,7.0671823689003182E-5]
[26,"51 Organické chemikálie",101190941,8.6793685296600327E-3,0.05,8.6793685296600327E-3]
[38,"52 Anorganické chemikálie",47293293,4.0564492717603158E-3,0.05,4.0564492717603158E-3]
[46,"53 Barviva, třísloviny a pigmenty",32707597,2.8054021958606244E-3,0.1,2.8054021958606244E-3]
[18,"54 Léčiva a farmaceutické výrobky",136572727,1.1714141770197107E-2,0,1.1714141770197107E-2]
[27,"55 Silice a vonné látky; leštící a čistící přípravky",94850208,8.1355099795633705E-3,0.05,8.1355099795633705E-3]
[57,"56 Hnojiva umělá",13179871,1.1304663881164904E-3,0.1,1.1304663881164904E-3]
[19,"57 Plasty v prvotní formě",125684090,1.0780199538068918E-2,0,1.0780199538068918E-2]
[23,"58 Plastické hmoty v neprvotních formách",116015832,9.9509318843385916E-3,0.05,9.9509318843385916E-3]
[34,"59 Chemické prostředky a výrobky, j.n.",68884534,5.9083772783563348E-3,0.05,5.9083772783563348E-3]
[61,"61 Kůže, kožené výrobky, j.n. a vydělané kožky",9117307,7.8201138035715191E-4,0.1,7.8201138035715191E-4]
[11,"62 Výrobky z pryže, j.n.",268326750,2.3014972749546374E-2,0,2.3014972749546374E-2]
[32,"63 Výrobky z korku a dřeva (kromě nábytku)",76719406,6.5803914013469944E-3,0.05,6.5803914013469944E-3]
[16,"64 Papír, lepenka a výrobky z nich",143176501,1.2280561922694623E-2,0,1.2280561922694623E-2]
[14,"65 Textilní příze, tkaniny, tržní výrobky z nich, j.n.",192017459,1.6469757809544291E-2,0,1.6469757809544291E-2]
[12,"66 Výrobky z nekovových nerostů, j.n.",212429430,1.8220537246665378E-2,0,1.8220537246665378E-2]
[8,"67 Železo a ocel",411843815,3.5324745592059746E-2,0,3.5324745592059746E-2]
[21,"68 Neželezné kovy",121970538,1.04616800535821E-2,0,1.04616800535821E-2]
[7,"69 Kovové výrobky, j.n.",590386155,5.0638712946191398E-2,0,5.0638712946191398E-2]
[9,"71 Stroje a zařízení k výrobě energie",340590729,2.9213212423595987E-2,0,2.9213212423595987E-2]
[10,"72 Strojní zařízení pro určitá odvětví průmyslu",295594489,2.5353786416192518E-2,0,2.5353786416192518E-2]
[29,"73 Kovozpracující stroje",92192028,7.9075120618626975E-3,0.05,7.9075120618626975E-3]
[4,"74 Stroje a zařízení všeobecně užívané v průmyslu, j.n.",764867975,6.5604400610918281E-2,0,6.5604400610918281E-2]
[3,"75 Kancelářské stroje a zařízení k automat. zpracování dat",951933533,8.1649423031339236E-2,0,8.1649423031339236E-2]
[5,"76 Zařízení pro telekomunikace a pro záznam a reprodukci zvuku",646807114,5.5478062112416057E-2,0,5.5478062112416057E-2]
[2,"77 Elektrická zařízení, přístroje a spotřebiče, j.n.",1118994481,9.597860625937514E-2,0,9.597860625937514E-2]
[1,"78 Silniční vozidla",2012153329,0.17258679589285833,0,0.17258679589285833]
[24,"79 Ostatní dopravní a přepravní prostředky",109826017,9.4200179014810002E-3,0.05,9.4200179014810002E-3]
[31,"81 Prefabrikované budovy; výrobky zdravotnické, instalační",82819916,7.1036454988543628E-3,0.05,7.1036454988543628E-3]
[13,"82 Nábytek a jeho díly",198889698,1.70592047927965E-2,0,1.70592047927965E-2]
[55,"83 Cestovní galanterie, kabelky a podobné výrobky",22175003,1.9019985512667265E-3,0.1,1.9019985512667265E-3]
[25,"84 Oděvní výrobky a doplňky",106279325,9.1158103644723553E-3,0.05,9.1158103644723553E-3]
[37,"85 Obuv",50050855,4.2929714011610727E-3,0.05,4.2929714011610727E-3]
[15,"87 Odborné, vědecké a řídící přístroje a zařízení, j.n.",158524507,1.3596993996089744E-2,0,1.3596993996089744E-2]
[39,"88 Fotografické přístroje, optické výrobky, j.n., hodiny",41302539,3.5426091866430625E-3,0.05,3.5426091866430625E-3]
[6,"89 Různé výrobky, j.n.",642080451,5.5072645879627902E-2,0,5.5072645879627902E-2]
[62,"93 Zvláštní předměty obchodu a komodity nezatř. podle druhu",5663072,4.8573408263886877E-4,0.1,4.8573408263886877E-4]
[66,"96 Mince (kromě zlatých), které nejsou zákonným platidlem",218944,1.877930617680377E-5,0.1,1.877930617680377E-5]
[{"$f":"_xlfn.RANK.AVG(F80,$F$15:$F$81)","v":59},"97 Zlato, nikoli mincovní (kromě rud a koncentrátů zlata)",12424030,{"$f":"C80/(SUM($C$15:$C$81))","v":1.065636250912541E-3},{"$f":"IF(D80>$H$8,$I$8,IF(D80>$H$9,$I$9,$I$10))","v":0.1},{"$f":"IFERROR(D80,0)","v":1.065636250912541E-3}]
[67,"99 Nezařazeno",3524,3.0226119449291367E-7,0.1,3.0226119449291367E-7]
[]
[null,"* - Individuální hodnota"]
[null,"Datum generování : 24.02.2015   Čas : 13:42:35"]

{"sheet":"A.5 Diverzfikace odvětví (2)","index":10,"n_rows":84,"n_cols":2,"rows_kept":84,"cut":false,"hidden":true,"merged":[[3,0,3,1],[82,0,82,1],[83,0,83,1]]}
[]
[]
[]
["Zahraniční obchod podle zboží"]
[]
[]
["Typ výstupu :  ","Podíl z celku"]
["Směr obchodu :  ","Vývoz"]
["Období :  ","1.1.2010  –  31.12.2013"]
["Nomenklatura zboží :  ","SITC(2)"]
["Data v tabulce jsou :  ","s dopočty"]
[]
[]
["Kod zboží (název zboží)","Váha"]
["00 Živá zvířata",{"$f":"'A.5 Diverzfikace odvětví'!E15","v":0.1}]
["01 Maso a masné výrobky",{"$f":"'A.5 Diverzfikace odvětví'!E16","v":0.1}]
["02 Mléčné výrobky a vejce",{"$f":"'A.5 Diverzfikace odvětví'!E17","v":0.05}]
["03 Ryby, korýši a měkkýši",{"$f":"'A.5 Diverzfikace odvětví'!E18","v":0.1}]
["04 Obiloviny a obilné výrobky",{"$f":"'A.5 Diverzfikace odvětví'!E19","v":0.05}]
["05 Zelenina a ovoce",{"$f":"'A.5 Diverzfikace odvětví'!E20","v":0.05}]
["06 Cukr, výrobky z cukru a med",{"$f":"'A.5 Diverzfikace odvětví'!E21","v":0.1}]
["07 Káva, čaj, kakao, koření a výrobky z nich",{"$f":"'A.5 Diverzfikace odvětví'!E22","v":0.1}]
["08 Krmiva pro zvířata (kromě nemletých obilnin)",{"$f":"'A.5 Diverzfikace odvětví'!E23","v":0.1}]
["09 Různé jedlé výrobky a přípravky",{"$f":"'A.5 Diverzfikace odvětví'!E24","v":0.05}]
["11 Nápoje",{"$f":"'A.5 Diverzfikace odvětví'!E25","v":0.05}]
["12 Tabák a tabákové výrobky",{"$f":"'A.5 Diverzfikace odvětví'!E26","v":0.05}]
["21 Usně, kůže a kožešiny, surové",{"$f":"'A.5 Diverzfikace odvětví'!E27","v":0.1}]
["22 Olejnatá semena a olejnaté plody",{"$f":"'A.5 Diverzfikace odvětví'!E28","v":0.1}]
["23 Surový kaučuk (vč. syntetického a regenerovaného)",{"$f":"'A.5 Diverzfikace odvětví'!E29","v":0.1}]
["24 Korek a dřevo",{"$f":"'A.5 Diverzfikace odvětví'!E30","v":0.05}]
["25 Vláknina a sběrový papír",{"$f":"'A.5 Diverzfikace odvětví'!E31","v":0.1}]
["26 Textilní vlákna a jejich odpad",{"$f":"'A.5 Diverzfikace odvětví'!E32","v":0.1}]
["27 Surová hnojiva a surové nerosty (mimo uhlí, ropy)",{"$f":"'A.5 Diverzfikace odvětví'!E33","v":0.1}]
["28 Rudy kovů a kovový odpad",{"$f":"'A.5 Diverzfikace odvětví'!E34","v":0.05}]
["29 Suroviny živočišného a rostlinného původu, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E35","v":0.1}]
["32 Uhlí, koks a brikety",{"$f":"'A.5 Diverzfikace odvětví'!E36","v":0.05}]
["33 Ropa, ropné výrobky a příbuzné materiály",{"$f":"'A.5 Diverzfikace odvětví'!E37","v":0}]
["34 Topný plyn, zemní i průmyslově vyráběný",{"$f":"'A.5 Diverzfikace odvětví'!E38","v":0.05}]
["35 Elektrický proud",{"$f":"'A.5 Diverzfikace odvětví'!E39","v":0}]
["41 Živočišné oleje a tuky",{"$f":"'A.5 Diverzfikace odvětví'!E40","v":0.1}]
["42 Nevysychavé rostlinné tuky a oleje, surové, rafinované",{"$f":"'A.5 Diverzfikace odvětví'!E41","v":0.1}]
["43 Tuky a oleje zušlechtěné, vosky",{"$f":"'A.5 Diverzfikace odvětví'!E42","v":0.1}]
["51 Organické chemikálie",{"$f":"'A.5 Diverzfikace odvětví'!E43","v":0.05}]
["52 Anorganické chemikálie",{"$f":"'A.5 Diverzfikace odvětví'!E44","v":0.05}]
["53 Barviva, třísloviny a pigmenty",{"$f":"'A.5 Diverzfikace odvětví'!E45","v":0.1}]
["54 Léčiva a farmaceutické výrobky",{"$f":"'A.5 Diverzfikace odvětví'!E46","v":0}]
["55 Silice a vonné látky; leštící a čistící přípravky",{"$f":"'A.5 Diverzfikace odvětví'!E47","v":0.05}]
["56 Hnojiva umělá",{"$f":"'A.5 Diverzfikace odvětví'!E48","v":0.1}]
["57 Plasty v prvotní formě",{"$f":"'A.5 Diverzfikace odvětví'!E49","v":0}]
["58 Plastické hmoty v neprvotních formách",{"$f":"'A.5 Diverzfikace odvětví'!E50","v":0.05}]
["59 Chemické prostředky a výrobky, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E51","v":0.05}]
["61 Kůže, kožené výrobky, j.n. a vydělané kožky",{"$f":"'A.5 Diverzfikace odvětví'!E52","v":0.1}]
["62 Výrobky z pryže, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E53","v":0}]
["63 Výrobky z korku a dřeva (kromě nábytku)",{"$f":"'A.5 Diverzfikace odvětví'!E54","v":0.05}]
["64 Papír, lepenka a výrobky z nich",{"$f":"'A.5 Diverzfikace odvětví'!E55","v":0}]
["65 Textilní příze, tkaniny, tržní výrobky z nich, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E56","v":0}]
["66 Výrobky z nekovových nerostů, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E57","v":0}]
["67 Železo a ocel",{"$f":"'A.5 Diverzfikace odvětví'!E58","v":0}]
["68 Neželezné kovy",{"$f":"'A.5 Diverzfikace odvětví'!E59","v":0}]
["69 Kovové výrobky, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E60","v":0}]
["71 Stroje a zařízení k výrobě energie",{"$f":"'A.5 Diverzfikace odvětví'!E61","v":0}]
["72 Strojní zařízení pro určitá odvětví průmyslu",{"$f":"'A.5 Diverzfikace odvětví'!E62","v":0}]
["73 Kovozpracující stroje",{"$f":"'A.5 Diverzfikace odvětví'!E63","v":0.05}]
["74 Stroje a zařízení všeobecně užívané v průmyslu, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E64","v":0}]
["75 Kancelářské stroje a zařízení k automat. zpracování dat",{"$f":"'A.5 Diverzfikace odvětví'!E65","v":0}]
["76 Zařízení pro telekomunikace a pro záznam a reprodukci zvuku",{"$f":"'A.5 Diverzfikace odvětví'!E66","v":0}]
["77 Elektrická zařízení, přístroje a spotřebiče, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E67","v":0}]
["78 Silniční vozidla",{"$f":"'A.5 Diverzfikace odvětví'!E68","v":0}]
["79 Ostatní dopravní a přepravní prostředky",{"$f":"'A.5 Diverzfikace odvětví'!E69","v":0.05}]
["81 Prefabrikované budovy; výrobky zdravotnické, instalační",{"$f":"'A.5 Diverzfikace odvětví'!E70","v":0.05}]
["82 Nábytek a jeho díly",{"$f":"'A.5 Diverzfikace odvětví'!E71","v":0}]
["83 Cestovní galanterie, kabelky a podobné výrobky",{"$f":"'A.5 Diverzfikace odvětví'!E72","v":0.1}]
["84 Oděvní výrobky a doplňky",{"$f":"'A.5 Diverzfikace odvětví'!E73","v":0.05}]
["85 Obuv",{"$f":"'A.5 Diverzfikace odvětví'!E74","v":0.05}]
["87 Odborné, vědecké a řídící přístroje a zařízení, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E75","v":0}]
["88 Fotografické přístroje, optické výrobky, j.n., hodiny",{"$f":"'A.5 Diverzfikace odvětví'!E76","v":0.05}]
["89 Různé výrobky, j.n.",{"$f":"'A.5 Diverzfikace odvětví'!E77","v":0}]
["93 Zvláštní předměty obchodu a komodity nezatř. podle druhu",{"$f":"'A.5 Diverzfikace odvětví'!E78","v":0.1}]
["96 Mince (kromě zlatých), které nejsou zákonným platidlem",{"$f":"'A.5 Diverzfikace odvětví'!E79","v":0.1}]
["97 Zlato, nikoli mincovní (kromě rud a koncentrátů zlata)",{"$f":"'A.5 Diverzfikace odvětví'!E80","v":0.1}]
["99 Nezařazeno",{"$f":"'A.5 Diverzfikace odvětví'!E81","v":0.1}]
[]
["* - Individuální hodnota"]
["Datum generování : 24.02.2015   Čas : 13:42:35"]

{"sheet":"A.6 Podpora vyšší přid. hodnoty","index":11,"n_rows":41,"n_cols":3,"rows_kept":41,"cut":false,"hidden":true,"merged":[[1,1,2,14]]}
[]
[null,"A.5 PODPORA VYŠŠÍ PŘIDANÉ HODNOTY (ZAPOJENÍ VÝZKUMNÝCH ORGANIZACÍ)"]
[]
[]
[]
[]
[]
[null,null,"náklady na výzkum a vývoj / hrubá přidaná hodnota"]
[null,"A+B  Zemědělství, lesnictví a rybářství; Těžba a dobývání",1.7130434180089335E-3]
[null,"10–12 Výroba potravinářských výrobků; Výroba nápojů; Výroba tabákových výrobků ",4.3611891943594223E-3]
[null,"13–15 Výroba textilií; Výroba oděvů; Výroba usní a souvisejících výrobků",1.4509206451021717E-2]
[null,"20 Výroba chemických látek a chemických přípravků",3.7478981247506316E-2]
[null,"21 Výroba základních farmaceutických výrobků a farmaceutických přípravků",6.8662501745078861E-2]
[null,"22 Výroba pryžových a plastových výrobků",1.3584099745034672E-2]
[null,"23 Výroba ostatních nekovových minerálních výrobků",1.6056314722115266E-2]
[null,"24 Výroba základních kovů, hutní zpracování kovů; slévárenství",1.1099731248473002E-2]
[null,"25 Výroba kovových konstrukcí a kovodělných výrobků, kromě strojů a zařízení",1.1819919725695845E-2]
[null,"26 Výroba počítačů, elektronických a optických přístrojů a zařízení     ",7.9804112399643176E-2]
[null,"27 Výroba elektrických zařízení",3.6499943428394313E-2]
[null,"28 Výroba strojů a zařízení j.n.",5.3639708447514318E-2]
[null,"29 Výroba motorových vozidel (kromě motocyklů), přívěsů a návěsů",5.0669403549400936E-2]
[null,"30 Výroba ostatních dopravních prostředků a zařízení",0.1453154595510377]
[null,"32 Ostatní zpracovatelský průmysl ",2.1386118182377171E-2]
[null,"33 Opravy a instalace strojů a zařízení",5.3066745867132142E-2]
[null,"D     Výroba a rozvod elektřiny, plynu, tepla a klimatizovaného vzduchu",6.8403022201038183E-4]
[null,"E     Zásobování vodou; Činnosti související s odpadními vodami, odpady a sanacemi",2.5728419641769225E-3]
[null,"F     Stavebnictví",1.8169156468019749E-3]
[null,"G     Velkoobchod a maloobchod; opravy a údržba motorových vozidel",2.5565377081163045E-3]
[null,"H     Doprava a skladování",0]
[null,"I      Ubytování, stravování a pohostinství",0]
[null,"J     Informační a komunikační činnosti",0]
[null,"K     Peněžnictví a pojišťovnictví",0]
[null,"L     Činnosti v oblasti nemovitostí",0]
[null,"M    Profesní, vědecké a technické činnosti",0]
[null,"N     Administrativní a podpůrné činnosti",0]
[null,"O    Veřejná správa a obrana; povinné sociální zabezpečení",0]
[null,"P    Vzdělávání",0]
[null,"Q    Zdravotní a sociální péče",0]
[null,"R   Kulturní, zábavní a rekreační činnosti",0]
[null,"S   Ostatní činnosti",0]
[null,"T   Činnosti domácností",0]

{"sheet":"A.7 Obchod - Tržby, z-ci","index":12,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":true,"merged":[[11,1,11,2],[12,1,12,2],[13,1,13,2],[6,8,7,9],[6,10,7,10],[9,1,9,2],[10,1,10,2],[6,7,7,7],[3,7,4,7],[6,1,7,2],[6,3,7,3],[6,4,7,4],[6,5,7,5],[6,6,7,6],[3,1,4,2],[3,3,4,3],[3,4,4,4],[3,5,4,5],[3,6,4,6],[6,12,7,12],[3,12,4,12],[3,8,4,9],[3,10,4,10],[3,11,4,11],[6,11,7,11]]}
[null,"Obchod (CZ-NACE 45, 46, 47) - základní ekonomické ukazatele"]
[null,"Trade (CZ-NACE 45, 46, 47) - basic economic indicators "]
[]
[null,"Rok / Čtvrtletí",null,"Průměrný evidenční počet zaměstnanců ve fyz. os.","Mzdy (bez ostatních osobních nákladů)","Průměrná hrubá měsíční mzda na \n1 fyz. os.","Tržby\ncelkem","z toho\ntržby za zboží","Obchodní marže",null,"Výkony vč. obchodní marže","Výkonová spotřeba"," Přidaná hodnota"]
[]
[null,null,null,"osoby","mil. Kč","Kč","mil. Kč","mil. Kč","mil. Kč","v %","mil. Kč","mil. Kč","mil. Kč"]
[null,"Year / Quarter",null,"Average registered number of employees (actual persons)","Wages\n(excl. other personnel expenses)","Average monthly gross wage per actual person","Sales,\ntotal","Sales of goods for resale","Trade margin",null,"Outputs, incl. trade margin","Production consumption"," Value added"]
[]
[null,null,null,"persons","CZK mil.","CZK","CZK mil.","CZK mil.","CZK mil.","%","CZK mil.","CZK mil.","CZK mil."]
[]
[null,2012,null,506606,136456.49600000001,22446,3489499.57,3228090.8,494539.74,15.3,763037.821,433261.66399999999,329776.15700000001]
[null,2013,null,500157,133434.96799999999,22232,3487219.5690000001,3213453.9980000001,476016.11200000002,14.8,756021.52899999998,429488.712,326532.81699999998]
[null,"20142)",null,501248,137617.81,22879.195195458804,3599352.3189999997,3300212.2970000003,491890.98600000003,14.9,797108.65500000003,454098.57800000004,343010.23699999996]
[]
[null,2012,"I",503185,32663.296999999999,21638,814531.02800000005,759552.69900000002,113845.575,15,170588.57800000001,95919.334000000003,74669.244000000006]
[null,null,"II",506594,33119.101999999999,21792,876181.1,813247.27399999998,125720.352,15.5,189897.29,106721.601,83175.688999999998]
[null,null,"III",506858,33260.618999999999,21874,865849.86800000002,801695.95799999998,118144.735,14.7,184476.927,105233.587,79243.34]
[null,null,"IV",509789,37413.478999999999,24463,932937.57299999997,853594.86899999995,136829.07699999999,16,218075.02600000001,125387.14200000001,92687.884000000005]
[null,2013,"I",499421,32336.489000000001,21583,789314.348,731067.71200000006,106748.909,14.6,166203.93700000001,95515.231,70688.706000000006]
[null,null,"II",499671,32891.485000000001,21942,870060.87100000004,802209.98899999994,117334.355,14.6,186586.226,106388.45600000001,80197.769]
[null,null,"III",499257,33083.870999999999,22089,880571.18500000006,812545.90899999999,116024.81200000001,14.3,186980.31200000001,105855.71400000001,81124.596999999994]
[null,null,"IV",502279,35123.124000000003,23309,947273.16500000004,867630.38800000004,135908.03599999999,15.7,216251.05499999999,121729.31,94521.744999999995]
[null,2014,"I",500111,33356.029000000002,22232,817993.39500000002,751346.41,111198.037,14.8,177481.94,101936.662,75545.278999999995]
[null,null,"II",500633,34152.849000000002,22740,902272.41299999994,827663.56799999997,120555.40399999999,14.6,196745,113001.473,83743.686000000002]
[null,null,"III1)",500746,34039.514000000003,22659,910489.804,836288.66500000004,121825.239,14.6,199071.70699999999,112735.62300000001,86336.084000000003]
[null,null,"IV2)",503501,36069.417999999998,23879,968596.70700000005,884913.65399999998,138312.30600000001,15.6,223810.008,126424.82,97385.187999999995]
[]
[null,"1) revidované údaje",null,null,null,null,{"$f":"G13/D13","v":7.180781407606613}]
[null,"2) předběžné údaje"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null," "]

{"sheet":"B.3 Profil splácení AWL","index":13,"n_rows":1004,"n_cols":56,"rows_kept":1004,"cut":false,"hidden":true,"merged":[[4,43,4,44],[4,55,4,56],[5,55,5,56],[6,55,6,56],[0,5,0,6],[1,5,2,6],[1,36,2,36],[4,5,4,6],[4,21,4,24],[4,31,4,32]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO2=AO3,\"OK\",\"Check\")","v":{"$error":"#REF!"}},{"$f":"IF(ROUND(AP3,2)=ROUND(AO2,20),\"OK\",\"Check\")","v":{"$error":"#REF!"}}]
[null,null,null,null,null,"aside calculation & x-checks",null,{"$f":"COUNTIF(I7:I1005,\"Disbursement Period\")","v":11},{"$f":"COUNTIF(I7:I1007,\"Repayment Period\")","v":14},{"$f":"MAX(J7:J1007)","v":96},null,null,null,null,null,null,{"$f":"COUNT(Q7:Q1006)-1","v":26},null,null,null,null,null,"Disbursement Period","Repayment Period","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E20","v":{"$error":"#REF!"}},{"$f":"E21","v":{"$error":"#REF!"}},null,null,null,{"$f":"IF(ROUND(AP3,2)=ROUND(AS3,2),\"OK\",\"CHECK\")","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"MAX(BA7:BA1007)","v":96}]
[null,null,null,null,null,null,null,null,"number of drawings",{"$f":"COUNT(M7:M20)","v":0},null,null,{"$f":"SUM(M7:M1007)","v":{"$error":"#REF!"}},null,null,{"$f":"MAX(P7:P1007)","v":0},{"$f":"SUM(Q7:Q1002)","v":43999999.999999993},null,{"$f":"SUM(S7:S1007)","v":{"$error":"#REF!"}},{"$f":"SUM(T7:T1007)","v":{"$error":"#REF!"}},null,"accumulated premium payments (margin):  sum of column S, T or U",{"$f":"SUM(W7:W1002)","v":{"$error":"#REF!"}},{"$f":"SUM(X8:X1002)","v":{"$error":"#REF!"}},{"$f":"SUM(Y8:Y1002)","v":{"$error":"#REF!"}},{"$f":"SUM(Z7:Z1007)","v":{"$error":"#REF!"}},{"$f":"SUM(AA7:AA1007)","v":{"$error":"#REF!"}},{"$f":"Y3/AB7/C12","v":{"$error":"#REF!"}},null,{"$f":"MAX(AD7:AD1002)","v":3.75},null,null,null,null,null,null,null,{"$f":"SUM(AL7:AL1007)","v":{"$error":"#REF!"}},{"$f":"SUM(AM7:AM1007)","v":{"$error":"#REF!"}},{"$f":"SUM(AN7:AN1007)","v":{"$error":"#REF!"}},{"$f":"SUM(AO7:AO1007)","v":{"$error":"#REF!"}},{"$f":"SUM(AP7:AP1007)","v":{"$error":"#REF!"}},null,null,{"$f":"SUM(AS6:AS1007)","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,"Month of Starting Point",{"$f":"IF(Disbursement_Period=0,0,INDEX(J8:J1006,H2+1))","v":12},null,null,null,null,"WAL of Lease Scheme Credit (without Premium)",{"$f":"MAX(P7:P1007)+Disbursement_Period/24","v":0.5},null,null,null,null,null,"fees as premium aquivalent: sum column U",{"$f":"SUM(U8:U1006)","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"AD3+Disbursement_Period/24","v":4.25},null,null,{"$f":"SUM(AG7:AG1002)/12/Credit_Amount","v":0}]
[null,null,{"$f":"(C26-0.25)/0.05","v":895},null,null,null,null,null,null,"4. Payment Schedule (from upfront to margin calculation)",null,null,null,null,null,null,null,null,null,null,null,"for computation of margin rate",null,null,null,null,null,null,null,null,null,"Crosscheck for WAL",null,null,null,"5. Data used for computing 'Margin rate' ",null,null,null,null,null,null,null,"Cross check Margin",null,null,"Data used for computing Extra Financial Data",null,null,null,null,null,{"$f":"IF(C8=\"nestandardní\",IF(MAX(BA6:BA1007)=$C$9+$C$10,\"OK\",\"Prověř profil splácení!\"),\"\")","v":""},"6. Nestandardní profil splácení",{"$f":"IF(SUM(BB8:BB1007)=Credit_Amount,\"OK\",\"Prověř! Objem<>100%\")","v":"OK"},{"$f":"IF(OR(Credit_Amount=ROUND(Q3,2)),\" \",\"Prověr profil!\")","v":" "}]
[null,"1. Basic Input Information",null,null,null,null,{"$f":"BA8-BA7","v":6},null,null,"Months","estimated date of payment (optional)","Instalment","Disbursement / Drawings","Accumulated Disbursements","Indicative: Annuity Principal Repayment (calculation without premium)","Indicative WAL of Annuity (without premium)","Principal repayment","Interest calculation","Interest payment","Principal + Interest Payment","Premium Equivalent Payment in Disbursement Period","Margin rate ","Premium Payment in Disbursement Period (as per Margin rate)","Premium Payment in Repayment Period (as per Margin rate)","estimated Total Premium Payment ","Average Premium Margin Payment (as per average margin rate)","Total payment","Outstanding Amount","Cash Flow","WAL of the credit (cumulative)",null,"Months lapsed between instalment","Months Lapsed * Outstanding Amount",null,null,"Discount Factor","PV of Outstanding Amount","Discount Factor for disbursement period (discounting from starting point to medium disbursement period)","PV of accumulated Premium Payments incl. Premium Equivalents (fees) during disbursement period ","PV of Premium Payments during repayment period","PV of total Premium Payments as per differentiated margin rates","PV of total Premium Payments as per Average Margin",null,"Discount Factor","PV of Premium payment",null,"Discount Factor","PV of Disbursements","PV of Principal repayments","PV of Interest payments","PV of Total payments",null,"Měsíce po \n1. čerpání",{"$f":"SUM(BB8:BB1007)","v":44000000},"Procento","Indikace vstupu"]
[null,"Credit Amount",{"$f":"'C. Výpočet EPE'!D48*1000000","v":44000000},null,null,{"$f":"Disbursement_Period/12*12/H2","v":1.0909090909090908},null,null,"Zero Point",0,{"$f":"DATE(2011,9,1)","v":"2011-09-01"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I7=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I7=\"Zero Point\",I7=\"Disbursement Period\",I7=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"M7","v":{"$error":"#REF!"}},{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L7>0,L7<>\"-\"),PPMT(($C$13)/(12/AF7),L7,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},{"$f":"IF(O7<>\"-\",(O7*(J7-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L7<>\"-\",J7>$C$10,J7<=$C$9+$C$10,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J7>$C$10,J7<=$C$9,$C$8=\"Non-standard\"),VLOOKUP(J7,$BA$8:$BC$207,3,FALSE)*$C$7,IF(AND(L7<>\"-\",J7>=$C$10,J7<=$C$9,$C$8=\"Lease Scheme\"),PPMT(($C$13+$Y$7)/(12/AF7),L7,$E$13,$C$7*-1),IF(J7<=$C$10,0,\"-\"))))","v":0},null,"-",null,{"$f":"IF(AND(J7>=Disbursement_Period/2,J6<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I7=\"Zero Point\"),#REF!,0))","v":0},null,null,null,null,null,{"$f":"-E21","v":{"$error":"#REF!"}},{"$f":"IF(Q7=\"-\",M7,M7-Q7)","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(-M7+AA7),AA7,-M7+T7+W7+X7)","v":{"$error":"#REF!"}},{"$f":"IF(OR(J7=0,J7=\"-\"),0,AD6+(Q7*(J7-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J7-J6=TRUE),\"-\",IF(I7=\"Repayment Period\",(J7-J6),IF(#REF!=TRUE,(J7-J6),(J7-J6)/2)))","v":"-"},{"$f":"IF(ISERROR(AB6*AF7=TRUE),\"-\",AB6*AF7)","v":"-"},null,null,1,{"$f":"IF(OR(L7=0,L7=\"-\",ISERROR($AB6*$AJ7=TRUE)),\"-\",$AB6*$AJ7)","v":"-"},{"$f":"IF(I7=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL7<>\"-\",AL7>0),(#REF!+$W$3)*AL7,0)","v":0},{"$f":"IF(ISERROR(X7*AJ7),\"-\",IF(AND(SUM($M$7:M7)>0,L7<>0),X7*AJ7,\"-\"))","v":{"$error":"#REF!"}},null,{"$f":"IF(OR(Z7=0,Z7=\"-\"),0,IF(I7=\"Repayment Period\",AJ7*Z7,SUM($Z$7:Z7)*AL7))","v":0},null,{"$f":"IF(I7<>\"Repayment Period\",AL7,AJ7)","v":0},{"$f":"IF(ISERROR($Y7*$AR7)=TRUE,\"-\",($Y7*$AR7))","v":0},null,{"$f":"AJ7","v":1},{"$f":"IF(ISERROR(AU7*M7)=TRUE,\"-\",AU7*M7)","v":"-"},{"$f":"IF(ISERROR(AU7*Q7)=TRUE,\"-\",AU7*Q7)","v":0},{"$f":"IF(ISERROR(AU7*S7)=TRUE,\"-\",AU7*S7)","v":"-"},{"$f":"IF(ISERROR(AU7*AA7)=TRUE,\"-\",AU7*AA7)","v":"-"},0,{"$f":"Disbursement_Period","v":12},"Starting Point úvěru",null,"Zpět do Formuláře"]
[null,"Repayment Profile","Equal Payment","Equidistance between instalments \n(for Equal Payment) - (Months)",{"$f":"ROUND(12/E11,0)","v":6},null,{"$f":"TRUNC(C10/G10)","v":2},null,{"$f":"IF(J8=Disbursement_Period,\"Starting Point\",IF(J8<Disbursement_Period,\"Disbursement Period\",IF(AND(J8>Disbursement_Period,J8<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"Disbursement Period"},{"$f":"IF(AND(J7<>\"-\",$C$8=\"Non-Standard\"),IF(J7+1<Disbursement_Period,J7+1,IF(AND(J7+$E$8>=Disbursement_Period,J7<$C$9+Disbursement_Period),VLOOKUP(L8,$AZ$7:$BA$1006,2),\"-\")),IF(J7<>\"-\",IF(J7+1<Disbursement_Period,J7+1,IF(AND(J7+1>=Disbursement_Period,J7<($C$9+$C$10)),Disbursement_Period+$E$8*(L8),\"-\")),\"-\"))","v":1},{"$f":"IF(J8=\"-\",\"-\",MONATSENDE($K$7,J8))","v":{"$error":"#NAME?"}},{"$f":"IF(J7=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J7+$G$10<$BA$8,J7+$G$10>$C$9+$C$10),0,IF(AND(J7+$G$10>=$BA$8,J7+$G$10<=$C$9+$C$10),IF(MATCH(J7+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J7+$G$10,$BA$8:$BA$1003,1)>1,L7+1,0)),0)),IF(OR(J7+$G$10<$C$10+$G$10,J7+$G$10>$C$9+$C$10),0,IF(L7=\"-\",1,L7+1))))","v":0},{"$f":"IF(AND('B.3 Profil splácení AWL'!I8=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I8=\"Zero Point\",I8=\"Disbursement Period\",I8=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M8+N7),\"\",M8+N7)","v":""},"-",{"$f":"IF(O8<>\"-\",P7+(O8*(J8-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L8<>\"-\",J8>Disbursement_Period,J8<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J8>Disbursement_Period,J8<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J8,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J8>Disbursement_Period,J8<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF8),L8,$E$13,$C$7*-1),IF(J8<=Disbursement_Period,0,\"-\"))))","v":0},{"$f":"IF(ISERROR(AB7*($C$13/(12/(J8-J7)))),\"-\",AB7*($C$13/(12/(J8-J7))))","v":"-"},{"$f":"IF(J8=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I8=\"Disbursement Period\",'B.3 Profil splácení AWL'!I8=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I7=\"Starting Point\"),SUM($R$8:R8),AB7*($C$13/(12/(J8-J7))))))","v":{"$error":"#REF!"}},{"$f":"IF(J8=\"-\",\"-\",Q8+S8)","v":{"$error":"#REF!"}},{"$f":"IF(AND(J8>=Disbursement_Period/2,J7<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I8=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J8=\"-\",\"-\",IF(AND(J8<=Disbursement_Period,SUM($M$7:M8)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I8=\"Disbursement Period\",I8=\"Starting Point\"),SUM($M$7:M8)>0),AB7*V8*AF8/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J8=\"-\",\"-\",IF(AND(I8=\"Repayment Period\",SUM($M$7:M8)>0),AB7*V8*AF8/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J8=\"-\",\"\",U8+W8+X8)","v":{"$error":"#REF!"}},{"$f":"IF(J8=\"-\",\"-\",IF(T8=0,0,AB7*$C$22*AF8/12))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(Q8+S8+Y8)=TRUE,0,Q8+S8+Z8)","v":0},{"$f":"IF(J8=\"-\",\"-\",IF(ISERROR(AB7+M8-Q8)<>TRUE,AB7+M8-Q8,IF(ISERROR(AB7+M8)<>TRUE,AB7+M8,AB7-Q8)))","v":{"$error":"#REF!"}},0,0,null,{"$f":"IF(ISERROR(J8-J7=TRUE),\"-\",IF(I8=\"Repayment Period\",(J8-J7),IF(#REF!=TRUE,(J8-J7),(J8-J7)/2)))","v":{"$error":"#REF!"}},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J8/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J8/12))","v":"-"},"-",0,{"$f":"IF(AND(AL8<>\"-\",AL8>0),(#REF!+$W$3)*AL8,0)","v":0},{"$f":"IF(ISERROR(X8*AJ8),\"-\",IF(AND(SUM($M$7:M8)>0,L8<>0),X8*AJ8,\"-\"))","v":"-"},{"$f":"SUM(AM8:AN8)","v":0},{"$f":"IF(OR(Z8=0,Z8=\"-\"),0,IF(I8=\"Repayment Period\",AJ8*Z8,SUM($Z$7:Z8)*AL8))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I8=\"Starting Point\",SUM($Z$8:Z8)*AL8,IF(I8=\"Repayment Period\",Z8*AJ8,0))","v":0},null,"-","-","-","-","-",1,{"$f":"IF(OR(BA7=\"-\",BA7>=$C$9+$C$10),\"-\",IF(AND(BA7<$C$9+$C$10,BA7+$G$10>$C$9+$C$10),$C$9+$C$10,BA7+$G$10))","v":18},{"$f":"'C. Výpočet EPE'!D48*100000","v":4400000},{"$f":"IF(BB8=\"-\",\"-\",BB8/$C$7)","v":0.1},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA8<>\"-\",\"← Input!\",IF(AND(BA8=\"-\",OR(BC8<>\"\",BC8<>0)),\"←No\",\"\")))))","v":""}]
[null,"Repayment Period after Starting Point (Months)",{"$f":"'C. Výpočet EPE'!D54*12","v":84},"Repayment Period (Years)",{"$f":"Repayment_Period/12","v":7},null,null,null,"Disbursement Period",2,{"$f":"IF(J9=\"-\",\"-\",MONATSENDE($K$7,J9))","v":{"$error":"#NAME?"}},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I9=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I9=\"Zero Point\",I9=\"Disbursement Period\",I9=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J9=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I9=\"Disbursement Period\",'B.3 Profil splácení AWL'!I9=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I8=\"Starting Point\"),SUM($R$8:R9),AB8*($C$13/(12/(J9-J8))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J9>=Disbursement_Period/2,J8<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I9=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J9=\"-\",\"-\",IF(AND(J9<=Disbursement_Period,SUM($M$7:M9)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I9=\"Disbursement Period\",I9=\"Starting Point\"),SUM($M$7:M9)>0),AB8*V9*AF9/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J9=\"-\",\"-\",IF(AND(I9=\"Repayment Period\",SUM($M$7:M9)>0),AB8*V9*AF9/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(ISERROR(Q9+S9+Y9)=TRUE,0,Q9+S9+Z9)","v":0},{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J9-J8=TRUE),\"-\",IF(I9=\"Repayment Period\",(J9-J8),IF(#REF!=TRUE,(J9-J8),(J9-J8)/2)))","v":{"$error":"#REF!"}},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J9/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J9/12))","v":"-"},"-",0,{"$f":"IF(AND(AL9<>\"-\",AL9>0),(#REF!+$W$3)*AL9,0)","v":0},{"$f":"IF(ISERROR(X9*AJ9),\"-\",IF(AND(SUM($M$7:M9)>0,L9<>0),X9*AJ9,\"-\"))","v":"-"},{"$f":"SUM(AM9:AN9)","v":0},{"$f":"IF(OR(Z9=0,Z9=\"-\"),0,IF(I9=\"Repayment Period\",AJ9*Z9,SUM($Z$7:Z9)*AL9))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I9=\"Starting Point\",(#REF!+SUM($Z$8:Z9))*AL9,IF(I9=\"Repayment Period\",Z9*AJ9,0))","v":0},null,"-","-","-","-","-",2,{"$f":"IF(OR(BA8=\"-\",BA8>=$C$9+$C$10),\"-\",IF(AND(BA8<$C$9+$C$10,BA8+$G$10>$C$9+$C$10),$C$9+$C$10,BA8+$G$10))","v":24},{"$f":"BB8","v":4400000},{"$f":"IF(BB9=\"-\",\"-\",BB9/$C$29)","v":{"$error":"#REF!"}},""]
[null,"Disbursement Period (Months)",12,"Disbursement Period (Years):",{"$f":"Disbursement_Period/12","v":1},null,{"$f":"ROUND(12/E11,0)","v":6},null,"Disbursement Period",3,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I10=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I10=\"Zero Point\",I10=\"Disbursement Period\",I10=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J10=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I10=\"Disbursement Period\",'B.3 Profil splácení AWL'!I10=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I9=\"Starting Point\"),SUM($R$8:R10),AB9*($C$13/(12/(J10-J9))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J10>=Disbursement_Period/2,J9<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I10=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J10=\"-\",\"-\",IF(AND(J10<=Disbursement_Period,SUM($M$7:M10)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I10=\"Disbursement Period\",I10=\"Starting Point\"),SUM($M$7:M10)>0),AB9*V10*AF10/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J10=\"-\",\"-\",IF(AND(I10=\"Repayment Period\",SUM($M$7:M10)>0),AB9*V10*AF10/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J10-J9=TRUE),\"-\",IF(I10=\"Repayment Period\",(J10-J9),IF(#REF!=TRUE,(J10-J9),(J10-J9)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",0,{"$f":"IF(AND(AL10<>\"-\",AL10>0),(#REF!+$W$3)*AL10,0)","v":0},{"$f":"IF(ISERROR(X10*AJ10),\"-\",IF(AND(SUM($M$7:M10)>0,L10<>0),X10*AJ10,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z10=0,Z10=\"-\"),0,IF(I10=\"Repayment Period\",AJ10*Z10,SUM($Z$7:Z10)*AL10))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I10=\"Starting Point\",SUM($Z$8:Z10)*AL10,IF(I10=\"Repayment Period\",Z10*AJ10,0))","v":0},null,"-","-","-","-","-",3,30,{"$f":"BB9","v":4400000},{"$error":"#REF!"},""]
[null," Indicative: Horizon of Risk (Years)",{"$f":"E9+E10/2","v":7.5},"Repayment Frequency: Instalments p.a.",2,{"$f":"(C9+C10/2)/12","v":7.5},{"$f":"IF(C8=\"Equal Payment\",(C9+C10/2)/12,(F26-0.25)/0.5+C10/24)","v":7.5},null,"Disbursement Period",4,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I11=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I11=\"Zero Point\",I11=\"Disbursement Period\",I11=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J11=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I11=\"Disbursement Period\",'B.3 Profil splácení AWL'!I11=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I10=\"Starting Point\"),SUM($R$8:R11),AB10*($C$13/(12/(J11-J10))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J11>=Disbursement_Period/2,J10<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I11=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J11=\"-\",\"-\",IF(AND(J11<=Disbursement_Period,SUM($M$7:M11)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I11=\"Disbursement Period\",I11=\"Starting Point\"),SUM($M$7:M11)>0),AB10*V11*AF11/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J11=\"-\",\"-\",IF(AND(I11=\"Repayment Period\",SUM($M$7:M11)>0),AB10*V11*AF11/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J11-J10=TRUE),\"-\",IF(I11=\"Repayment Period\",(J11-J10),IF(#REF!=TRUE,(J11-J10),(J11-J10)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",0,{"$f":"IF(AND(AL11<>\"-\",AL11>0),(#REF!+$W$3)*AL11,0)","v":0},{"$f":"IF(ISERROR(X11*AJ11),\"-\",IF(AND(SUM($M$7:M11)>0,L11<>0),X11*AJ11,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z11=0,Z11=\"-\"),0,IF(I11=\"Repayment Period\",AJ11*Z11,SUM($Z$7:Z11)*AL11))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I11=\"Starting Point\",SUM($Z$8:Z11)*AL11,IF(I11=\"Repayment Period\",Z11*AJ11,0))","v":0},null,"-","-","-","-","-",4,36,4400000,{"$error":"#REF!"},""]
[null,"HOR for calculation of MPR (Years)",{"$f":"(E26-0.25)/0.5+Disbursement_Period/24","v":7.5},"Number of drawings",{"$f":"J3","v":0},null,{"$f":"C9/G10","v":14},null,"Disbursement Period",5,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I12=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I12=\"Zero Point\",I12=\"Disbursement Period\",I12=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J12=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I12=\"Disbursement Period\",'B.3 Profil splácení AWL'!I12=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I11=\"Starting Point\"),SUM($R$8:R12),AB11*($C$13/(12/(J12-J11))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J12>=Disbursement_Period/2,J11<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I12=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J12=\"-\",\"-\",IF(AND(J12<=Disbursement_Period,SUM($M$7:M12)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I12=\"Disbursement Period\",I12=\"Starting Point\"),SUM($M$7:M12)>0),AB11*V12*AF12/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J12=\"-\",\"-\",IF(AND(I12=\"Repayment Period\",SUM($M$7:M12)>0),AB11*V12*AF12/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J12-J11=TRUE),\"-\",IF(I12=\"Repayment Period\",(J12-J11),IF(#REF!=TRUE,(J12-J11),(J12-J11)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",0,{"$f":"IF(AND(AL12<>\"-\",AL12>0),(#REF!+$W$3)*AL12,0)","v":0},{"$f":"IF(ISERROR(X12*AJ12),\"-\",IF(AND(SUM($M$7:M12)>0,L12<>0),X12*AJ12,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z12=0,Z12=\"-\"),0,IF(I12=\"Repayment Period\",AJ12*Z12,SUM($Z$7:Z12)*AL12))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I12=\"Starting Point\",SUM($Z$8:Z12)*AL12,IF(I12=\"Repayment Period\",Z12*AJ12,0))","v":0},null,"-","-","-","-","-",5,42,4400000,{"$error":"#REF!"},""]
[null,"Annual Contractual Interest Rate",4.5999999999999999E-2,"Number of Instalments",{"$f":"Repayment_Period/$G$10","v":14},null,null,null,"Disbursement Period",6,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I13=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I13=\"Zero Point\",I13=\"Disbursement Period\",I13=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J13=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I13=\"Disbursement Period\",'B.3 Profil splácení AWL'!I13=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I12=\"Starting Point\"),SUM($R$8:R13),AB12*($C$13/(12/(J13-J12))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J13>=Disbursement_Period/2,J12<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I13=\"Zero Point\"),#REF!,0))","v":{"$error":"#REF!"}},{"$f":"IF(J13=\"-\",\"-\",IF(AND(J13<=Disbursement_Period,SUM($M$7:M13)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I13=\"Disbursement Period\",I13=\"Starting Point\"),SUM($M$7:M13)>0),AB12*V13*AF13/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J13=\"-\",\"-\",IF(AND(I13=\"Repayment Period\",SUM($M$7:M13)>0),AB12*V13*AF13/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J13-J12=TRUE),\"-\",IF(I13=\"Repayment Period\",(J13-J12),IF(#REF!=TRUE,(J13-J12),(J13-J12)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",0,{"$f":"IF(AND(AL13<>\"-\",AL13>0),(#REF!+$W$3)*AL13,0)","v":0},{"$f":"IF(ISERROR(X13*AJ13),\"-\",IF(AND(SUM($M$7:M13)>0,L13<>0),X13*AJ13,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z13=0,Z13=\"-\"),0,IF(I13=\"Repayment Period\",AJ13*Z13,SUM($Z$7:Z13)*AL13))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I13=\"Starting Point\",SUM($Z$8:Z13)*AL13,IF(I13=\"Repayment Period\",Z13*AJ13,0))","v":0},null,"-","-","-","-","-",6,48,4400000,{"$error":"#REF!"},""]
[null,"Annual Discount Rate",{"$f":"IF(DiscountRate>0,DiscountRate,3%)","v":{"$error":"#REF!"}},{"$f":"IF(C8=\"Lease Scheme\",\"Annuity (without premium)\",IF(C8=\"Equal Payment\",\"Equal Payment\",\"Non-Standard Profile\"))","v":"Equal Payment"},{"$f":"Credit_Amount/Number_of_Instalments","v":3142857.1428571427},null,null,null,"Disbursement Period",7,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I14=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I14=\"Zero Point\",I14=\"Disbursement Period\",I14=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J14=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I14=\"Disbursement Period\",'B.3 Profil splácení AWL'!I14=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I13=\"Starting Point\"),SUM($R$8:R14),AB13*($C$13/(12/(J14-J13))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J14>=Disbursement_Period/2,J13<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I14=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J14=\"-\",\"-\",IF(AND(J14<=Disbursement_Period,SUM($M$7:M14)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I14=\"Disbursement Period\",I14=\"Starting Point\"),SUM($M$7:M14)>0),AB13*V14*AF14/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J14=\"-\",\"-\",IF(AND(I14=\"Repayment Period\",SUM($M$7:M14)>0),AB13*V14*AF14/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J14-J13=TRUE),\"-\",IF(I14=\"Repayment Period\",(J14-J13),IF(#REF!=TRUE,(J14-J13),(J14-J13)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",0,{"$f":"IF(AND(AL14<>\"-\",AL14>0),(#REF!+$W$3)*AL14,0)","v":0},{"$f":"IF(ISERROR(X14*AJ14),\"-\",IF(AND(SUM($M$7:M14)>0,L14<>0),X14*AJ14,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z14=0,Z14=\"-\"),0,IF(I14=\"Repayment Period\",AJ14*Z14,SUM($Z$7:Z14)*AL14))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I14=\"Starting Point\",SUM($Z$8:Z14)*AL14,IF(I14=\"Repayment Period\",Z14*AJ14,0))","v":0},null,"-","-","-","-","-",7,54,4400000,{"$error":"#REF!"},""]
[null,"2. Converting Upfront Premium Rate to Margin Rate",null,null,"Calculation of Upfront Premium Amount",null,null,null,"Disbursement Period",8,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I15=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I15=\"Zero Point\",I15=\"Disbursement Period\",I15=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J15=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I15=\"Disbursement Period\",'B.3 Profil splácení AWL'!I15=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I14=\"Starting Point\"),SUM($R$8:R15),AB14*($C$13/(12/(J15-J14))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J15>=Disbursement_Period/2,J14<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I15=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J15=\"-\",\"-\",IF(AND(J15<=Disbursement_Period,SUM($M$7:M15)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I15=\"Disbursement Period\",I15=\"Starting Point\"),SUM($M$7:M15)>0),AB14*V15*AF15/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J15=\"-\",\"-\",IF(AND(I15=\"Repayment Period\",SUM($M$7:M15)>0),AB14*V15*AF15/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J15-J14=TRUE),\"-\",IF(I15=\"Repayment Period\",(J15-J14),IF(#REF!=TRUE,(J15-J14),(J15-J14)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",0,{"$f":"IF(AND(AL15<>\"-\",AL15>0),($W$4+$W$3)*AL15,0)","v":0},{"$f":"IF(ISERROR(X15*AJ15),\"-\",IF(AND(SUM($M$7:M15)>0,L15<>0),X15*AJ15,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z15=0,Z15=\"-\"),0,IF(I15=\"Repayment Period\",AJ15*Z15,SUM($Z$7:Z15)*AL15))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I15=\"Starting Point\",SUM($Z$8:Z15)*AL15,IF(I15=\"Repayment Period\",Z15*AJ15,0))","v":0},null,"-","-","-","-","-",8,60,4400000,{"$error":"#REF!"},""]
[null,"Upfront premium rate when NOT financed",{"$f":"EPE!D52","v":9.98E-2},"1. upfront premium amount",{"$f":"ROUND(Credit_Amount*C16,2)","v":4391200},{"$f":"C16*$C$7","v":4391200},"Premium not financed",null,"Disbursement Period",9,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I16=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I16=\"Zero Point\",I16=\"Disbursement Period\",I16=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J16=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I16=\"Disbursement Period\",'B.3 Profil splácení AWL'!I16=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I15=\"Starting Point\"),SUM($R$8:R16),AB15*($C$13/(12/(J16-J15))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J16>=Disbursement_Period/2,J15<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I16=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J16=\"-\",\"-\",IF(AND(J16<=Disbursement_Period,SUM($M$7:M16)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I16=\"Disbursement Period\",I16=\"Starting Point\"),SUM($M$7:M16)>0),AB15*V16*AF16/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J16=\"-\",\"-\",IF(AND(I16=\"Repayment Period\",SUM($M$7:M16)>0),AB15*V16*AF16/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J16-J15=TRUE),\"-\",IF(I16=\"Repayment Period\",(J16-J15),IF(#REF!=TRUE,(J16-J15),(J16-J15)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",0,{"$f":"IF(AND(AL16<>\"-\",AL16>0),(#REF!+$W$3)*AL16,0)","v":0},{"$f":"IF(ISERROR(X16*AJ16),\"-\",IF(AND(SUM($M$7:M16)>0,L16<>0),X16*AJ16,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z16=0,Z16=\"-\"),0,IF(I16=\"Repayment Period\",AJ16*Z16,SUM($Z$7:Z16)*AL16))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I16=\"Starting Point\",SUM($Z$8:Z16)*AL16,IF(I16=\"Repayment Period\",Z16*AJ16,0))","v":0},null,"-","-","-","-","-",9,66,4400000,{"$error":"#REF!"},""]
[null,"Upfront premium rate when financed",{"$f":"C16/(1-C16*(IF(EPE!C56=\"ANO\",100%)))","v":9.98E-2},"2. ./. PV of premium, fees or premium equivalents during disbursement period",{"$f":"AM3","v":{"$error":"#REF!"}},{"$f":"ROUND(C17*$C$7,2)","v":4391200},"Premium financed",null,"Disbursement Period",10,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I17=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I17=\"Zero Point\",I17=\"Disbursement Period\",I17=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J17=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I17=\"Disbursement Period\",'B.3 Profil splácení AWL'!I17=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I16=\"Starting Point\"),SUM($R$8:R17),AB16*($C$13/(12/(J17-J16))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J17>=Disbursement_Period/2,J16<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I17=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J17=\"-\",\"-\",IF(AND(J17<=Disbursement_Period,SUM($M$7:M17)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I17=\"Disbursement Period\",I17=\"Starting Point\"),SUM($M$7:M17)>0),AB16*V17*AF17/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J17=\"-\",\"-\",IF(AND(I17=\"Repayment Period\",SUM($M$7:M17)>0),AB16*V17*AF17/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J17-J16=TRUE),\"-\",IF(I17=\"Repayment Period\",(J17-J16),IF(#REF!=TRUE,(J17-J16),(J17-J16)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",0,{"$f":"IF(AND(AL17<>\"-\",AL17>0),(#REF!+$W$3)*AL17,0)","v":0},{"$f":"IF(ISERROR(X17*AJ17),\"-\",IF(AND(SUM($M$7:M17)>0,L17<>0),X17*AJ17,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z17=0,Z17=\"-\"),0,IF(I17=\"Repayment Period\",AJ17*Z17,SUM($Z$7:Z17)*AL17))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I17=\"Starting Point\",SUM($Z$8:Z17)*AL17,IF(I17=\"Repayment Period\",Z17*AJ17,0))","v":0},null,"-","-","-","-","-",10,72,4400000,{"$error":"#REF!"},""]
[null,"PV of Premium payments",{"$f":"ROUND(AP3,2)","v":{"$error":"#REF!"}},"3. Premium to be financed for repayment period",{"$f":"E16-E17","v":{"$error":"#REF!"}},{"$f":"AM3","v":{"$error":"#REF!"}},"PV of Premium (disbursement) - premium not financed",null,"Disbursement Period",11,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I18=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I18=\"Zero Point\",I18=\"Disbursement Period\",I18=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J18=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I18=\"Disbursement Period\",'B.3 Profil splácení AWL'!I18=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I17=\"Starting Point\"),SUM($R$8:R18),AB17*($C$13/(12/(J18-J17))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J18>=Disbursement_Period/2,J17<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I18=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J18=\"-\",\"-\",IF(AND(J18<=Disbursement_Period,SUM($M$7:M18)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I18=\"Disbursement Period\",I18=\"Starting Point\"),SUM($M$7:M18)>0),AB17*V18*AF18/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J18=\"-\",\"-\",IF(AND(I18=\"Repayment Period\",SUM($M$7:M18)>0),AB17*V18*AF18/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J18-J17=TRUE),\"-\",IF(I18=\"Repayment Period\",(J18-J17),IF(#REF!=TRUE,(J18-J17),(J18-J17)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",0,{"$f":"IF(AND(AL18<>\"-\",AL18>0),(#REF!+$W$3)*AL18,0)","v":0},{"$f":"IF(ISERROR(X18*AJ18),\"-\",IF(AND(SUM($M$7:M18)>0,L18<>0),X18*AJ18,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z18=0,Z18=\"-\"),0,IF(I18=\"Repayment Period\",AJ18*Z18,SUM($Z$7:Z18)*AL18))","v":{"$error":"#REF!"}},null,0,{"$f":"IF(I18=\"Starting Point\",SUM($Z$8:Z18)*AL18,IF(I18=\"Repayment Period\",Z18*AJ18,0))","v":0},null,"-","-","-","-","-",11,78,null,{"$error":"#REF!"},""]
[null,"Principal + PV of Premium payments",{"$f":"C18+C7","v":{"$error":"#REF!"}},"    Premium on financed premium",{"$f":"ROUND(E18*C17,2)","v":{"$error":"#REF!"}},{"$f":"AN3","v":{"$error":"#REF!"}},"PV of Premium (repayment) - premium financed",null,"Starting Point",12,{"$error":"#NAME?"},0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I19=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I19=\"Zero Point\",I19=\"Disbursement Period\",I19=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,0,"-",{"$f":"IF(J19=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I19=\"Disbursement Period\",'B.3 Profil splácení AWL'!I19=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I18=\"Starting Point\"),SUM($R$8:R19),AB18*($C$13/(12/(J19-J18))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J19>=Disbursement_Period/2,J18<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I19=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J19=\"-\",\"-\",IF(AND(J19<=Disbursement_Period,SUM($M$7:M19)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I19=\"Disbursement Period\",I19=\"Starting Point\"),SUM($M$7:M19)>0),AB18*V19*AF19/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J19=\"-\",\"-\",IF(AND(I19=\"Repayment Period\",SUM($M$7:M19)>0),AB18*V19*AF19/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0,null,{"$f":"IF(ISERROR(J19-J18=TRUE),\"-\",IF(I19=\"Repayment Period\",(J19-J18),IF(#REF!=TRUE,(J19-J18),(J19-J18)/2)))","v":{"$error":"#REF!"}},"-",null,null,"-","-",{"$error":"#REF!"},{"$f":"IF(AND(AL19<>\"-\",AL19>0),(#REF!+$W$3)*AL19,0)","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(X19*AJ19),\"-\",IF(AND(SUM($M$7:M19)>0,L19<>0),X19*AJ19,\"-\"))","v":"-"},{"$f":"SUM(AM19:AN19)","v":{"$error":"#REF!"}},{"$f":"IF(OR(Z19=0,Z19=\"-\"),0,IF(I19=\"Repayment Period\",AJ19*Z19,SUM($Z$7:Z19)*AL19))","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$f":"IF(I19=\"Starting Point\",SUM($Z$8:Z19)*AL19,IF(I19=\"Repayment Period\",Z19*AJ19,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",12,84,null,{"$error":"#REF!"},""]
[null,"Margin rate (% p.a.) when NOT financed (during disbursement period only)",{"$f":"((E16)/SUM(AK7:AK1002)*12/E8)","v":{"$error":"#DIV/0!"}},"    Total Premium (repayment period)",{"$f":"E18+E19","v":{"$error":"#REF!"}},{"$f":"F18+F19","v":{"$error":"#REF!"}},"PV of total Premium payments (differentiated margins)",null,"Repayment Period",18,{"$error":"#NAME?"},1,{"$f":"IF(AND('B.3 Profil splácení AWL'!I20=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I20=\"Zero Point\",I20=\"Disbursement Period\",I20=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J20=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I20=\"Disbursement Period\",'B.3 Profil splácení AWL'!I20=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I19=\"Starting Point\"),SUM($R$8:R20),AB19*($C$13/(12/(J20-J19))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J20>=Disbursement_Period/2,J19<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I20=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J20=\"-\",\"-\",IF(AND(J20<=Disbursement_Period,SUM($M$7:M20)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I20=\"Disbursement Period\",I20=\"Starting Point\"),SUM($M$7:M20)>0),AB19*V20*AF20/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J20=\"-\",\"-\",IF(AND(I20=\"Repayment Period\",SUM($M$7:M20)>0),AB19*V20*AF20/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,3.5714285714285719E-2,null,{"$f":"IF(ISERROR(J20-J19=TRUE),\"-\",IF(I20=\"Repayment Period\",(J20-J19),IF(#REF!=TRUE,(J20-J19),(J20-J19)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL20<>\"-\",AL20>0),(#REF!+$W$3)*AL20,0)","v":0},{"$f":"IF(ISERROR(X20*AJ20),\"-\",IF(AND(SUM($M$7:M20)>0,L20<>0),X20*AJ20,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z20=0,Z20=\"-\"),0,IF(I20=\"Repayment Period\",AJ20*Z20,SUM($Z$7:Z20)*AL20))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I20=\"Starting Point\",SUM($Z$8:Z20)*AL20,IF(I20=\"Repayment Period\",Z20*AJ20,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",13,90,null,{"$error":"#REF!"},""]
[null,"Margin rate (% p.a.) when financed \n(for the financed part of the premium)",{"$f":"((E20)/SUM(AK7:AK1002)*12/E8)","v":{"$error":"#REF!"}},"Total Premium upfront",{"$f":"E20+E17","v":{"$error":"#REF!"}},{"$f":"F20-E21","v":{"$error":"#REF!"}},"Difference to total Premium per differentiated margins (should equal 0)",null,"Repayment Period",24,{"$error":"#NAME?"},2,{"$f":"IF(AND('B.3 Profil splácení AWL'!I21=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I21=\"Zero Point\",I21=\"Disbursement Period\",I21=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J21=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I21=\"Disbursement Period\",'B.3 Profil splácení AWL'!I21=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I20=\"Starting Point\"),SUM($R$8:R21),AB20*($C$13/(12/(J21-J20))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J21>=Disbursement_Period/2,J20<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I21=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J21=\"-\",\"-\",IF(AND(J21<=Disbursement_Period,SUM($M$7:M21)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I21=\"Disbursement Period\",I21=\"Starting Point\"),SUM($M$7:M21)>0),AB20*V21*AF21/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J21=\"-\",\"-\",IF(AND(I21=\"Repayment Period\",SUM($M$7:M21)>0),AB20*V21*AF21/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0.10714285714285715,null,{"$f":"IF(ISERROR(J21-J20=TRUE),\"-\",IF(I21=\"Repayment Period\",(J21-J20),IF(#REF!=TRUE,(J21-J20),(J21-J20)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL21<>\"-\",AL21>0),(#REF!+$W$3)*AL21,0)","v":0},{"$f":"IF(ISERROR(X21*AJ21),\"-\",IF(AND(SUM($M$7:M21)>0,L21<>0),X21*AJ21,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z21=0,Z21=\"-\"),0,IF(I21=\"Repayment Period\",AJ21*Z21,SUM($Z$7:Z21)*AL21))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I21=\"Starting Point\",SUM($Z$8:Z21)*AL21,IF(I21=\"Repayment Period\",Z21*AJ21,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",14,96,null,{"$error":"#REF!"},""]
[null,"(Average) Margin rate (% p.a.) ",1.3324551699368692E-2,"PV of Premium Payments (Average Margin)",{"$f":"ROUND(AS3,2)","v":{"$error":"#REF!"}},{"$f":"E22-E21","v":{"$error":"#REF!"}},"Difference to total Premium per average margin (should equal 0)",null,"Repayment Period",30,{"$error":"#NAME?"},3,{"$f":"IF(AND('B.3 Profil splácení AWL'!I22=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I22=\"Zero Point\",I22=\"Disbursement Period\",I22=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J22=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I22=\"Disbursement Period\",'B.3 Profil splácení AWL'!I22=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I21=\"Starting Point\"),SUM($R$8:R22),AB21*($C$13/(12/(J22-J21))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J22>=Disbursement_Period/2,J21<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I22=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J22=\"-\",\"-\",IF(AND(J22<=Disbursement_Period,SUM($M$7:M22)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I22=\"Disbursement Period\",I22=\"Starting Point\"),SUM($M$7:M22)>0),AB21*V22*AF22/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J22=\"-\",\"-\",IF(AND(I22=\"Repayment Period\",SUM($M$7:M22)>0),AB21*V22*AF22/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0.21428571428571427,null,{"$f":"IF(ISERROR(J22-J21=TRUE),\"-\",IF(I22=\"Repayment Period\",(J22-J21),IF(#REF!=TRUE,(J22-J21),(J22-J21)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL22<>\"-\",AL22>0),(#REF!+$W$3)*AL22,0)","v":0},{"$f":"IF(ISERROR(X22*AJ22),\"-\",IF(AND(SUM($M$7:M22)>0,L22<>0),X22*AJ22,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z22=0,Z22=\"-\"),0,IF(I22=\"Repayment Period\",AJ22*Z22,SUM($Z$7:Z22)*AL22))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I22=\"Starting Point\",SUM($Z$8:Z22)*AL22,IF(I22=\"Repayment Period\",Z22*AJ22,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",15,"-",null,{"$error":"#REF!"},""]
[null,"Solver Solution for margin:",1.2155236825436393E-2,null,{"$f":"IF(ROUND(E22,1)=ROUND(E21,1),\"Ekvivalence pojistného dosažena\",\"Přepočítej roční pojistnou sazbu!\")","v":{"$error":"#REF!"}},null,null,null,"Repayment Period",36,{"$error":"#NAME?"},4,{"$f":"IF(AND('B.3 Profil splácení AWL'!I23=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I23=\"Zero Point\",I23=\"Disbursement Period\",I23=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J23=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I23=\"Disbursement Period\",'B.3 Profil splácení AWL'!I23=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I22=\"Starting Point\"),SUM($R$8:R23),AB22*($C$13/(12/(J23-J22))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J23>=Disbursement_Period/2,J22<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I23=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J23=\"-\",\"-\",IF(AND(J23<=Disbursement_Period,SUM($M$7:M23)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I23=\"Disbursement Period\",I23=\"Starting Point\"),SUM($M$7:M23)>0),AB22*V23*AF23/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J23=\"-\",\"-\",IF(AND(I23=\"Repayment Period\",SUM($M$7:M23)>0),AB22*V23*AF23/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0.35714285714285715,null,{"$f":"IF(ISERROR(J23-J22=TRUE),\"-\",IF(I23=\"Repayment Period\",(J23-J22),IF(#REF!=TRUE,(J23-J22),(J23-J22)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL23<>\"-\",AL23>0),(#REF!+$W$3)*AL23,0)","v":0},{"$f":"IF(ISERROR(X23*AJ23),\"-\",IF(AND(SUM($M$7:M23)>0,L23<>0),X23*AJ23,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z23=0,Z23=\"-\"),0,IF(I23=\"Repayment Period\",AJ23*Z23,SUM($Z$7:Z23)*AL23))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I23=\"Starting Point\",SUM($Z$8:Z23)*AL23,IF(I23=\"Repayment Period\",Z23*AJ23,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",16,"-",null,{"$error":"#REF!"},""]
[null,"Calculation for average margin:",{"$f":"(C20*E10/2+C21*WAL_Years)/F27","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"Repayment Period",42,{"$error":"#NAME?"},5,{"$f":"IF(AND('B.3 Profil splácení AWL'!I24=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I24=\"Zero Point\",I24=\"Disbursement Period\",I24=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J24=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I24=\"Disbursement Period\",'B.3 Profil splácení AWL'!I24=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I23=\"Starting Point\"),SUM($R$8:R24),AB23*($C$13/(12/(J24-J23))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J24>=Disbursement_Period/2,J23<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I24=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J24=\"-\",\"-\",IF(AND(J24<=Disbursement_Period,SUM($M$7:M24)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I24=\"Disbursement Period\",I24=\"Starting Point\"),SUM($M$7:M24)>0),AB23*V24*AF24/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J24=\"-\",\"-\",IF(AND(I24=\"Repayment Period\",SUM($M$7:M24)>0),AB23*V24*AF24/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0.5357142857142857,null,{"$f":"IF(ISERROR(J24-J23=TRUE),\"-\",IF(I24=\"Repayment Period\",(J24-J23),IF(#REF!=TRUE,(J24-J23),(J24-J23)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL24<>\"-\",AL24>0),(#REF!+$W$3)*AL24,0)","v":0},{"$f":"IF(ISERROR(X24*AJ24),\"-\",IF(AND(SUM($M$7:M24)>0,L24<>0),X24*AJ24,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z24=0,Z24=\"-\"),0,IF(I24=\"Repayment Period\",AJ24*Z24,SUM($Z$7:Z24)*AL24))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I24=\"Starting Point\",SUM($Z$8:Z24)*AL24,IF(I24=\"Repayment Period\",Z24*AJ24,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",17,"-",null,{"$error":"#REF!"},""]
[null,"3. Weighted Average Life (WAL)",null,null,"?","Annuity WAL without premium",null,null,"Repayment Period",48,{"$error":"#NAME?"},6,{"$f":"IF(AND('B.3 Profil splácení AWL'!I25=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I25=\"Zero Point\",I25=\"Disbursement Period\",I25=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J25=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I25=\"Disbursement Period\",'B.3 Profil splácení AWL'!I25=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I24=\"Starting Point\"),SUM($R$8:R25),AB24*($C$13/(12/(J25-J24))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J25>=Disbursement_Period/2,J24<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I25=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J25=\"-\",\"-\",IF(AND(J25<=Disbursement_Period,SUM($M$7:M25)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I25=\"Disbursement Period\",I25=\"Starting Point\"),SUM($M$7:M25)>0),AB24*V25*AF25/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J25=\"-\",\"-\",IF(AND(I25=\"Repayment Period\",SUM($M$7:M25)>0),AB24*V25*AF25/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,0.75,null,{"$f":"IF(ISERROR(J25-J24=TRUE),\"-\",IF(I25=\"Repayment Period\",(J25-J24),IF(#REF!=TRUE,(J25-J24),(J25-J24)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL25<>\"-\",AL25>0),(#REF!+$W$3)*AL25,0)","v":0},{"$f":"IF(ISERROR(X25*AJ25),\"-\",IF(AND(SUM($M$7:M25)>0,L25<>0),X25*AJ25,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z25=0,Z25=\"-\"),0,IF(I25=\"Repayment Period\",AJ25*Z25,SUM($Z$7:Z25)*AL25))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I25=\"Starting Point\",SUM($Z$8:Z25)*AL25,IF(I25=\"Repayment Period\",Z25*AJ25,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",18,"-",null,{"$error":"#REF!"},""]
[null,"Weighted Average Life of the credit (Months)",{"$f":"E26*12","v":45},"Weighted Average Life  of the credit (Years)",{"$f":"AD3","v":3.75},{"$f":"IF(C8=\"Lease Scheme\",P3,AD3)","v":3.75},null,null,"Repayment Period",54,{"$error":"#NAME?"},7,{"$f":"IF(AND('B.3 Profil splácení AWL'!I26=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I26=\"Zero Point\",I26=\"Disbursement Period\",I26=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J26=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I26=\"Disbursement Period\",'B.3 Profil splácení AWL'!I26=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I25=\"Starting Point\"),SUM($R$8:R26),AB25*($C$13/(12/(J26-J25))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J26>=Disbursement_Period/2,J25<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I26=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J26=\"-\",\"-\",IF(AND(J26<=Disbursement_Period,SUM($M$7:M26)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I26=\"Disbursement Period\",I26=\"Starting Point\"),SUM($M$7:M26)>0),AB25*V26*AF26/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J26=\"-\",\"-\",IF(AND(I26=\"Repayment Period\",SUM($M$7:M26)>0),AB25*V26*AF26/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,1,null,{"$f":"IF(ISERROR(J26-J25=TRUE),\"-\",IF(I26=\"Repayment Period\",(J26-J25),IF(#REF!=TRUE,(J26-J25),(J26-J25)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL26<>\"-\",AL26>0),(#REF!+$W$3)*AL26,0)","v":0},{"$f":"IF(ISERROR(X26*AJ26),\"-\",IF(AND(SUM($M$7:M26)>0,L26<>0),X26*AJ26,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z26=0,Z26=\"-\"),0,IF(I26=\"Repayment Period\",AJ26*Z26,SUM($Z$7:Z26)*AL26))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I26=\"Starting Point\",SUM($Z$8:Z26)*AL26,IF(I26=\"Repayment Period\",Z26*AJ26,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",19,"-",null,{"$error":"#REF!"},""]
[null,"Weighted Average Life of the transaction (Months)",{"$f":"F27*12","v":51},"Weighted Average Life of the transaction (Years)",{"$f":"AD4","v":4.25},{"$f":"WAL_Years+Disbursement_Period/24","v":4.25},null,null,"Repayment Period",60,{"$error":"#NAME?"},8,{"$f":"IF(AND('B.3 Profil splácení AWL'!I27=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I27=\"Zero Point\",I27=\"Disbursement Period\",I27=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J27=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I27=\"Disbursement Period\",'B.3 Profil splácení AWL'!I27=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I26=\"Starting Point\"),SUM($R$8:R27),AB26*($C$13/(12/(J27-J26))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J27>=Disbursement_Period/2,J26<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I27=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J27=\"-\",\"-\",IF(AND(J27<=Disbursement_Period,SUM($M$7:M27)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I27=\"Disbursement Period\",I27=\"Starting Point\"),SUM($M$7:M27)>0),AB26*V27*AF27/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J27=\"-\",\"-\",IF(AND(I27=\"Repayment Period\",SUM($M$7:M27)>0),AB26*V27*AF27/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,1.2857142857142858,null,{"$f":"IF(ISERROR(J27-J26=TRUE),\"-\",IF(I27=\"Repayment Period\",(J27-J26),IF(#REF!=TRUE,(J27-J26),(J27-J26)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL27<>\"-\",AL27>0),(#REF!+$W$3)*AL27,0)","v":0},{"$f":"IF(ISERROR(X27*AJ27),\"-\",IF(AND(SUM($M$7:M27)>0,L27<>0),X27*AJ27,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z27=0,Z27=\"-\"),0,IF(I27=\"Repayment Period\",AJ27*Z27,SUM($Z$7:Z27)*AL27))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I27=\"Starting Point\",SUM($Z$8:Z27)*AL27,IF(I27=\"Repayment Period\",Z27*AJ27,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",20,"-",null,{"$error":"#REF!"},""]
[null,"Extra Financial Data",null,null,{"$f":"IF(C8=\"Lease Scheme\",IF(F27=P4,\"\",\"Check WAL\"),IF(F27=AG4,\"\",\"Check WAL\"))","v":"Check WAL"},null,null,null,"Repayment Period",66,{"$error":"#NAME?"},9,{"$f":"IF(AND('B.3 Profil splácení AWL'!I28=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I28=\"Zero Point\",I28=\"Disbursement Period\",I28=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J28=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I28=\"Disbursement Period\",'B.3 Profil splácení AWL'!I28=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I27=\"Starting Point\"),SUM($R$8:R28),AB27*($C$13/(12/(J28-J27))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J28>=Disbursement_Period/2,J27<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I28=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J28=\"-\",\"-\",IF(AND(J28<=Disbursement_Period,SUM($M$7:M28)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I28=\"Disbursement Period\",I28=\"Starting Point\"),SUM($M$7:M28)>0),AB27*V28*AF28/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J28=\"-\",\"-\",IF(AND(I28=\"Repayment Period\",SUM($M$7:M28)>0),AB27*V28*AF28/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,1.6071428571428572,null,{"$f":"IF(ISERROR(J28-J27=TRUE),\"-\",IF(I28=\"Repayment Period\",(J28-J27),IF(#REF!=TRUE,(J28-J27),(J28-J27)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL28<>\"-\",AL28>0),(#REF!+$W$3)*AL28,0)","v":0},{"$f":"IF(ISERROR(X28*AJ28),\"-\",IF(AND(SUM($M$7:M28)>0,L28<>0),X28*AJ28,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z28=0,Z28=\"-\"),0,IF(I28=\"Repayment Period\",AJ28*Z28,SUM($Z$7:Z28)*AL28))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I28=\"Starting Point\",SUM($Z$8:Z28)*AL28,IF(I28=\"Repayment Period\",Z28*AJ28,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",21,"-",null,{"$error":"#REF!"},""]
[null,"Sum of Disbursements",{"$f":"SUM(M7:M918)","v":{"$error":"#REF!"}},"Present Value (Disbursements)",{"$f":"SUM(AV7:AV918)","v":0},null,null,null,"Repayment Period",72,{"$error":"#NAME?"},10,{"$f":"IF(AND('B.3 Profil splácení AWL'!I29=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I29=\"Zero Point\",I29=\"Disbursement Period\",I29=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J29=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I29=\"Disbursement Period\",'B.3 Profil splácení AWL'!I29=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I28=\"Starting Point\"),SUM($R$8:R29),AB28*($C$13/(12/(J29-J28))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J29>=Disbursement_Period/2,J28<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I29=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J29=\"-\",\"-\",IF(AND(J29<=Disbursement_Period,SUM($M$7:M29)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I29=\"Disbursement Period\",I29=\"Starting Point\"),SUM($M$7:M29)>0),AB28*V29*AF29/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J29=\"-\",\"-\",IF(AND(I29=\"Repayment Period\",SUM($M$7:M29)>0),AB28*V29*AF29/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,1.9642857142857144,null,{"$f":"IF(ISERROR(J29-J28=TRUE),\"-\",IF(I29=\"Repayment Period\",(J29-J28),IF(#REF!=TRUE,(J29-J28),(J29-J28)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL29<>\"-\",AL29>0),(#REF!+$W$3)*AL29,0)","v":0},{"$f":"IF(ISERROR(X29*AJ29),\"-\",IF(AND(SUM($M$7:M29)>0,L29<>0),X29*AJ29,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z29=0,Z29=\"-\"),0,IF(I29=\"Repayment Period\",AJ29*Z29,SUM($Z$7:Z29)*AL29))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I29=\"Starting Point\",SUM($Z$8:Z29)*AL29,IF(I29=\"Repayment Period\",Z29*AJ29,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",22,"-",null,{"$error":"#REF!"},""]
[null,"Sum of Principal repayments",{"$f":"SUM(Q7:Q918)","v":43999999.999999993},"Present Value (Principal repayments)",{"$f":"SUM(AW7:AW918)","v":0},null,null,null,"Repayment Period",78,{"$error":"#NAME?"},11,{"$f":"IF(AND('B.3 Profil splácení AWL'!I30=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I30=\"Zero Point\",I30=\"Disbursement Period\",I30=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J30=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I30=\"Disbursement Period\",'B.3 Profil splácení AWL'!I30=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I29=\"Starting Point\"),SUM($R$8:R30),AB29*($C$13/(12/(J30-J29))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J30>=Disbursement_Period/2,J29<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I30=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J30=\"-\",\"-\",IF(AND(J30<=Disbursement_Period,SUM($M$7:M30)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I30=\"Disbursement Period\",I30=\"Starting Point\"),SUM($M$7:M30)>0),AB29*V30*AF30/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J30=\"-\",\"-\",IF(AND(I30=\"Repayment Period\",SUM($M$7:M30)>0),AB29*V30*AF30/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,2.3571428571428572,null,{"$f":"IF(ISERROR(J30-J29=TRUE),\"-\",IF(I30=\"Repayment Period\",(J30-J29),IF(#REF!=TRUE,(J30-J29),(J30-J29)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL30<>\"-\",AL30>0),(#REF!+$W$3)*AL30,0)","v":0},{"$f":"IF(ISERROR(X30*AJ30),\"-\",IF(AND(SUM($M$7:M30)>0,L30<>0),X30*AJ30,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z30=0,Z30=\"-\"),0,IF(I30=\"Repayment Period\",AJ30*Z30,SUM($Z$7:Z30)*AL30))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I30=\"Starting Point\",SUM($Z$8:Z30)*AL30,IF(I30=\"Repayment Period\",Z30*AJ30,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",23,"-",null,{"$error":"#REF!"},""]
[null,"Sum of Interest payments",{"$f":"SUM(S7:S918)","v":{"$error":"#REF!"}},"Present Value (Interest payments)",{"$f":"SUM(AX7:AX918)","v":0},null,null,null,"Repayment Period",84,{"$error":"#NAME?"},12,{"$f":"IF(AND('B.3 Profil splácení AWL'!I31=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I31=\"Zero Point\",I31=\"Disbursement Period\",I31=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J31=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I31=\"Disbursement Period\",'B.3 Profil splácení AWL'!I31=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I30=\"Starting Point\"),SUM($R$8:R31),AB30*($C$13/(12/(J31-J30))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J31>=Disbursement_Period/2,J30<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I31=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J31=\"-\",\"-\",IF(AND(J31<=Disbursement_Period,SUM($M$7:M31)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I31=\"Disbursement Period\",I31=\"Starting Point\"),SUM($M$7:M31)>0),AB30*V31*AF31/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J31=\"-\",\"-\",IF(AND(I31=\"Repayment Period\",SUM($M$7:M31)>0),AB30*V31*AF31/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,2.7857142857142856,null,{"$f":"IF(ISERROR(J31-J30=TRUE),\"-\",IF(I31=\"Repayment Period\",(J31-J30),IF(#REF!=TRUE,(J31-J30),(J31-J30)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL31<>\"-\",AL31>0),(#REF!+$W$3)*AL31,0)","v":0},{"$f":"IF(ISERROR(X31*AJ31),\"-\",IF(AND(SUM($M$7:M31)>0,L31<>0),X31*AJ31,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z31=0,Z31=\"-\"),0,IF(I31=\"Repayment Period\",AJ31*Z31,SUM($Z$7:Z31)*AL31))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I31=\"Starting Point\",SUM($Z$8:Z31)*AL31,IF(I31=\"Repayment Period\",Z31*AJ31,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",24,"-",null,{"$error":"#REF!"},""]
[null,"Sum of Premium Payments",{"$f":"E21","v":{"$error":"#REF!"}},"Present Value (Premium payments)",{"$f":"SUM(AS8:AS919)","v":{"$error":"#REF!"}},null,null,null,"Repayment Period",90,{"$error":"#NAME?"},13,{"$f":"IF(AND('B.3 Profil splácení AWL'!I32=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I32=\"Zero Point\",I32=\"Disbursement Period\",I32=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J32=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I32=\"Disbursement Period\",'B.3 Profil splácení AWL'!I32=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I31=\"Starting Point\"),SUM($R$8:R32),AB31*($C$13/(12/(J32-J31))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J32>=Disbursement_Period/2,J31<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I32=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J32=\"-\",\"-\",IF(AND(J32<=Disbursement_Period,SUM($M$7:M32)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I32=\"Disbursement Period\",I32=\"Starting Point\"),SUM($M$7:M32)>0),AB31*V32*AF32/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J32=\"-\",\"-\",IF(AND(I32=\"Repayment Period\",SUM($M$7:M32)>0),AB31*V32*AF32/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,3.25,null,{"$f":"IF(ISERROR(J32-J31=TRUE),\"-\",IF(I32=\"Repayment Period\",(J32-J31),IF(#REF!=TRUE,(J32-J31),(J32-J31)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL32<>\"-\",AL32>0),(#REF!+$W$3)*AL32,0)","v":0},{"$f":"IF(ISERROR(X32*AJ32),\"-\",IF(AND(SUM($M$7:M32)>0,L32<>0),X32*AJ32,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z32=0,Z32=\"-\"),0,IF(I32=\"Repayment Period\",AJ32*Z32,SUM($Z$7:Z32)*AL32))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I32=\"Starting Point\",SUM($Z$8:Z32)*AL32,IF(I32=\"Repayment Period\",Z32*AJ32,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",25,"-",null,{"$error":"#REF!"},""]
[null,"Sum of Total payments",{"$f":"SUM(AA7:AA918)","v":{"$error":"#REF!"}},"Present Value (Total payments)",{"$f":"SUM(AY7:AY918)","v":0},null,null,null,"Repayment Period",96,{"$error":"#NAME?"},14,{"$f":"IF(AND('B.3 Profil splácení AWL'!I33=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I33=\"Zero Point\",I33=\"Disbursement Period\",I33=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,3142857.1428571427,"-",{"$f":"IF(J33=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I33=\"Disbursement Period\",'B.3 Profil splácení AWL'!I33=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I32=\"Starting Point\"),SUM($R$8:R33),AB32*($C$13/(12/(J33-J32))))))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(AND(J33>=Disbursement_Period/2,J32<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I33=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J33=\"-\",\"-\",IF(AND(J33<=Disbursement_Period,SUM($M$7:M33)>0),$C$20,$C$21))","v":{"$error":"#REF!"}},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I33=\"Disbursement Period\",I33=\"Starting Point\"),SUM($M$7:M33)>0),AB32*V33*AF33/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J33=\"-\",\"-\",IF(AND(I33=\"Repayment Period\",SUM($M$7:M33)>0),AB32*V33*AF33/12,0))","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},0,{"$error":"#REF!"},0,3.75,null,{"$f":"IF(ISERROR(J33-J32=TRUE),\"-\",IF(I33=\"Repayment Period\",(J33-J32),IF(#REF!=TRUE,(J33-J32),(J33-J32)/2)))","v":6},"-",null,null,"-","-",0,{"$f":"IF(AND(AL33<>\"-\",AL33>0),(#REF!+$W$3)*AL33,0)","v":0},{"$f":"IF(ISERROR(X33*AJ33),\"-\",IF(AND(SUM($M$7:M33)>0,L33<>0),X33*AJ33,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z33=0,Z33=\"-\"),0,IF(I33=\"Repayment Period\",AJ33*Z33,SUM($Z$7:Z33)*AL33))","v":{"$error":"#REF!"}},null,"-",{"$f":"IF(I33=\"Starting Point\",SUM($Z$8:Z33)*AL33,IF(I33=\"Repayment Period\",Z33*AJ33,0))","v":{"$error":"#REF!"}},null,"-","-","-","-","-",26,"-",null,{"$error":"#REF!"},""]
[null,"Return on Investment",{"$f":"($E$33-$E$29)/$E$29","v":{"$error":"#DIV/0!"}},null,null,null,null,null,"-","-","-",0,{"$f":"IF(AND('B.3 Profil splácení AWL'!I34=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I34=\"Zero Point\",I34=\"Disbursement Period\",I34=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J34=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I34=\"Disbursement Period\",'B.3 Profil splácení AWL'!I34=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I33=\"Starting Point\"),SUM($R$8:R34),AB33*($C$13/(12/(J34-J33))))))","v":"-"},"-",{"$f":"IF(AND(J34>=Disbursement_Period/2,J33<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I34=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J34=\"-\",\"-\",IF(AND(J34<=Disbursement_Period,SUM($M$7:M34)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I34=\"Disbursement Period\",I34=\"Starting Point\"),SUM($M$7:M34)>0),AB33*V34*AF34/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J34=\"-\",\"-\",IF(AND(I34=\"Repayment Period\",SUM($M$7:M34)>0),AB33*V34*AF34/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J34-J33=TRUE),\"-\",IF(I34=\"Repayment Period\",(J34-J33),IF(#REF!=TRUE,(J34-J33),(J34-J33)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL34<>\"-\",AL34>0),(#REF!+$W$3)*AL34,0)","v":0},{"$f":"IF(ISERROR(X34*AJ34),\"-\",IF(AND(SUM($M$7:M34)>0,L34<>0),X34*AJ34,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z34=0,Z34=\"-\"),0,IF(I34=\"Repayment Period\",AJ34*Z34,SUM($Z$7:Z34)*AL34))","v":0},null,0,{"$f":"IF(I34=\"Starting Point\",SUM($Z$8:Z34)*AL34,IF(I34=\"Repayment Period\",Z34*AJ34,0))","v":0},null,"-","-","-","-","-",27,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I35=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I35=\"Zero Point\",I35=\"Disbursement Period\",I35=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J35=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I35=\"Disbursement Period\",'B.3 Profil splácení AWL'!I35=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I34=\"Starting Point\"),SUM($R$8:R35),AB34*($C$13/(12/(J35-J34))))))","v":"-"},"-",{"$f":"IF(AND(J35>=Disbursement_Period/2,J34<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I35=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J35=\"-\",\"-\",IF(AND(J35<=Disbursement_Period,SUM($M$7:M35)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I35=\"Disbursement Period\",I35=\"Starting Point\"),SUM($M$7:M35)>0),AB34*V35*AF35/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J35=\"-\",\"-\",IF(AND(I35=\"Repayment Period\",SUM($M$7:M35)>0),AB34*V35*AF35/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J35-J34=TRUE),\"-\",IF(I35=\"Repayment Period\",(J35-J34),IF(#REF!=TRUE,(J35-J34),(J35-J34)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL35<>\"-\",AL35>0),(#REF!+$W$3)*AL35,0)","v":0},{"$f":"IF(ISERROR(X35*AJ35),\"-\",IF(AND(SUM($M$7:M35)>0,L35<>0),X35*AJ35,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z35=0,Z35=\"-\"),0,IF(I35=\"Repayment Period\",AJ35*Z35,SUM($Z$7:Z35)*AL35))","v":0},null,0,{"$f":"IF(I35=\"Starting Point\",SUM($Z$8:Z35)*AL35,IF(I35=\"Repayment Period\",Z35*AJ35,0))","v":0},null,"-","-","-","-","-",28,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I36=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I36=\"Zero Point\",I36=\"Disbursement Period\",I36=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J36=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I36=\"Disbursement Period\",'B.3 Profil splácení AWL'!I36=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I35=\"Starting Point\"),SUM($R$8:R36),AB35*($C$13/(12/(J36-J35))))))","v":"-"},"-",{"$f":"IF(AND(J36>=Disbursement_Period/2,J35<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I36=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J36=\"-\",\"-\",IF(AND(J36<=Disbursement_Period,SUM($M$7:M36)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I36=\"Disbursement Period\",I36=\"Starting Point\"),SUM($M$7:M36)>0),AB35*V36*AF36/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J36=\"-\",\"-\",IF(AND(I36=\"Repayment Period\",SUM($M$7:M36)>0),AB35*V36*AF36/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J36-J35=TRUE),\"-\",IF(I36=\"Repayment Period\",(J36-J35),IF(#REF!=TRUE,(J36-J35),(J36-J35)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL36<>\"-\",AL36>0),(#REF!+$W$3)*AL36,0)","v":0},{"$f":"IF(ISERROR(X36*AJ36),\"-\",IF(AND(SUM($M$7:M36)>0,L36<>0),X36*AJ36,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z36=0,Z36=\"-\"),0,IF(I36=\"Repayment Period\",AJ36*Z36,SUM($Z$7:Z36)*AL36))","v":0},null,0,{"$f":"IF(I36=\"Starting Point\",SUM($Z$8:Z36)*AL36,IF(I36=\"Repayment Period\",Z36*AJ36,0))","v":0},null,"-","-","-","-","-",29,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I37=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I37=\"Zero Point\",I37=\"Disbursement Period\",I37=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J37=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I37=\"Disbursement Period\",'B.3 Profil splácení AWL'!I37=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I36=\"Starting Point\"),SUM($R$8:R37),AB36*($C$13/(12/(J37-J36))))))","v":"-"},"-",{"$f":"IF(AND(J37>=Disbursement_Period/2,J36<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I37=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J37=\"-\",\"-\",IF(AND(J37<=Disbursement_Period,SUM($M$7:M37)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I37=\"Disbursement Period\",I37=\"Starting Point\"),SUM($M$7:M37)>0),AB36*V37*AF37/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J37=\"-\",\"-\",IF(AND(I37=\"Repayment Period\",SUM($M$7:M37)>0),AB36*V37*AF37/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J37-J36=TRUE),\"-\",IF(I37=\"Repayment Period\",(J37-J36),IF(#REF!=TRUE,(J37-J36),(J37-J36)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL37<>\"-\",AL37>0),(#REF!+$W$3)*AL37,0)","v":0},{"$f":"IF(ISERROR(X37*AJ37),\"-\",IF(AND(SUM($M$7:M37)>0,L37<>0),X37*AJ37,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z37=0,Z37=\"-\"),0,IF(I37=\"Repayment Period\",AJ37*Z37,SUM($Z$7:Z37)*AL37))","v":0},null,0,{"$f":"IF(I37=\"Starting Point\",SUM($Z$8:Z37)*AL37,IF(I37=\"Repayment Period\",Z37*AJ37,0))","v":0},null,"-","-","-","-","-",30,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I38=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I38=\"Zero Point\",I38=\"Disbursement Period\",I38=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J38=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I38=\"Disbursement Period\",'B.3 Profil splácení AWL'!I38=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I37=\"Starting Point\"),SUM($R$8:R38),AB37*($C$13/(12/(J38-J37))))))","v":"-"},"-",{"$f":"IF(AND(J38>=Disbursement_Period/2,J37<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I38=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J38=\"-\",\"-\",IF(AND(J38<=Disbursement_Period,SUM($M$7:M38)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I38=\"Disbursement Period\",I38=\"Starting Point\"),SUM($M$7:M38)>0),AB37*V38*AF38/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J38=\"-\",\"-\",IF(AND(I38=\"Repayment Period\",SUM($M$7:M38)>0),AB37*V38*AF38/12,0))","v":"-"},"","-",0,"-",0,0,{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(S38<>\"-\",\"← Input!\",IF(AND(S38=\"-\",OR(AB47<>\"\",AB47<>0)),\"←No\",\"\")))))","v":""},{"$f":"IF(ISERROR(J38-J37=TRUE),\"-\",IF(I38=\"Repayment Period\",(J38-J37),IF(#REF!=TRUE,(J38-J37),(J38-J37)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL38<>\"-\",AL38>0),(#REF!+$W$3)*AL38,0)","v":0},{"$f":"IF(ISERROR(X38*AJ38),\"-\",IF(AND(SUM($M$7:M38)>0,L38<>0),X38*AJ38,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z38=0,Z38=\"-\"),0,IF(I38=\"Repayment Period\",AJ38*Z38,SUM($Z$7:Z38)*AL38))","v":0},null,0,{"$f":"IF(I38=\"Starting Point\",SUM($Z$8:Z38)*AL38,IF(I38=\"Repayment Period\",Z38*AJ38,0))","v":0},null,"-","-","-","-","-",31,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I39=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I39=\"Zero Point\",I39=\"Disbursement Period\",I39=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J39=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I39=\"Disbursement Period\",'B.3 Profil splácení AWL'!I39=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I38=\"Starting Point\"),SUM($R$8:R39),AB38*($C$13/(12/(J39-J38))))))","v":"-"},"-",{"$f":"IF(AND(J39>=Disbursement_Period/2,J38<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I39=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J39=\"-\",\"-\",IF(AND(J39<=Disbursement_Period,SUM($M$7:M39)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I39=\"Disbursement Period\",I39=\"Starting Point\"),SUM($M$7:M39)>0),AB38*V39*AF39/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J39=\"-\",\"-\",IF(AND(I39=\"Repayment Period\",SUM($M$7:M39)>0),AB38*V39*AF39/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J39-J38=TRUE),\"-\",IF(I39=\"Repayment Period\",(J39-J38),IF(#REF!=TRUE,(J39-J38),(J39-J38)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL39<>\"-\",AL39>0),(#REF!+$W$3)*AL39,0)","v":0},{"$f":"IF(ISERROR(X39*AJ39),\"-\",IF(AND(SUM($M$7:M39)>0,L39<>0),X39*AJ39,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z39=0,Z39=\"-\"),0,IF(I39=\"Repayment Period\",AJ39*Z39,SUM($Z$7:Z39)*AL39))","v":0},null,0,{"$f":"IF(I39=\"Starting Point\",SUM($Z$8:Z39)*AL39,IF(I39=\"Repayment Period\",Z39*AJ39,0))","v":0},null,"-","-","-","-","-",32,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I40=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I40=\"Zero Point\",I40=\"Disbursement Period\",I40=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J40=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I40=\"Disbursement Period\",'B.3 Profil splácení AWL'!I40=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I39=\"Starting Point\"),SUM($R$8:R40),AB39*($C$13/(12/(J40-J39))))))","v":"-"},"-",{"$f":"IF(AND(J40>=Disbursement_Period/2,J39<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I40=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J40=\"-\",\"-\",IF(AND(J40<=Disbursement_Period,SUM($M$7:M40)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I40=\"Disbursement Period\",I40=\"Starting Point\"),SUM($M$7:M40)>0),AB39*V40*AF40/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J40=\"-\",\"-\",IF(AND(I40=\"Repayment Period\",SUM($M$7:M40)>0),AB39*V40*AF40/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J40-J39=TRUE),\"-\",IF(I40=\"Repayment Period\",(J40-J39),IF(#REF!=TRUE,(J40-J39),(J40-J39)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL40<>\"-\",AL40>0),(#REF!+$W$3)*AL40,0)","v":0},{"$f":"IF(ISERROR(X40*AJ40),\"-\",IF(AND(SUM($M$7:M40)>0,L40<>0),X40*AJ40,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z40=0,Z40=\"-\"),0,IF(I40=\"Repayment Period\",AJ40*Z40,SUM($Z$7:Z40)*AL40))","v":0},null,0,{"$f":"IF(I40=\"Starting Point\",SUM($Z$8:Z40)*AL40,IF(I40=\"Repayment Period\",Z40*AJ40,0))","v":0},null,"-","-","-","-","-",33,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I41=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I41=\"Zero Point\",I41=\"Disbursement Period\",I41=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J41=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I41=\"Disbursement Period\",'B.3 Profil splácení AWL'!I41=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I40=\"Starting Point\"),SUM($R$8:R41),AB40*($C$13/(12/(J41-J40))))))","v":"-"},"-",{"$f":"IF(AND(J41>=Disbursement_Period/2,J40<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I41=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J41=\"-\",\"-\",IF(AND(J41<=Disbursement_Period,SUM($M$7:M41)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I41=\"Disbursement Period\",I41=\"Starting Point\"),SUM($M$7:M41)>0),AB40*V41*AF41/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J41=\"-\",\"-\",IF(AND(I41=\"Repayment Period\",SUM($M$7:M41)>0),AB40*V41*AF41/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J41-J40=TRUE),\"-\",IF(I41=\"Repayment Period\",(J41-J40),IF(#REF!=TRUE,(J41-J40),(J41-J40)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL41<>\"-\",AL41>0),(#REF!+$W$3)*AL41,0)","v":0},{"$f":"IF(ISERROR(X41*AJ41),\"-\",IF(AND(SUM($M$7:M41)>0,L41<>0),X41*AJ41,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z41=0,Z41=\"-\"),0,IF(I41=\"Repayment Period\",AJ41*Z41,SUM($Z$7:Z41)*AL41))","v":0},null,0,{"$f":"IF(I41=\"Starting Point\",SUM($Z$8:Z41)*AL41,IF(I41=\"Repayment Period\",Z41*AJ41,0))","v":0},null,"-","-","-","-","-",34,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I42=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I42=\"Zero Point\",I42=\"Disbursement Period\",I42=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J42=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I42=\"Disbursement Period\",'B.3 Profil splácení AWL'!I42=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I41=\"Starting Point\"),SUM($R$8:R42),AB41*($C$13/(12/(J42-J41))))))","v":"-"},"-",{"$f":"IF(AND(J42>=Disbursement_Period/2,J41<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I42=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J42=\"-\",\"-\",IF(AND(J42<=Disbursement_Period,SUM($M$7:M42)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I42=\"Disbursement Period\",I42=\"Starting Point\"),SUM($M$7:M42)>0),AB41*V42*AF42/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J42=\"-\",\"-\",IF(AND(I42=\"Repayment Period\",SUM($M$7:M42)>0),AB41*V42*AF42/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J42-J41=TRUE),\"-\",IF(I42=\"Repayment Period\",(J42-J41),IF(#REF!=TRUE,(J42-J41),(J42-J41)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL42<>\"-\",AL42>0),(#REF!+$W$3)*AL42,0)","v":0},{"$f":"IF(ISERROR(X42*AJ42),\"-\",IF(AND(SUM($M$7:M42)>0,L42<>0),X42*AJ42,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z42=0,Z42=\"-\"),0,IF(I42=\"Repayment Period\",AJ42*Z42,SUM($Z$7:Z42)*AL42))","v":0},null,0,{"$f":"IF(I42=\"Starting Point\",SUM($Z$8:Z42)*AL42,IF(I42=\"Repayment Period\",Z42*AJ42,0))","v":0},null,"-","-","-","-","-",35,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I43=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I43=\"Zero Point\",I43=\"Disbursement Period\",I43=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J43=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I43=\"Disbursement Period\",'B.3 Profil splácení AWL'!I43=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I42=\"Starting Point\"),SUM($R$8:R43),AB42*($C$13/(12/(J43-J42))))))","v":"-"},"-",{"$f":"IF(AND(J43>=Disbursement_Period/2,J42<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I43=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J43=\"-\",\"-\",IF(AND(J43<=Disbursement_Period,SUM($M$7:M43)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I43=\"Disbursement Period\",I43=\"Starting Point\"),SUM($M$7:M43)>0),AB42*V43*AF43/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J43=\"-\",\"-\",IF(AND(I43=\"Repayment Period\",SUM($M$7:M43)>0),AB42*V43*AF43/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J43-J42=TRUE),\"-\",IF(I43=\"Repayment Period\",(J43-J42),IF(#REF!=TRUE,(J43-J42),(J43-J42)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL43<>\"-\",AL43>0),(#REF!+$W$3)*AL43,0)","v":0},{"$f":"IF(ISERROR(X43*AJ43),\"-\",IF(AND(SUM($M$7:M43)>0,L43<>0),X43*AJ43,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z43=0,Z43=\"-\"),0,IF(I43=\"Repayment Period\",AJ43*Z43,SUM($Z$7:Z43)*AL43))","v":0},null,0,{"$f":"IF(I43=\"Starting Point\",SUM($Z$8:Z43)*AL43,IF(I43=\"Repayment Period\",Z43*AJ43,0))","v":0},null,"-","-","-","-","-",36,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I44=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I44=\"Zero Point\",I44=\"Disbursement Period\",I44=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J44=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I44=\"Disbursement Period\",'B.3 Profil splácení AWL'!I44=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I43=\"Starting Point\"),SUM($R$8:R44),AB43*($C$13/(12/(J44-J43))))))","v":"-"},"-",{"$f":"IF(AND(J44>=Disbursement_Period/2,J43<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I44=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J44=\"-\",\"-\",IF(AND(J44<=Disbursement_Period,SUM($M$7:M44)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I44=\"Disbursement Period\",I44=\"Starting Point\"),SUM($M$7:M44)>0),AB43*V44*AF44/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J44=\"-\",\"-\",IF(AND(I44=\"Repayment Period\",SUM($M$7:M44)>0),AB43*V44*AF44/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J44-J43=TRUE),\"-\",IF(I44=\"Repayment Period\",(J44-J43),IF(#REF!=TRUE,(J44-J43),(J44-J43)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL44<>\"-\",AL44>0),(#REF!+$W$3)*AL44,0)","v":0},{"$f":"IF(ISERROR(X44*AJ44),\"-\",IF(AND(SUM($M$7:M44)>0,L44<>0),X44*AJ44,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z44=0,Z44=\"-\"),0,IF(I44=\"Repayment Period\",AJ44*Z44,SUM($Z$7:Z44)*AL44))","v":0},null,0,{"$f":"IF(I44=\"Starting Point\",SUM($Z$8:Z44)*AL44,IF(I44=\"Repayment Period\",Z44*AJ44,0))","v":0},null,"-","-","-","-","-",37,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I45=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I45=\"Zero Point\",I45=\"Disbursement Period\",I45=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J45=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I45=\"Disbursement Period\",'B.3 Profil splácení AWL'!I45=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I44=\"Starting Point\"),SUM($R$8:R45),AB44*($C$13/(12/(J45-J44))))))","v":"-"},"-",{"$f":"IF(AND(J45>=Disbursement_Period/2,J44<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I45=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J45=\"-\",\"-\",IF(AND(J45<=Disbursement_Period,SUM($M$7:M45)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I45=\"Disbursement Period\",I45=\"Starting Point\"),SUM($M$7:M45)>0),AB44*V45*AF45/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J45=\"-\",\"-\",IF(AND(I45=\"Repayment Period\",SUM($M$7:M45)>0),AB44*V45*AF45/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J45-J44=TRUE),\"-\",IF(I45=\"Repayment Period\",(J45-J44),IF(#REF!=TRUE,(J45-J44),(J45-J44)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL45<>\"-\",AL45>0),(#REF!+$W$3)*AL45,0)","v":0},{"$f":"IF(ISERROR(X45*AJ45),\"-\",IF(AND(SUM($M$7:M45)>0,L45<>0),X45*AJ45,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z45=0,Z45=\"-\"),0,IF(I45=\"Repayment Period\",AJ45*Z45,SUM($Z$7:Z45)*AL45))","v":0},null,0,{"$f":"IF(I45=\"Starting Point\",SUM($Z$8:Z45)*AL45,IF(I45=\"Repayment Period\",Z45*AJ45,0))","v":0},null,"-","-","-","-","-",38,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I46=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I46=\"Zero Point\",I46=\"Disbursement Period\",I46=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J46=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I46=\"Disbursement Period\",'B.3 Profil splácení AWL'!I46=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I45=\"Starting Point\"),SUM($R$8:R46),AB45*($C$13/(12/(J46-J45))))))","v":"-"},"-",{"$f":"IF(AND(J46>=Disbursement_Period/2,J45<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I46=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J46=\"-\",\"-\",IF(AND(J46<=Disbursement_Period,SUM($M$7:M46)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I46=\"Disbursement Period\",I46=\"Starting Point\"),SUM($M$7:M46)>0),AB45*V46*AF46/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J46=\"-\",\"-\",IF(AND(I46=\"Repayment Period\",SUM($M$7:M46)>0),AB45*V46*AF46/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J46-J45=TRUE),\"-\",IF(I46=\"Repayment Period\",(J46-J45),IF(#REF!=TRUE,(J46-J45),(J46-J45)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL46<>\"-\",AL46>0),(#REF!+$W$3)*AL46,0)","v":0},{"$f":"IF(ISERROR(X46*AJ46),\"-\",IF(AND(SUM($M$7:M46)>0,L46<>0),X46*AJ46,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z46=0,Z46=\"-\"),0,IF(I46=\"Repayment Period\",AJ46*Z46,SUM($Z$7:Z46)*AL46))","v":0},null,0,{"$f":"IF(I46=\"Starting Point\",SUM($Z$8:Z46)*AL46,IF(I46=\"Repayment Period\",Z46*AJ46,0))","v":0},null,"-","-","-","-","-",39,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I47=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I47=\"Zero Point\",I47=\"Disbursement Period\",I47=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J47=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I47=\"Disbursement Period\",'B.3 Profil splácení AWL'!I47=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I46=\"Starting Point\"),SUM($R$8:R47),AB46*($C$13/(12/(J47-J46))))))","v":"-"},"-",{"$f":"IF(AND(J47>=Disbursement_Period/2,J46<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I47=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J47=\"-\",\"-\",IF(AND(J47<=Disbursement_Period,SUM($M$7:M47)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I47=\"Disbursement Period\",I47=\"Starting Point\"),SUM($M$7:M47)>0),AB46*V47*AF47/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J47=\"-\",\"-\",IF(AND(I47=\"Repayment Period\",SUM($M$7:M47)>0),AB46*V47*AF47/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J47-J46=TRUE),\"-\",IF(I47=\"Repayment Period\",(J47-J46),IF(#REF!=TRUE,(J47-J46),(J47-J46)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL47<>\"-\",AL47>0),(#REF!+$W$3)*AL47,0)","v":0},{"$f":"IF(ISERROR(X47*AJ47),\"-\",IF(AND(SUM($M$7:M47)>0,L47<>0),X47*AJ47,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z47=0,Z47=\"-\"),0,IF(I47=\"Repayment Period\",AJ47*Z47,SUM($Z$7:Z47)*AL47))","v":0},null,0,{"$f":"IF(I47=\"Starting Point\",SUM($Z$8:Z47)*AL47,IF(I47=\"Repayment Period\",Z47*AJ47,0))","v":0},null,"-","-","-","-","-",40,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I48=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I48=\"Zero Point\",I48=\"Disbursement Period\",I48=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J48=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I48=\"Disbursement Period\",'B.3 Profil splácení AWL'!I48=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I47=\"Starting Point\"),SUM($R$8:R48),AB47*($C$13/(12/(J48-J47))))))","v":"-"},"-",{"$f":"IF(AND(J48>=Disbursement_Period/2,J47<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I48=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J48=\"-\",\"-\",IF(AND(J48<=Disbursement_Period,SUM($M$7:M48)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I48=\"Disbursement Period\",I48=\"Starting Point\"),SUM($M$7:M48)>0),AB47*V48*AF48/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J48=\"-\",\"-\",IF(AND(I48=\"Repayment Period\",SUM($M$7:M48)>0),AB47*V48*AF48/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J48-J47=TRUE),\"-\",IF(I48=\"Repayment Period\",(J48-J47),IF(#REF!=TRUE,(J48-J47),(J48-J47)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL48<>\"-\",AL48>0),(#REF!+$W$3)*AL48,0)","v":0},{"$f":"IF(ISERROR(X48*AJ48),\"-\",IF(AND(SUM($M$7:M48)>0,L48<>0),X48*AJ48,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z48=0,Z48=\"-\"),0,IF(I48=\"Repayment Period\",AJ48*Z48,SUM($Z$7:Z48)*AL48))","v":0},null,0,{"$f":"IF(I48=\"Starting Point\",SUM($Z$8:Z48)*AL48,IF(I48=\"Repayment Period\",Z48*AJ48,0))","v":0},null,"-","-","-","-","-",41,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I49=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I49=\"Zero Point\",I49=\"Disbursement Period\",I49=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J49=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I49=\"Disbursement Period\",'B.3 Profil splácení AWL'!I49=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I48=\"Starting Point\"),SUM($R$8:R49),AB48*($C$13/(12/(J49-J48))))))","v":"-"},"-",{"$f":"IF(AND(J49>=Disbursement_Period/2,J48<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I49=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J49=\"-\",\"-\",IF(AND(J49<=Disbursement_Period,SUM($M$7:M49)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I49=\"Disbursement Period\",I49=\"Starting Point\"),SUM($M$7:M49)>0),AB48*V49*AF49/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J49=\"-\",\"-\",IF(AND(I49=\"Repayment Period\",SUM($M$7:M49)>0),AB48*V49*AF49/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J49-J48=TRUE),\"-\",IF(I49=\"Repayment Period\",(J49-J48),IF(#REF!=TRUE,(J49-J48),(J49-J48)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL49<>\"-\",AL49>0),(#REF!+$W$3)*AL49,0)","v":0},{"$f":"IF(ISERROR(X49*AJ49),\"-\",IF(AND(SUM($M$7:M49)>0,L49<>0),X49*AJ49,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z49=0,Z49=\"-\"),0,IF(I49=\"Repayment Period\",AJ49*Z49,SUM($Z$7:Z49)*AL49))","v":0},null,0,{"$f":"IF(I49=\"Starting Point\",SUM($Z$8:Z49)*AL49,IF(I49=\"Repayment Period\",Z49*AJ49,0))","v":0},null,"-","-","-","-","-",42,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I50=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I50=\"Zero Point\",I50=\"Disbursement Period\",I50=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J50=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I50=\"Disbursement Period\",'B.3 Profil splácení AWL'!I50=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I49=\"Starting Point\"),SUM($R$8:R50),AB49*($C$13/(12/(J50-J49))))))","v":"-"},"-",{"$f":"IF(AND(J50>=Disbursement_Period/2,J49<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I50=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J50=\"-\",\"-\",IF(AND(J50<=Disbursement_Period,SUM($M$7:M50)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I50=\"Disbursement Period\",I50=\"Starting Point\"),SUM($M$7:M50)>0),AB49*V50*AF50/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J50=\"-\",\"-\",IF(AND(I50=\"Repayment Period\",SUM($M$7:M50)>0),AB49*V50*AF50/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J50-J49=TRUE),\"-\",IF(I50=\"Repayment Period\",(J50-J49),IF(#REF!=TRUE,(J50-J49),(J50-J49)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL50<>\"-\",AL50>0),(#REF!+$W$3)*AL50,0)","v":0},{"$f":"IF(ISERROR(X50*AJ50),\"-\",IF(AND(SUM($M$7:M50)>0,L50<>0),X50*AJ50,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z50=0,Z50=\"-\"),0,IF(I50=\"Repayment Period\",AJ50*Z50,SUM($Z$7:Z50)*AL50))","v":0},null,0,{"$f":"IF(I50=\"Starting Point\",SUM($Z$8:Z50)*AL50,IF(I50=\"Repayment Period\",Z50*AJ50,0))","v":0},null,"-","-","-","-","-",43,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I51=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I51=\"Zero Point\",I51=\"Disbursement Period\",I51=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J51=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I51=\"Disbursement Period\",'B.3 Profil splácení AWL'!I51=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I50=\"Starting Point\"),SUM($R$8:R51),AB50*($C$13/(12/(J51-J50))))))","v":"-"},"-",{"$f":"IF(AND(J51>=Disbursement_Period/2,J50<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I51=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J51=\"-\",\"-\",IF(AND(J51<=Disbursement_Period,SUM($M$7:M51)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I51=\"Disbursement Period\",I51=\"Starting Point\"),SUM($M$7:M51)>0),AB50*V51*AF51/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J51=\"-\",\"-\",IF(AND(I51=\"Repayment Period\",SUM($M$7:M51)>0),AB50*V51*AF51/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J51-J50=TRUE),\"-\",IF(I51=\"Repayment Period\",(J51-J50),IF(#REF!=TRUE,(J51-J50),(J51-J50)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL51<>\"-\",AL51>0),(#REF!+$W$3)*AL51,0)","v":0},{"$f":"IF(ISERROR(X51*AJ51),\"-\",IF(AND(SUM($M$7:M51)>0,L51<>0),X51*AJ51,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z51=0,Z51=\"-\"),0,IF(I51=\"Repayment Period\",AJ51*Z51,SUM($Z$7:Z51)*AL51))","v":0},null,0,{"$f":"IF(I51=\"Starting Point\",SUM($Z$8:Z51)*AL51,IF(I51=\"Repayment Period\",Z51*AJ51,0))","v":0},null,"-","-","-","-","-",44,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I52=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I52=\"Zero Point\",I52=\"Disbursement Period\",I52=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J52=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I52=\"Disbursement Period\",'B.3 Profil splácení AWL'!I52=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I51=\"Starting Point\"),SUM($R$8:R52),AB51*($C$13/(12/(J52-J51))))))","v":"-"},"-",{"$f":"IF(AND(J52>=Disbursement_Period/2,J51<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I52=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J52=\"-\",\"-\",IF(AND(J52<=Disbursement_Period,SUM($M$7:M52)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I52=\"Disbursement Period\",I52=\"Starting Point\"),SUM($M$7:M52)>0),AB51*V52*AF52/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J52=\"-\",\"-\",IF(AND(I52=\"Repayment Period\",SUM($M$7:M52)>0),AB51*V52*AF52/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J52-J51=TRUE),\"-\",IF(I52=\"Repayment Period\",(J52-J51),IF(#REF!=TRUE,(J52-J51),(J52-J51)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL52<>\"-\",AL52>0),(#REF!+$W$3)*AL52,0)","v":0},{"$f":"IF(ISERROR(X52*AJ52),\"-\",IF(AND(SUM($M$7:M52)>0,L52<>0),X52*AJ52,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z52=0,Z52=\"-\"),0,IF(I52=\"Repayment Period\",AJ52*Z52,SUM($Z$7:Z52)*AL52))","v":0},null,0,{"$f":"IF(I52=\"Starting Point\",SUM($Z$8:Z52)*AL52,IF(I52=\"Repayment Period\",Z52*AJ52,0))","v":0},null,"-","-","-","-","-",45,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I53=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I53=\"Zero Point\",I53=\"Disbursement Period\",I53=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J53=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I53=\"Disbursement Period\",'B.3 Profil splácení AWL'!I53=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I52=\"Starting Point\"),SUM($R$8:R53),AB52*($C$13/(12/(J53-J52))))))","v":"-"},"-",{"$f":"IF(AND(J53>=Disbursement_Period/2,J52<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I53=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J53=\"-\",\"-\",IF(AND(J53<=Disbursement_Period,SUM($M$7:M53)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I53=\"Disbursement Period\",I53=\"Starting Point\"),SUM($M$7:M53)>0),AB52*V53*AF53/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J53=\"-\",\"-\",IF(AND(I53=\"Repayment Period\",SUM($M$7:M53)>0),AB52*V53*AF53/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J53-J52=TRUE),\"-\",IF(I53=\"Repayment Period\",(J53-J52),IF(#REF!=TRUE,(J53-J52),(J53-J52)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL53<>\"-\",AL53>0),(#REF!+$W$3)*AL53,0)","v":0},{"$f":"IF(ISERROR(X53*AJ53),\"-\",IF(AND(SUM($M$7:M53)>0,L53<>0),X53*AJ53,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z53=0,Z53=\"-\"),0,IF(I53=\"Repayment Period\",AJ53*Z53,SUM($Z$7:Z53)*AL53))","v":0},null,0,{"$f":"IF(I53=\"Starting Point\",SUM($Z$8:Z53)*AL53,IF(I53=\"Repayment Period\",Z53*AJ53,0))","v":0},null,"-","-","-","-","-",46,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I54=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I54=\"Zero Point\",I54=\"Disbursement Period\",I54=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J54=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I54=\"Disbursement Period\",'B.3 Profil splácení AWL'!I54=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I53=\"Starting Point\"),SUM($R$8:R54),AB53*($C$13/(12/(J54-J53))))))","v":"-"},"-",{"$f":"IF(AND(J54>=Disbursement_Period/2,J53<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I54=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J54=\"-\",\"-\",IF(AND(J54<=Disbursement_Period,SUM($M$7:M54)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I54=\"Disbursement Period\",I54=\"Starting Point\"),SUM($M$7:M54)>0),AB53*V54*AF54/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J54=\"-\",\"-\",IF(AND(I54=\"Repayment Period\",SUM($M$7:M54)>0),AB53*V54*AF54/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J54-J53=TRUE),\"-\",IF(I54=\"Repayment Period\",(J54-J53),IF(#REF!=TRUE,(J54-J53),(J54-J53)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL54<>\"-\",AL54>0),(#REF!+$W$3)*AL54,0)","v":0},{"$f":"IF(ISERROR(X54*AJ54),\"-\",IF(AND(SUM($M$7:M54)>0,L54<>0),X54*AJ54,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z54=0,Z54=\"-\"),0,IF(I54=\"Repayment Period\",AJ54*Z54,SUM($Z$7:Z54)*AL54))","v":0},null,0,{"$f":"IF(I54=\"Starting Point\",SUM($Z$8:Z54)*AL54,IF(I54=\"Repayment Period\",Z54*AJ54,0))","v":0},null,"-","-","-","-","-",47,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I55=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I55=\"Zero Point\",I55=\"Disbursement Period\",I55=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J55=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I55=\"Disbursement Period\",'B.3 Profil splácení AWL'!I55=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I54=\"Starting Point\"),SUM($R$8:R55),AB54*($C$13/(12/(J55-J54))))))","v":"-"},"-",{"$f":"IF(AND(J55>=Disbursement_Period/2,J54<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I55=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J55=\"-\",\"-\",IF(AND(J55<=Disbursement_Period,SUM($M$7:M55)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I55=\"Disbursement Period\",I55=\"Starting Point\"),SUM($M$7:M55)>0),AB54*V55*AF55/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J55=\"-\",\"-\",IF(AND(I55=\"Repayment Period\",SUM($M$7:M55)>0),AB54*V55*AF55/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J55-J54=TRUE),\"-\",IF(I55=\"Repayment Period\",(J55-J54),IF(#REF!=TRUE,(J55-J54),(J55-J54)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL55<>\"-\",AL55>0),(#REF!+$W$3)*AL55,0)","v":0},{"$f":"IF(ISERROR(X55*AJ55),\"-\",IF(AND(SUM($M$7:M55)>0,L55<>0),X55*AJ55,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z55=0,Z55=\"-\"),0,IF(I55=\"Repayment Period\",AJ55*Z55,SUM($Z$7:Z55)*AL55))","v":0},null,0,{"$f":"IF(I55=\"Starting Point\",SUM($Z$8:Z55)*AL55,IF(I55=\"Repayment Period\",Z55*AJ55,0))","v":0},null,"-","-","-","-","-",48,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I56=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I56=\"Zero Point\",I56=\"Disbursement Period\",I56=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J56=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I56=\"Disbursement Period\",'B.3 Profil splácení AWL'!I56=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I55=\"Starting Point\"),SUM($R$8:R56),AB55*($C$13/(12/(J56-J55))))))","v":"-"},"-",{"$f":"IF(AND(J56>=Disbursement_Period/2,J55<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I56=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J56=\"-\",\"-\",IF(AND(J56<=Disbursement_Period,SUM($M$7:M56)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I56=\"Disbursement Period\",I56=\"Starting Point\"),SUM($M$7:M56)>0),AB55*V56*AF56/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J56=\"-\",\"-\",IF(AND(I56=\"Repayment Period\",SUM($M$7:M56)>0),AB55*V56*AF56/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J56-J55=TRUE),\"-\",IF(I56=\"Repayment Period\",(J56-J55),IF(#REF!=TRUE,(J56-J55),(J56-J55)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL56<>\"-\",AL56>0),(#REF!+$W$3)*AL56,0)","v":0},{"$f":"IF(ISERROR(X56*AJ56),\"-\",IF(AND(SUM($M$7:M56)>0,L56<>0),X56*AJ56,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z56=0,Z56=\"-\"),0,IF(I56=\"Repayment Period\",AJ56*Z56,SUM($Z$7:Z56)*AL56))","v":0},null,0,{"$f":"IF(I56=\"Starting Point\",SUM($Z$8:Z56)*AL56,IF(I56=\"Repayment Period\",Z56*AJ56,0))","v":0},null,"-","-","-","-","-",49,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I57=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I57=\"Zero Point\",I57=\"Disbursement Period\",I57=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J57=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I57=\"Disbursement Period\",'B.3 Profil splácení AWL'!I57=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I56=\"Starting Point\"),SUM($R$8:R57),AB56*($C$13/(12/(J57-J56))))))","v":"-"},"-",{"$f":"IF(AND(J57>=Disbursement_Period/2,J56<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I57=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J57=\"-\",\"-\",IF(AND(J57<=Disbursement_Period,SUM($M$7:M57)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I57=\"Disbursement Period\",I57=\"Starting Point\"),SUM($M$7:M57)>0),AB56*V57*AF57/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J57=\"-\",\"-\",IF(AND(I57=\"Repayment Period\",SUM($M$7:M57)>0),AB56*V57*AF57/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J57-J56=TRUE),\"-\",IF(I57=\"Repayment Period\",(J57-J56),IF(#REF!=TRUE,(J57-J56),(J57-J56)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL57<>\"-\",AL57>0),(#REF!+$W$3)*AL57,0)","v":0},{"$f":"IF(ISERROR(X57*AJ57),\"-\",IF(AND(SUM($M$7:M57)>0,L57<>0),X57*AJ57,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z57=0,Z57=\"-\"),0,IF(I57=\"Repayment Period\",AJ57*Z57,SUM($Z$7:Z57)*AL57))","v":0},null,0,{"$f":"IF(I57=\"Starting Point\",SUM($Z$8:Z57)*AL57,IF(I57=\"Repayment Period\",Z57*AJ57,0))","v":0},null,"-","-","-","-","-",50,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I58=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I58=\"Zero Point\",I58=\"Disbursement Period\",I58=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J58=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I58=\"Disbursement Period\",'B.3 Profil splácení AWL'!I58=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I57=\"Starting Point\"),SUM($R$8:R58),AB57*($C$13/(12/(J58-J57))))))","v":"-"},"-",{"$f":"IF(AND(J58>=Disbursement_Period/2,J57<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I58=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J58=\"-\",\"-\",IF(AND(J58<=Disbursement_Period,SUM($M$7:M58)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I58=\"Disbursement Period\",I58=\"Starting Point\"),SUM($M$7:M58)>0),AB57*V58*AF58/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J58=\"-\",\"-\",IF(AND(I58=\"Repayment Period\",SUM($M$7:M58)>0),AB57*V58*AF58/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J58-J57=TRUE),\"-\",IF(I58=\"Repayment Period\",(J58-J57),IF(#REF!=TRUE,(J58-J57),(J58-J57)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL58<>\"-\",AL58>0),(#REF!+$W$3)*AL58,0)","v":0},{"$f":"IF(ISERROR(X58*AJ58),\"-\",IF(AND(SUM($M$7:M58)>0,L58<>0),X58*AJ58,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z58=0,Z58=\"-\"),0,IF(I58=\"Repayment Period\",AJ58*Z58,SUM($Z$7:Z58)*AL58))","v":0},null,0,{"$f":"IF(I58=\"Starting Point\",SUM($Z$8:Z58)*AL58,IF(I58=\"Repayment Period\",Z58*AJ58,0))","v":0},null,"-","-","-","-","-",51,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I59=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I59=\"Zero Point\",I59=\"Disbursement Period\",I59=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J59=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I59=\"Disbursement Period\",'B.3 Profil splácení AWL'!I59=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I58=\"Starting Point\"),SUM($R$8:R59),AB58*($C$13/(12/(J59-J58))))))","v":"-"},"-",{"$f":"IF(AND(J59>=Disbursement_Period/2,J58<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I59=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J59=\"-\",\"-\",IF(AND(J59<=Disbursement_Period,SUM($M$7:M59)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I59=\"Disbursement Period\",I59=\"Starting Point\"),SUM($M$7:M59)>0),AB58*V59*AF59/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J59=\"-\",\"-\",IF(AND(I59=\"Repayment Period\",SUM($M$7:M59)>0),AB58*V59*AF59/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J59-J58=TRUE),\"-\",IF(I59=\"Repayment Period\",(J59-J58),IF(#REF!=TRUE,(J59-J58),(J59-J58)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL59<>\"-\",AL59>0),(#REF!+$W$3)*AL59,0)","v":0},{"$f":"IF(ISERROR(X59*AJ59),\"-\",IF(AND(SUM($M$7:M59)>0,L59<>0),X59*AJ59,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z59=0,Z59=\"-\"),0,IF(I59=\"Repayment Period\",AJ59*Z59,SUM($Z$7:Z59)*AL59))","v":0},null,0,{"$f":"IF(I59=\"Starting Point\",SUM($Z$8:Z59)*AL59,IF(I59=\"Repayment Period\",Z59*AJ59,0))","v":0},null,"-","-","-","-","-",52,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I60=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I60=\"Zero Point\",I60=\"Disbursement Period\",I60=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J60=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I60=\"Disbursement Period\",'B.3 Profil splácení AWL'!I60=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I59=\"Starting Point\"),SUM($R$8:R60),AB59*($C$13/(12/(J60-J59))))))","v":"-"},"-",{"$f":"IF(AND(J60>=Disbursement_Period/2,J59<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I60=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J60=\"-\",\"-\",IF(AND(J60<=Disbursement_Period,SUM($M$7:M60)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I60=\"Disbursement Period\",I60=\"Starting Point\"),SUM($M$7:M60)>0),AB59*V60*AF60/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J60=\"-\",\"-\",IF(AND(I60=\"Repayment Period\",SUM($M$7:M60)>0),AB59*V60*AF60/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J60-J59=TRUE),\"-\",IF(I60=\"Repayment Period\",(J60-J59),IF(#REF!=TRUE,(J60-J59),(J60-J59)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL60<>\"-\",AL60>0),(#REF!+$W$3)*AL60,0)","v":0},{"$f":"IF(ISERROR(X60*AJ60),\"-\",IF(AND(SUM($M$7:M60)>0,L60<>0),X60*AJ60,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z60=0,Z60=\"-\"),0,IF(I60=\"Repayment Period\",AJ60*Z60,SUM($Z$7:Z60)*AL60))","v":0},null,0,{"$f":"IF(I60=\"Starting Point\",SUM($Z$8:Z60)*AL60,IF(I60=\"Repayment Period\",Z60*AJ60,0))","v":0},null,"-","-","-","-","-",53,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I61=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I61=\"Zero Point\",I61=\"Disbursement Period\",I61=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J61=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I61=\"Disbursement Period\",'B.3 Profil splácení AWL'!I61=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I60=\"Starting Point\"),SUM($R$8:R61),AB60*($C$13/(12/(J61-J60))))))","v":"-"},"-",{"$f":"IF(AND(J61>=Disbursement_Period/2,J60<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I61=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J61=\"-\",\"-\",IF(AND(J61<=Disbursement_Period,SUM($M$7:M61)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I61=\"Disbursement Period\",I61=\"Starting Point\"),SUM($M$7:M61)>0),AB60*V61*AF61/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J61=\"-\",\"-\",IF(AND(I61=\"Repayment Period\",SUM($M$7:M61)>0),AB60*V61*AF61/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J61-J60=TRUE),\"-\",IF(I61=\"Repayment Period\",(J61-J60),IF(#REF!=TRUE,(J61-J60),(J61-J60)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL61<>\"-\",AL61>0),(#REF!+$W$3)*AL61,0)","v":0},{"$f":"IF(ISERROR(X61*AJ61),\"-\",IF(AND(SUM($M$7:M61)>0,L61<>0),X61*AJ61,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z61=0,Z61=\"-\"),0,IF(I61=\"Repayment Period\",AJ61*Z61,SUM($Z$7:Z61)*AL61))","v":0},null,0,{"$f":"IF(I61=\"Starting Point\",SUM($Z$8:Z61)*AL61,IF(I61=\"Repayment Period\",Z61*AJ61,0))","v":0},null,"-","-","-","-","-",54,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I62=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I62=\"Zero Point\",I62=\"Disbursement Period\",I62=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J62=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I62=\"Disbursement Period\",'B.3 Profil splácení AWL'!I62=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I61=\"Starting Point\"),SUM($R$8:R62),AB61*($C$13/(12/(J62-J61))))))","v":"-"},"-",{"$f":"IF(AND(J62>=Disbursement_Period/2,J61<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I62=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J62=\"-\",\"-\",IF(AND(J62<=Disbursement_Period,SUM($M$7:M62)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I62=\"Disbursement Period\",I62=\"Starting Point\"),SUM($M$7:M62)>0),AB61*V62*AF62/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J62=\"-\",\"-\",IF(AND(I62=\"Repayment Period\",SUM($M$7:M62)>0),AB61*V62*AF62/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J62-J61=TRUE),\"-\",IF(I62=\"Repayment Period\",(J62-J61),IF(#REF!=TRUE,(J62-J61),(J62-J61)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL62<>\"-\",AL62>0),(#REF!+$W$3)*AL62,0)","v":0},{"$f":"IF(ISERROR(X62*AJ62),\"-\",IF(AND(SUM($M$7:M62)>0,L62<>0),X62*AJ62,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z62=0,Z62=\"-\"),0,IF(I62=\"Repayment Period\",AJ62*Z62,SUM($Z$7:Z62)*AL62))","v":0},null,0,{"$f":"IF(I62=\"Starting Point\",SUM($Z$8:Z62)*AL62,IF(I62=\"Repayment Period\",Z62*AJ62,0))","v":0},null,"-","-","-","-","-",55,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I63=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I63=\"Zero Point\",I63=\"Disbursement Period\",I63=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J63=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I63=\"Disbursement Period\",'B.3 Profil splácení AWL'!I63=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I62=\"Starting Point\"),SUM($R$8:R63),AB62*($C$13/(12/(J63-J62))))))","v":"-"},"-",{"$f":"IF(AND(J63>=Disbursement_Period/2,J62<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I63=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J63=\"-\",\"-\",IF(AND(J63<=Disbursement_Period,SUM($M$7:M63)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I63=\"Disbursement Period\",I63=\"Starting Point\"),SUM($M$7:M63)>0),AB62*V63*AF63/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J63=\"-\",\"-\",IF(AND(I63=\"Repayment Period\",SUM($M$7:M63)>0),AB62*V63*AF63/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J63-J62=TRUE),\"-\",IF(I63=\"Repayment Period\",(J63-J62),IF(#REF!=TRUE,(J63-J62),(J63-J62)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL63<>\"-\",AL63>0),(#REF!+$W$3)*AL63,0)","v":0},{"$f":"IF(ISERROR(X63*AJ63),\"-\",IF(AND(SUM($M$7:M63)>0,L63<>0),X63*AJ63,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z63=0,Z63=\"-\"),0,IF(I63=\"Repayment Period\",AJ63*Z63,SUM($Z$7:Z63)*AL63))","v":0},null,0,{"$f":"IF(I63=\"Starting Point\",SUM($Z$8:Z63)*AL63,IF(I63=\"Repayment Period\",Z63*AJ63,0))","v":0},null,"-","-","-","-","-",56,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I64=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I64=\"Zero Point\",I64=\"Disbursement Period\",I64=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J64=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I64=\"Disbursement Period\",'B.3 Profil splácení AWL'!I64=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I63=\"Starting Point\"),SUM($R$8:R64),AB63*($C$13/(12/(J64-J63))))))","v":"-"},"-",{"$f":"IF(AND(J64>=Disbursement_Period/2,J63<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I64=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J64=\"-\",\"-\",IF(AND(J64<=Disbursement_Period,SUM($M$7:M64)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I64=\"Disbursement Period\",I64=\"Starting Point\"),SUM($M$7:M64)>0),AB63*V64*AF64/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J64=\"-\",\"-\",IF(AND(I64=\"Repayment Period\",SUM($M$7:M64)>0),AB63*V64*AF64/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J64-J63=TRUE),\"-\",IF(I64=\"Repayment Period\",(J64-J63),IF(#REF!=TRUE,(J64-J63),(J64-J63)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL64<>\"-\",AL64>0),(#REF!+$W$3)*AL64,0)","v":0},{"$f":"IF(ISERROR(X64*AJ64),\"-\",IF(AND(SUM($M$7:M64)>0,L64<>0),X64*AJ64,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z64=0,Z64=\"-\"),0,IF(I64=\"Repayment Period\",AJ64*Z64,SUM($Z$7:Z64)*AL64))","v":0},null,0,{"$f":"IF(I64=\"Starting Point\",SUM($Z$8:Z64)*AL64,IF(I64=\"Repayment Period\",Z64*AJ64,0))","v":0},null,"-","-","-","-","-",57,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I65=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I65=\"Zero Point\",I65=\"Disbursement Period\",I65=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J65=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I65=\"Disbursement Period\",'B.3 Profil splácení AWL'!I65=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I64=\"Starting Point\"),SUM($R$8:R65),AB64*($C$13/(12/(J65-J64))))))","v":"-"},"-",{"$f":"IF(AND(J65>=Disbursement_Period/2,J64<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I65=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J65=\"-\",\"-\",IF(AND(J65<=Disbursement_Period,SUM($M$7:M65)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I65=\"Disbursement Period\",I65=\"Starting Point\"),SUM($M$7:M65)>0),AB64*V65*AF65/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J65=\"-\",\"-\",IF(AND(I65=\"Repayment Period\",SUM($M$7:M65)>0),AB64*V65*AF65/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J65-J64=TRUE),\"-\",IF(I65=\"Repayment Period\",(J65-J64),IF(#REF!=TRUE,(J65-J64),(J65-J64)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL65<>\"-\",AL65>0),(#REF!+$W$3)*AL65,0)","v":0},{"$f":"IF(ISERROR(X65*AJ65),\"-\",IF(AND(SUM($M$7:M65)>0,L65<>0),X65*AJ65,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z65=0,Z65=\"-\"),0,IF(I65=\"Repayment Period\",AJ65*Z65,SUM($Z$7:Z65)*AL65))","v":0},null,0,{"$f":"IF(I65=\"Starting Point\",SUM($Z$8:Z65)*AL65,IF(I65=\"Repayment Period\",Z65*AJ65,0))","v":0},null,"-","-","-","-","-",58,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I66=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I66=\"Zero Point\",I66=\"Disbursement Period\",I66=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J66=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I66=\"Disbursement Period\",'B.3 Profil splácení AWL'!I66=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I65=\"Starting Point\"),SUM($R$8:R66),AB65*($C$13/(12/(J66-J65))))))","v":"-"},"-",{"$f":"IF(AND(J66>=Disbursement_Period/2,J65<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I66=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J66=\"-\",\"-\",IF(AND(J66<=Disbursement_Period,SUM($M$7:M66)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I66=\"Disbursement Period\",I66=\"Starting Point\"),SUM($M$7:M66)>0),AB65*V66*AF66/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J66=\"-\",\"-\",IF(AND(I66=\"Repayment Period\",SUM($M$7:M66)>0),AB65*V66*AF66/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J66-J65=TRUE),\"-\",IF(I66=\"Repayment Period\",(J66-J65),IF(#REF!=TRUE,(J66-J65),(J66-J65)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL66<>\"-\",AL66>0),(#REF!+$W$3)*AL66,0)","v":0},{"$f":"IF(ISERROR(X66*AJ66),\"-\",IF(AND(SUM($M$7:M66)>0,L66<>0),X66*AJ66,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z66=0,Z66=\"-\"),0,IF(I66=\"Repayment Period\",AJ66*Z66,SUM($Z$7:Z66)*AL66))","v":0},null,0,{"$f":"IF(I66=\"Starting Point\",SUM($Z$8:Z66)*AL66,IF(I66=\"Repayment Period\",Z66*AJ66,0))","v":0},null,"-","-","-","-","-",59,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I67=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I67=\"Zero Point\",I67=\"Disbursement Period\",I67=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J67=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I67=\"Disbursement Period\",'B.3 Profil splácení AWL'!I67=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I66=\"Starting Point\"),SUM($R$8:R67),AB66*($C$13/(12/(J67-J66))))))","v":"-"},"-",{"$f":"IF(AND(J67>=Disbursement_Period/2,J66<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I67=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J67=\"-\",\"-\",IF(AND(J67<=Disbursement_Period,SUM($M$7:M67)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I67=\"Disbursement Period\",I67=\"Starting Point\"),SUM($M$7:M67)>0),AB66*V67*AF67/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J67=\"-\",\"-\",IF(AND(I67=\"Repayment Period\",SUM($M$7:M67)>0),AB66*V67*AF67/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J67-J66=TRUE),\"-\",IF(I67=\"Repayment Period\",(J67-J66),IF(#REF!=TRUE,(J67-J66),(J67-J66)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL67<>\"-\",AL67>0),(#REF!+$W$3)*AL67,0)","v":0},{"$f":"IF(ISERROR(X67*AJ67),\"-\",IF(AND(SUM($M$7:M67)>0,L67<>0),X67*AJ67,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z67=0,Z67=\"-\"),0,IF(I67=\"Repayment Period\",AJ67*Z67,SUM($Z$7:Z67)*AL67))","v":0},null,0,{"$f":"IF(I67=\"Starting Point\",SUM($Z$8:Z67)*AL67,IF(I67=\"Repayment Period\",Z67*AJ67,0))","v":0},null,"-","-","-","-","-",60,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I68=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I68=\"Zero Point\",I68=\"Disbursement Period\",I68=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J68=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I68=\"Disbursement Period\",'B.3 Profil splácení AWL'!I68=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I67=\"Starting Point\"),SUM($R$8:R68),AB67*($C$13/(12/(J68-J67))))))","v":"-"},"-",{"$f":"IF(AND(J68>=Disbursement_Period/2,J67<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I68=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J68=\"-\",\"-\",IF(AND(J68<=Disbursement_Period,SUM($M$7:M68)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I68=\"Disbursement Period\",I68=\"Starting Point\"),SUM($M$7:M68)>0),AB67*V68*AF68/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J68=\"-\",\"-\",IF(AND(I68=\"Repayment Period\",SUM($M$7:M68)>0),AB67*V68*AF68/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J68-J67=TRUE),\"-\",IF(I68=\"Repayment Period\",(J68-J67),IF(#REF!=TRUE,(J68-J67),(J68-J67)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL68<>\"-\",AL68>0),(#REF!+$W$3)*AL68,0)","v":0},{"$f":"IF(ISERROR(X68*AJ68),\"-\",IF(AND(SUM($M$7:M68)>0,L68<>0),X68*AJ68,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z68=0,Z68=\"-\"),0,IF(I68=\"Repayment Period\",AJ68*Z68,SUM($Z$7:Z68)*AL68))","v":0},null,0,{"$f":"IF(I68=\"Starting Point\",SUM($Z$8:Z68)*AL68,IF(I68=\"Repayment Period\",Z68*AJ68,0))","v":0},null,"-","-","-","-","-",61,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I69=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I69=\"Zero Point\",I69=\"Disbursement Period\",I69=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J69=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I69=\"Disbursement Period\",'B.3 Profil splácení AWL'!I69=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I68=\"Starting Point\"),SUM($R$8:R69),AB68*($C$13/(12/(J69-J68))))))","v":"-"},"-",{"$f":"IF(AND(J69>=Disbursement_Period/2,J68<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I69=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J69=\"-\",\"-\",IF(AND(J69<=Disbursement_Period,SUM($M$7:M69)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I69=\"Disbursement Period\",I69=\"Starting Point\"),SUM($M$7:M69)>0),AB68*V69*AF69/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J69=\"-\",\"-\",IF(AND(I69=\"Repayment Period\",SUM($M$7:M69)>0),AB68*V69*AF69/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J69-J68=TRUE),\"-\",IF(I69=\"Repayment Period\",(J69-J68),IF(#REF!=TRUE,(J69-J68),(J69-J68)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL69<>\"-\",AL69>0),(#REF!+$W$3)*AL69,0)","v":0},{"$f":"IF(ISERROR(X69*AJ69),\"-\",IF(AND(SUM($M$7:M69)>0,L69<>0),X69*AJ69,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z69=0,Z69=\"-\"),0,IF(I69=\"Repayment Period\",AJ69*Z69,SUM($Z$7:Z69)*AL69))","v":0},null,0,{"$f":"IF(I69=\"Starting Point\",SUM($Z$8:Z69)*AL69,IF(I69=\"Repayment Period\",Z69*AJ69,0))","v":0},null,"-","-","-","-","-",62,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I70=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I70=\"Zero Point\",I70=\"Disbursement Period\",I70=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J70=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I70=\"Disbursement Period\",'B.3 Profil splácení AWL'!I70=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I69=\"Starting Point\"),SUM($R$8:R70),AB69*($C$13/(12/(J70-J69))))))","v":"-"},"-",{"$f":"IF(AND(J70>=Disbursement_Period/2,J69<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I70=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J70=\"-\",\"-\",IF(AND(J70<=Disbursement_Period,SUM($M$7:M70)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I70=\"Disbursement Period\",I70=\"Starting Point\"),SUM($M$7:M70)>0),AB69*V70*AF70/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J70=\"-\",\"-\",IF(AND(I70=\"Repayment Period\",SUM($M$7:M70)>0),AB69*V70*AF70/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J70-J69=TRUE),\"-\",IF(I70=\"Repayment Period\",(J70-J69),IF(#REF!=TRUE,(J70-J69),(J70-J69)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL70<>\"-\",AL70>0),(#REF!+$W$3)*AL70,0)","v":0},{"$f":"IF(ISERROR(X70*AJ70),\"-\",IF(AND(SUM($M$7:M70)>0,L70<>0),X70*AJ70,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z70=0,Z70=\"-\"),0,IF(I70=\"Repayment Period\",AJ70*Z70,SUM($Z$7:Z70)*AL70))","v":0},null,0,{"$f":"IF(I70=\"Starting Point\",SUM($Z$8:Z70)*AL70,IF(I70=\"Repayment Period\",Z70*AJ70,0))","v":0},null,"-","-","-","-","-",63,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I71=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I71=\"Zero Point\",I71=\"Disbursement Period\",I71=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L71>0,L71<>\"-\"),PPMT(($C$13)/(12/AF71),L71,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J71=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I71=\"Disbursement Period\",'B.3 Profil splácení AWL'!I71=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I70=\"Starting Point\"),SUM($R$8:R71),AB70*($C$13/(12/(J71-J70))))))","v":"-"},"-",{"$f":"IF(AND(J71>=Disbursement_Period/2,J70<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I71=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J71=\"-\",\"-\",IF(AND(J71<=Disbursement_Period,SUM($M$7:M71)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I71=\"Disbursement Period\",I71=\"Starting Point\"),SUM($M$7:M71)>0),AB70*V71*AF71/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J71=\"-\",\"-\",IF(AND(I71=\"Repayment Period\",SUM($M$7:M71)>0),AB70*V71*AF71/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M71+AA71),AA71,-M71+T71+W71+X71)","v":0},{"$f":"IF(OR(J71=0,J71=\"-\"),0,AD70+(Q71*(J71-Month_of_Starting_Point)/12/Credit_Amount))","v":0},"",{"$f":"IF(ISERROR(J71-J70=TRUE),\"-\",IF(I71=\"Repayment Period\",(J71-J70),IF(#REF!=TRUE,(J71-J70),(J71-J70)/2)))","v":"-"},{"$f":"IF(ISERROR(AB70*AF71=TRUE),\"-\",AB70*AF71)","v":"-"},null,null,"-",{"$f":"IF(OR(L71=0,L71=\"-\",ISERROR($AB70*$AJ71=TRUE)),\"-\",$AB70*$AJ71)","v":"-"},{"$f":"IF(I71=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL71<>\"-\",AL71>0),(#REF!+$W$3)*AL71,0)","v":0},{"$f":"IF(ISERROR(X71*AJ71),\"-\",IF(AND(SUM($M$7:M71)>0,L71<>0),X71*AJ71,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z71=0,Z71=\"-\"),0,IF(I71=\"Repayment Period\",AJ71*Z71,SUM($Z$7:Z71)*AL71))","v":0},null,{"$f":"IF(I71<>\"Repayment Period\",AL71,AJ71)","v":0},{"$f":"IF(I71=\"Starting Point\",SUM($Z$8:Z71)*AL71,IF(I71=\"Repayment Period\",Z71*AJ71,0))","v":0},null,{"$f":"AJ71","v":"-"},{"$f":"IF(ISERROR(AU71*M71)=TRUE,\"-\",AU71*M71)","v":"-"},{"$f":"IF(ISERROR(AU71*Q71)=TRUE,\"-\",AU71*Q71)","v":"-"},{"$f":"IF(ISERROR(AU71*S71)=TRUE,\"-\",AU71*S71)","v":"-"},{"$f":"IF(ISERROR(AU71*AA71)=TRUE,\"-\",AU71*AA71)","v":"-"},64,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J72=Disbursement_Period,\"Starting Point\",IF(J72<Disbursement_Period,\"Disbursement Period\",IF(AND(J72>Disbursement_Period,J72<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J71<>\"-\",$C$8=\"Non-Standard\"),IF(J71+1<Disbursement_Period,J71+1,IF(AND(J71+$E$8>=Disbursement_Period,J71<$C$9+Disbursement_Period),VLOOKUP(L72,$AZ$7:$BA$1006,2),\"-\")),IF(J71<>\"-\",IF(J71+1<Disbursement_Period,J71+1,IF(AND(J71+1>=Disbursement_Period,J71<($C$9+$C$10)),Disbursement_Period+$E$8*(L72),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J71=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J71+$G$10<$BA$8,J71+$G$10>$C$9+$C$10),0,IF(AND(J71+$G$10>=$BA$8,J71+$G$10<=$C$9+$C$10),IF(MATCH(J71+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J71+$G$10,$BA$8:$BA$1003,1)>1,L71+1,0)),0)),IF(OR(J71+$G$10<$C$10+$G$10,J71+$G$10>$C$9+$C$10),0,IF(L71=\"-\",1,L71+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I72=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I72=\"Zero Point\",I72=\"Disbursement Period\",I72=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M72+N71),\"\",M72+N71)","v":""},"-",{"$f":"IF(O72<>\"-\",P71+(O72*(J72-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L72<>\"-\",J72>Disbursement_Period,J72<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J72>Disbursement_Period,J72<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J72,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J72>Disbursement_Period,J72<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF72),L72,$E$13,$C$7*-1),IF(J72<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB71*($C$13/(12/(J72-J71)))),\"-\",AB71*($C$13/(12/(J72-J71))))","v":"-"},{"$f":"IF(J72=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I72=\"Disbursement Period\",'B.3 Profil splácení AWL'!I72=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I71=\"Starting Point\"),SUM($R$8:R72),AB71*($C$13/(12/(J72-J71))))))","v":"-"},{"$f":"IF(J72=\"-\",\"-\",Q72+S72)","v":"-"},{"$f":"IF(AND(J72>=Disbursement_Period/2,J71<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I72=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J72=\"-\",\"-\",IF(AND(J72<=Disbursement_Period,SUM($M$7:M72)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I72=\"Disbursement Period\",I72=\"Starting Point\"),SUM($M$7:M72)>0),AB71*V72*AF72/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J72=\"-\",\"-\",IF(AND(I72=\"Repayment Period\",SUM($M$7:M72)>0),AB71*V72*AF72/12,0))","v":"-"},{"$f":"IF(J72=\"-\",\"\",U72+W72+X72)","v":""},{"$f":"IF(J72=\"-\",\"-\",IF(T72=0,0,AB71*$C$22*AF72/12))","v":"-"},0,{"$f":"IF(J72=\"-\",\"-\",IF(ISERROR(AB71+M72-Q72)<>TRUE,AB71+M72-Q72,IF(ISERROR(AB71+M72)<>TRUE,AB71+M72,AB71-Q72)))","v":"-"},0,0,"",{"$f":"IF(ISERROR(J72-J71=TRUE),\"-\",IF(I72=\"Repayment Period\",(J72-J71),IF(#REF!=TRUE,(J72-J71),(J72-J71)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J72/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J72/12))","v":"-"},"-",0,{"$f":"IF(AND(AL72<>\"-\",AL72>0),(#REF!+$W$3)*AL72,0)","v":0},{"$f":"IF(ISERROR(X72*AJ72),\"-\",IF(AND(SUM($M$7:M72)>0,L72<>0),X72*AJ72,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z72=0,Z72=\"-\"),0,IF(I72=\"Repayment Period\",AJ72*Z72,SUM($Z$7:Z72)*AL72))","v":0},null,0,{"$f":"IF(I72=\"Starting Point\",SUM($Z$8:Z72)*AL72,IF(I72=\"Repayment Period\",Z72*AJ72,0))","v":0},null,"-","-","-","-","-",65,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA72<>\"-\",\"← Input!\",IF(AND(BA72=\"-\",OR(BC72<>\"\",BC72<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J73=\"-\",\"-\",MONATSENDE($K$7,J73))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I73=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I73=\"Zero Point\",I73=\"Disbursement Period\",I73=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J73=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I73=\"Disbursement Period\",'B.3 Profil splácení AWL'!I73=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I72=\"Starting Point\"),SUM($R$8:R73),AB72*($C$13/(12/(J73-J72))))))","v":"-"},"-",{"$f":"IF(AND(J73>=Disbursement_Period/2,J72<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I73=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J73=\"-\",\"-\",IF(AND(J73<=Disbursement_Period,SUM($M$7:M73)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I73=\"Disbursement Period\",I73=\"Starting Point\"),SUM($M$7:M73)>0),AB72*V73*AF73/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J73=\"-\",\"-\",IF(AND(I73=\"Repayment Period\",SUM($M$7:M73)>0),AB72*V73*AF73/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q73+S73+Y73)=TRUE,0,Q73+S73+Z73)","v":0},"-",0,0,"",{"$f":"IF(ISERROR(J73-J72=TRUE),\"-\",IF(I73=\"Repayment Period\",(J73-J72),IF(#REF!=TRUE,(J73-J72),(J73-J72)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL73<>\"-\",AL73>0),(#REF!+$W$3)*AL73,0)","v":0},{"$f":"IF(ISERROR(X73*AJ73),\"-\",IF(AND(SUM($M$7:M73)>0,L73<>0),X73*AJ73,\"-\"))","v":"-"},{"$f":"SUM(AM73:AN73)","v":0},{"$f":"IF(OR(Z73=0,Z73=\"-\"),0,IF(I73=\"Repayment Period\",AJ73*Z73,SUM($Z$7:Z73)*AL73))","v":0},null,0,{"$f":"IF(I73=\"Starting Point\",SUM($Z$8:Z73)*AL73,IF(I73=\"Repayment Period\",Z73*AJ73,0))","v":0},null,"-","-","-","-","-",66,{"$f":"IF(OR(BA72=\"-\",BA72>=$C$9+$C$10),\"-\",IF(AND(BA72<$C$9+$C$10,BA72+$G$10>$C$9+$C$10),$C$9+$C$10,BA72+$G$10))","v":"-"},null,{"$f":"IF(BB73=\"-\",\"-\",BB73/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I74=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I74=\"Zero Point\",I74=\"Disbursement Period\",I74=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J74=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I74=\"Disbursement Period\",'B.3 Profil splácení AWL'!I74=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I73=\"Starting Point\"),SUM($R$8:R74),AB73*($C$13/(12/(J74-J73))))))","v":"-"},"-",{"$f":"IF(AND(J74>=Disbursement_Period/2,J73<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I74=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J74=\"-\",\"-\",IF(AND(J74<=Disbursement_Period,SUM($M$7:M74)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I74=\"Disbursement Period\",I74=\"Starting Point\"),SUM($M$7:M74)>0),AB73*V74*AF74/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J74=\"-\",\"-\",IF(AND(I74=\"Repayment Period\",SUM($M$7:M74)>0),AB73*V74*AF74/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J74-J73=TRUE),\"-\",IF(I74=\"Repayment Period\",(J74-J73),IF(#REF!=TRUE,(J74-J73),(J74-J73)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL74<>\"-\",AL74>0),(#REF!+$W$3)*AL74,0)","v":0},{"$f":"IF(ISERROR(X74*AJ74),\"-\",IF(AND(SUM($M$7:M74)>0,L74<>0),X74*AJ74,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z74=0,Z74=\"-\"),0,IF(I74=\"Repayment Period\",AJ74*Z74,SUM($Z$7:Z74)*AL74))","v":0},null,0,{"$f":"IF(I74=\"Starting Point\",SUM($Z$8:Z74)*AL74,IF(I74=\"Repayment Period\",Z74*AJ74,0))","v":0},null,"-","-","-","-","-",67,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I75=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I75=\"Zero Point\",I75=\"Disbursement Period\",I75=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J75=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I75=\"Disbursement Period\",'B.3 Profil splácení AWL'!I75=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I74=\"Starting Point\"),SUM($R$8:R75),AB74*($C$13/(12/(J75-J74))))))","v":"-"},"-",{"$f":"IF(AND(J75>=Disbursement_Period/2,J74<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I75=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J75=\"-\",\"-\",IF(AND(J75<=Disbursement_Period,SUM($M$7:M75)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I75=\"Disbursement Period\",I75=\"Starting Point\"),SUM($M$7:M75)>0),AB74*V75*AF75/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J75=\"-\",\"-\",IF(AND(I75=\"Repayment Period\",SUM($M$7:M75)>0),AB74*V75*AF75/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J75-J74=TRUE),\"-\",IF(I75=\"Repayment Period\",(J75-J74),IF(#REF!=TRUE,(J75-J74),(J75-J74)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL75<>\"-\",AL75>0),(#REF!+$W$3)*AL75,0)","v":0},{"$f":"IF(ISERROR(X75*AJ75),\"-\",IF(AND(SUM($M$7:M75)>0,L75<>0),X75*AJ75,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z75=0,Z75=\"-\"),0,IF(I75=\"Repayment Period\",AJ75*Z75,SUM($Z$7:Z75)*AL75))","v":0},null,0,{"$f":"IF(I75=\"Starting Point\",SUM($Z$8:Z75)*AL75,IF(I75=\"Repayment Period\",Z75*AJ75,0))","v":0},null,"-","-","-","-","-",68,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I76=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I76=\"Zero Point\",I76=\"Disbursement Period\",I76=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J76=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I76=\"Disbursement Period\",'B.3 Profil splácení AWL'!I76=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I75=\"Starting Point\"),SUM($R$8:R76),AB75*($C$13/(12/(J76-J75))))))","v":"-"},"-",{"$f":"IF(AND(J76>=Disbursement_Period/2,J75<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I76=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J76=\"-\",\"-\",IF(AND(J76<=Disbursement_Period,SUM($M$7:M76)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I76=\"Disbursement Period\",I76=\"Starting Point\"),SUM($M$7:M76)>0),AB75*V76*AF76/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J76=\"-\",\"-\",IF(AND(I76=\"Repayment Period\",SUM($M$7:M76)>0),AB75*V76*AF76/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J76-J75=TRUE),\"-\",IF(I76=\"Repayment Period\",(J76-J75),IF(#REF!=TRUE,(J76-J75),(J76-J75)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL76<>\"-\",AL76>0),(#REF!+$W$3)*AL76,0)","v":0},{"$f":"IF(ISERROR(X76*AJ76),\"-\",IF(AND(SUM($M$7:M76)>0,L76<>0),X76*AJ76,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z76=0,Z76=\"-\"),0,IF(I76=\"Repayment Period\",AJ76*Z76,SUM($Z$7:Z76)*AL76))","v":0},null,0,{"$f":"IF(I76=\"Starting Point\",SUM($Z$8:Z76)*AL76,IF(I76=\"Repayment Period\",Z76*AJ76,0))","v":0},null,"-","-","-","-","-",69,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I77=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I77=\"Zero Point\",I77=\"Disbursement Period\",I77=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J77=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I77=\"Disbursement Period\",'B.3 Profil splácení AWL'!I77=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I76=\"Starting Point\"),SUM($R$8:R77),AB76*($C$13/(12/(J77-J76))))))","v":"-"},"-",{"$f":"IF(AND(J77>=Disbursement_Period/2,J76<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I77=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J77=\"-\",\"-\",IF(AND(J77<=Disbursement_Period,SUM($M$7:M77)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I77=\"Disbursement Period\",I77=\"Starting Point\"),SUM($M$7:M77)>0),AB76*V77*AF77/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J77=\"-\",\"-\",IF(AND(I77=\"Repayment Period\",SUM($M$7:M77)>0),AB76*V77*AF77/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J77-J76=TRUE),\"-\",IF(I77=\"Repayment Period\",(J77-J76),IF(#REF!=TRUE,(J77-J76),(J77-J76)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL77<>\"-\",AL77>0),(#REF!+$W$3)*AL77,0)","v":0},{"$f":"IF(ISERROR(X77*AJ77),\"-\",IF(AND(SUM($M$7:M77)>0,L77<>0),X77*AJ77,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z77=0,Z77=\"-\"),0,IF(I77=\"Repayment Period\",AJ77*Z77,SUM($Z$7:Z77)*AL77))","v":0},null,0,{"$f":"IF(I77=\"Starting Point\",SUM($Z$8:Z77)*AL77,IF(I77=\"Repayment Period\",Z77*AJ77,0))","v":0},null,"-","-","-","-","-",70,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I78=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I78=\"Zero Point\",I78=\"Disbursement Period\",I78=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J78=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I78=\"Disbursement Period\",'B.3 Profil splácení AWL'!I78=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I77=\"Starting Point\"),SUM($R$8:R78),AB77*($C$13/(12/(J78-J77))))))","v":"-"},"-",{"$f":"IF(AND(J78>=Disbursement_Period/2,J77<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I78=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J78=\"-\",\"-\",IF(AND(J78<=Disbursement_Period,SUM($M$7:M78)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I78=\"Disbursement Period\",I78=\"Starting Point\"),SUM($M$7:M78)>0),AB77*V78*AF78/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J78=\"-\",\"-\",IF(AND(I78=\"Repayment Period\",SUM($M$7:M78)>0),AB77*V78*AF78/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J78-J77=TRUE),\"-\",IF(I78=\"Repayment Period\",(J78-J77),IF(#REF!=TRUE,(J78-J77),(J78-J77)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL78<>\"-\",AL78>0),(#REF!+$W$3)*AL78,0)","v":0},{"$f":"IF(ISERROR(X78*AJ78),\"-\",IF(AND(SUM($M$7:M78)>0,L78<>0),X78*AJ78,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z78=0,Z78=\"-\"),0,IF(I78=\"Repayment Period\",AJ78*Z78,SUM($Z$7:Z78)*AL78))","v":0},null,0,{"$f":"IF(I78=\"Starting Point\",SUM($Z$8:Z78)*AL78,IF(I78=\"Repayment Period\",Z78*AJ78,0))","v":0},null,"-","-","-","-","-",71,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I79=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I79=\"Zero Point\",I79=\"Disbursement Period\",I79=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J79=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I79=\"Disbursement Period\",'B.3 Profil splácení AWL'!I79=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I78=\"Starting Point\"),SUM($R$8:R79),AB78*($C$13/(12/(J79-J78))))))","v":"-"},"-",{"$f":"IF(AND(J79>=Disbursement_Period/2,J78<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I79=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J79=\"-\",\"-\",IF(AND(J79<=Disbursement_Period,SUM($M$7:M79)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I79=\"Disbursement Period\",I79=\"Starting Point\"),SUM($M$7:M79)>0),AB78*V79*AF79/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J79=\"-\",\"-\",IF(AND(I79=\"Repayment Period\",SUM($M$7:M79)>0),AB78*V79*AF79/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J79-J78=TRUE),\"-\",IF(I79=\"Repayment Period\",(J79-J78),IF(#REF!=TRUE,(J79-J78),(J79-J78)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL79<>\"-\",AL79>0),(#REF!+$W$3)*AL79,0)","v":0},{"$f":"IF(ISERROR(X79*AJ79),\"-\",IF(AND(SUM($M$7:M79)>0,L79<>0),X79*AJ79,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z79=0,Z79=\"-\"),0,IF(I79=\"Repayment Period\",AJ79*Z79,SUM($Z$7:Z79)*AL79))","v":0},null,0,{"$f":"IF(I79=\"Starting Point\",SUM($Z$8:Z79)*AL79,IF(I79=\"Repayment Period\",Z79*AJ79,0))","v":0},null,"-","-","-","-","-",72,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I80=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I80=\"Zero Point\",I80=\"Disbursement Period\",I80=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J80=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I80=\"Disbursement Period\",'B.3 Profil splácení AWL'!I80=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I79=\"Starting Point\"),SUM($R$8:R80),AB79*($C$13/(12/(J80-J79))))))","v":"-"},"-",{"$f":"IF(AND(J80>=Disbursement_Period/2,J79<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I80=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J80=\"-\",\"-\",IF(AND(J80<=Disbursement_Period,SUM($M$7:M80)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I80=\"Disbursement Period\",I80=\"Starting Point\"),SUM($M$7:M80)>0),AB79*V80*AF80/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J80=\"-\",\"-\",IF(AND(I80=\"Repayment Period\",SUM($M$7:M80)>0),AB79*V80*AF80/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J80-J79=TRUE),\"-\",IF(I80=\"Repayment Period\",(J80-J79),IF(#REF!=TRUE,(J80-J79),(J80-J79)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL80<>\"-\",AL80>0),(#REF!+$W$3)*AL80,0)","v":0},{"$f":"IF(ISERROR(X80*AJ80),\"-\",IF(AND(SUM($M$7:M80)>0,L80<>0),X80*AJ80,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z80=0,Z80=\"-\"),0,IF(I80=\"Repayment Period\",AJ80*Z80,SUM($Z$7:Z80)*AL80))","v":0},null,0,{"$f":"IF(I80=\"Starting Point\",SUM($Z$8:Z80)*AL80,IF(I80=\"Repayment Period\",Z80*AJ80,0))","v":0},null,"-","-","-","-","-",73,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I81=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I81=\"Zero Point\",I81=\"Disbursement Period\",I81=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J81=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I81=\"Disbursement Period\",'B.3 Profil splácení AWL'!I81=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I80=\"Starting Point\"),SUM($R$8:R81),AB80*($C$13/(12/(J81-J80))))))","v":"-"},"-",{"$f":"IF(AND(J81>=Disbursement_Period/2,J80<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I81=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J81=\"-\",\"-\",IF(AND(J81<=Disbursement_Period,SUM($M$7:M81)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I81=\"Disbursement Period\",I81=\"Starting Point\"),SUM($M$7:M81)>0),AB80*V81*AF81/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J81=\"-\",\"-\",IF(AND(I81=\"Repayment Period\",SUM($M$7:M81)>0),AB80*V81*AF81/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J81-J80=TRUE),\"-\",IF(I81=\"Repayment Period\",(J81-J80),IF(#REF!=TRUE,(J81-J80),(J81-J80)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL81<>\"-\",AL81>0),(#REF!+$W$3)*AL81,0)","v":0},{"$f":"IF(ISERROR(X81*AJ81),\"-\",IF(AND(SUM($M$7:M81)>0,L81<>0),X81*AJ81,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z81=0,Z81=\"-\"),0,IF(I81=\"Repayment Period\",AJ81*Z81,SUM($Z$7:Z81)*AL81))","v":0},null,0,{"$f":"IF(I81=\"Starting Point\",SUM($Z$8:Z81)*AL81,IF(I81=\"Repayment Period\",Z81*AJ81,0))","v":0},null,"-","-","-","-","-",74,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I82=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I82=\"Zero Point\",I82=\"Disbursement Period\",I82=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J82=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I82=\"Disbursement Period\",'B.3 Profil splácení AWL'!I82=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I81=\"Starting Point\"),SUM($R$8:R82),AB81*($C$13/(12/(J82-J81))))))","v":"-"},"-",{"$f":"IF(AND(J82>=Disbursement_Period/2,J81<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I82=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J82=\"-\",\"-\",IF(AND(J82<=Disbursement_Period,SUM($M$7:M82)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I82=\"Disbursement Period\",I82=\"Starting Point\"),SUM($M$7:M82)>0),AB81*V82*AF82/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J82=\"-\",\"-\",IF(AND(I82=\"Repayment Period\",SUM($M$7:M82)>0),AB81*V82*AF82/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J82-J81=TRUE),\"-\",IF(I82=\"Repayment Period\",(J82-J81),IF(#REF!=TRUE,(J82-J81),(J82-J81)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL82<>\"-\",AL82>0),(#REF!+$W$3)*AL82,0)","v":0},{"$f":"IF(ISERROR(X82*AJ82),\"-\",IF(AND(SUM($M$7:M82)>0,L82<>0),X82*AJ82,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z82=0,Z82=\"-\"),0,IF(I82=\"Repayment Period\",AJ82*Z82,SUM($Z$7:Z82)*AL82))","v":0},null,0,{"$f":"IF(I82=\"Starting Point\",SUM($Z$8:Z82)*AL82,IF(I82=\"Repayment Period\",Z82*AJ82,0))","v":0},null,"-","-","-","-","-",75,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I83=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I83=\"Zero Point\",I83=\"Disbursement Period\",I83=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J83=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I83=\"Disbursement Period\",'B.3 Profil splácení AWL'!I83=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I82=\"Starting Point\"),SUM($R$8:R83),AB82*($C$13/(12/(J83-J82))))))","v":"-"},"-",{"$f":"IF(AND(J83>=Disbursement_Period/2,J82<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I83=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J83=\"-\",\"-\",IF(AND(J83<=Disbursement_Period,SUM($M$7:M83)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I83=\"Disbursement Period\",I83=\"Starting Point\"),SUM($M$7:M83)>0),AB82*V83*AF83/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J83=\"-\",\"-\",IF(AND(I83=\"Repayment Period\",SUM($M$7:M83)>0),AB82*V83*AF83/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J83-J82=TRUE),\"-\",IF(I83=\"Repayment Period\",(J83-J82),IF(#REF!=TRUE,(J83-J82),(J83-J82)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL83<>\"-\",AL83>0),(#REF!+$W$3)*AL83,0)","v":0},{"$f":"IF(ISERROR(X83*AJ83),\"-\",IF(AND(SUM($M$7:M83)>0,L83<>0),X83*AJ83,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z83=0,Z83=\"-\"),0,IF(I83=\"Repayment Period\",AJ83*Z83,SUM($Z$7:Z83)*AL83))","v":0},null,0,{"$f":"IF(I83=\"Starting Point\",SUM($Z$8:Z83)*AL83,IF(I83=\"Repayment Period\",Z83*AJ83,0))","v":0},null,"-","-","-","-","-",76,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I84=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I84=\"Zero Point\",I84=\"Disbursement Period\",I84=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J84=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I84=\"Disbursement Period\",'B.3 Profil splácení AWL'!I84=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I83=\"Starting Point\"),SUM($R$8:R84),AB83*($C$13/(12/(J84-J83))))))","v":"-"},"-",{"$f":"IF(AND(J84>=Disbursement_Period/2,J83<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I84=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J84=\"-\",\"-\",IF(AND(J84<=Disbursement_Period,SUM($M$7:M84)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I84=\"Disbursement Period\",I84=\"Starting Point\"),SUM($M$7:M84)>0),AB83*V84*AF84/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J84=\"-\",\"-\",IF(AND(I84=\"Repayment Period\",SUM($M$7:M84)>0),AB83*V84*AF84/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J84-J83=TRUE),\"-\",IF(I84=\"Repayment Period\",(J84-J83),IF(#REF!=TRUE,(J84-J83),(J84-J83)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL84<>\"-\",AL84>0),(#REF!+$W$3)*AL84,0)","v":0},{"$f":"IF(ISERROR(X84*AJ84),\"-\",IF(AND(SUM($M$7:M84)>0,L84<>0),X84*AJ84,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z84=0,Z84=\"-\"),0,IF(I84=\"Repayment Period\",AJ84*Z84,SUM($Z$7:Z84)*AL84))","v":0},null,0,{"$f":"IF(I84=\"Starting Point\",SUM($Z$8:Z84)*AL84,IF(I84=\"Repayment Period\",Z84*AJ84,0))","v":0},null,"-","-","-","-","-",77,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I85=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I85=\"Zero Point\",I85=\"Disbursement Period\",I85=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J85=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I85=\"Disbursement Period\",'B.3 Profil splácení AWL'!I85=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I84=\"Starting Point\"),SUM($R$8:R85),AB84*($C$13/(12/(J85-J84))))))","v":"-"},"-",{"$f":"IF(AND(J85>=Disbursement_Period/2,J84<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I85=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J85=\"-\",\"-\",IF(AND(J85<=Disbursement_Period,SUM($M$7:M85)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I85=\"Disbursement Period\",I85=\"Starting Point\"),SUM($M$7:M85)>0),AB84*V85*AF85/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J85=\"-\",\"-\",IF(AND(I85=\"Repayment Period\",SUM($M$7:M85)>0),AB84*V85*AF85/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J85-J84=TRUE),\"-\",IF(I85=\"Repayment Period\",(J85-J84),IF(#REF!=TRUE,(J85-J84),(J85-J84)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL85<>\"-\",AL85>0),(#REF!+$W$3)*AL85,0)","v":0},{"$f":"IF(ISERROR(X85*AJ85),\"-\",IF(AND(SUM($M$7:M85)>0,L85<>0),X85*AJ85,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z85=0,Z85=\"-\"),0,IF(I85=\"Repayment Period\",AJ85*Z85,SUM($Z$7:Z85)*AL85))","v":0},null,0,{"$f":"IF(I85=\"Starting Point\",SUM($Z$8:Z85)*AL85,IF(I85=\"Repayment Period\",Z85*AJ85,0))","v":0},null,"-","-","-","-","-",78,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I86=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I86=\"Zero Point\",I86=\"Disbursement Period\",I86=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J86=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I86=\"Disbursement Period\",'B.3 Profil splácení AWL'!I86=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I85=\"Starting Point\"),SUM($R$8:R86),AB85*($C$13/(12/(J86-J85))))))","v":"-"},"-",{"$f":"IF(AND(J86>=Disbursement_Period/2,J85<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I86=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J86=\"-\",\"-\",IF(AND(J86<=Disbursement_Period,SUM($M$7:M86)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I86=\"Disbursement Period\",I86=\"Starting Point\"),SUM($M$7:M86)>0),AB85*V86*AF86/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J86=\"-\",\"-\",IF(AND(I86=\"Repayment Period\",SUM($M$7:M86)>0),AB85*V86*AF86/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J86-J85=TRUE),\"-\",IF(I86=\"Repayment Period\",(J86-J85),IF(#REF!=TRUE,(J86-J85),(J86-J85)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL86<>\"-\",AL86>0),(#REF!+$W$3)*AL86,0)","v":0},{"$f":"IF(ISERROR(X86*AJ86),\"-\",IF(AND(SUM($M$7:M86)>0,L86<>0),X86*AJ86,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z86=0,Z86=\"-\"),0,IF(I86=\"Repayment Period\",AJ86*Z86,SUM($Z$7:Z86)*AL86))","v":0},null,0,{"$f":"IF(I86=\"Starting Point\",SUM($Z$8:Z86)*AL86,IF(I86=\"Repayment Period\",Z86*AJ86,0))","v":0},null,"-","-","-","-","-",79,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I87=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I87=\"Zero Point\",I87=\"Disbursement Period\",I87=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J87=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I87=\"Disbursement Period\",'B.3 Profil splácení AWL'!I87=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I86=\"Starting Point\"),SUM($R$8:R87),AB86*($C$13/(12/(J87-J86))))))","v":"-"},"-",{"$f":"IF(AND(J87>=Disbursement_Period/2,J86<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I87=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J87=\"-\",\"-\",IF(AND(J87<=Disbursement_Period,SUM($M$7:M87)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I87=\"Disbursement Period\",I87=\"Starting Point\"),SUM($M$7:M87)>0),AB86*V87*AF87/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J87=\"-\",\"-\",IF(AND(I87=\"Repayment Period\",SUM($M$7:M87)>0),AB86*V87*AF87/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J87-J86=TRUE),\"-\",IF(I87=\"Repayment Period\",(J87-J86),IF(#REF!=TRUE,(J87-J86),(J87-J86)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL87<>\"-\",AL87>0),(#REF!+$W$3)*AL87,0)","v":0},{"$f":"IF(ISERROR(X87*AJ87),\"-\",IF(AND(SUM($M$7:M87)>0,L87<>0),X87*AJ87,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z87=0,Z87=\"-\"),0,IF(I87=\"Repayment Period\",AJ87*Z87,SUM($Z$7:Z87)*AL87))","v":0},null,0,{"$f":"IF(I87=\"Starting Point\",SUM($Z$8:Z87)*AL87,IF(I87=\"Repayment Period\",Z87*AJ87,0))","v":0},null,"-","-","-","-","-",80,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I88=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I88=\"Zero Point\",I88=\"Disbursement Period\",I88=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J88=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I88=\"Disbursement Period\",'B.3 Profil splácení AWL'!I88=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I87=\"Starting Point\"),SUM($R$8:R88),AB87*($C$13/(12/(J88-J87))))))","v":"-"},"-",{"$f":"IF(AND(J88>=Disbursement_Period/2,J87<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I88=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J88=\"-\",\"-\",IF(AND(J88<=Disbursement_Period,SUM($M$7:M88)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I88=\"Disbursement Period\",I88=\"Starting Point\"),SUM($M$7:M88)>0),AB87*V88*AF88/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J88=\"-\",\"-\",IF(AND(I88=\"Repayment Period\",SUM($M$7:M88)>0),AB87*V88*AF88/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J88-J87=TRUE),\"-\",IF(I88=\"Repayment Period\",(J88-J87),IF(#REF!=TRUE,(J88-J87),(J88-J87)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL88<>\"-\",AL88>0),(#REF!+$W$3)*AL88,0)","v":0},{"$f":"IF(ISERROR(X88*AJ88),\"-\",IF(AND(SUM($M$7:M88)>0,L88<>0),X88*AJ88,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z88=0,Z88=\"-\"),0,IF(I88=\"Repayment Period\",AJ88*Z88,SUM($Z$7:Z88)*AL88))","v":0},null,0,{"$f":"IF(I88=\"Starting Point\",SUM($Z$8:Z88)*AL88,IF(I88=\"Repayment Period\",Z88*AJ88,0))","v":0},null,"-","-","-","-","-",81,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I89=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I89=\"Zero Point\",I89=\"Disbursement Period\",I89=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J89=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I89=\"Disbursement Period\",'B.3 Profil splácení AWL'!I89=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I88=\"Starting Point\"),SUM($R$8:R89),AB88*($C$13/(12/(J89-J88))))))","v":"-"},"-",{"$f":"IF(AND(J89>=Disbursement_Period/2,J88<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I89=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J89=\"-\",\"-\",IF(AND(J89<=Disbursement_Period,SUM($M$7:M89)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I89=\"Disbursement Period\",I89=\"Starting Point\"),SUM($M$7:M89)>0),AB88*V89*AF89/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J89=\"-\",\"-\",IF(AND(I89=\"Repayment Period\",SUM($M$7:M89)>0),AB88*V89*AF89/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J89-J88=TRUE),\"-\",IF(I89=\"Repayment Period\",(J89-J88),IF(#REF!=TRUE,(J89-J88),(J89-J88)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL89<>\"-\",AL89>0),(#REF!+$W$3)*AL89,0)","v":0},{"$f":"IF(ISERROR(X89*AJ89),\"-\",IF(AND(SUM($M$7:M89)>0,L89<>0),X89*AJ89,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z89=0,Z89=\"-\"),0,IF(I89=\"Repayment Period\",AJ89*Z89,SUM($Z$7:Z89)*AL89))","v":0},null,0,{"$f":"IF(I89=\"Starting Point\",SUM($Z$8:Z89)*AL89,IF(I89=\"Repayment Period\",Z89*AJ89,0))","v":0},null,"-","-","-","-","-",82,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I90=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I90=\"Zero Point\",I90=\"Disbursement Period\",I90=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J90=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I90=\"Disbursement Period\",'B.3 Profil splácení AWL'!I90=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I89=\"Starting Point\"),SUM($R$8:R90),AB89*($C$13/(12/(J90-J89))))))","v":"-"},"-",{"$f":"IF(AND(J90>=Disbursement_Period/2,J89<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I90=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J90=\"-\",\"-\",IF(AND(J90<=Disbursement_Period,SUM($M$7:M90)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I90=\"Disbursement Period\",I90=\"Starting Point\"),SUM($M$7:M90)>0),AB89*V90*AF90/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J90=\"-\",\"-\",IF(AND(I90=\"Repayment Period\",SUM($M$7:M90)>0),AB89*V90*AF90/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J90-J89=TRUE),\"-\",IF(I90=\"Repayment Period\",(J90-J89),IF(#REF!=TRUE,(J90-J89),(J90-J89)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL90<>\"-\",AL90>0),(#REF!+$W$3)*AL90,0)","v":0},{"$f":"IF(ISERROR(X90*AJ90),\"-\",IF(AND(SUM($M$7:M90)>0,L90<>0),X90*AJ90,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z90=0,Z90=\"-\"),0,IF(I90=\"Repayment Period\",AJ90*Z90,SUM($Z$7:Z90)*AL90))","v":0},null,0,{"$f":"IF(I90=\"Starting Point\",SUM($Z$8:Z90)*AL90,IF(I90=\"Repayment Period\",Z90*AJ90,0))","v":0},null,"-","-","-","-","-",83,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I91=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I91=\"Zero Point\",I91=\"Disbursement Period\",I91=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J91=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I91=\"Disbursement Period\",'B.3 Profil splácení AWL'!I91=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I90=\"Starting Point\"),SUM($R$8:R91),AB90*($C$13/(12/(J91-J90))))))","v":"-"},"-",{"$f":"IF(AND(J91>=Disbursement_Period/2,J90<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I91=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J91=\"-\",\"-\",IF(AND(J91<=Disbursement_Period,SUM($M$7:M91)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I91=\"Disbursement Period\",I91=\"Starting Point\"),SUM($M$7:M91)>0),AB90*V91*AF91/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J91=\"-\",\"-\",IF(AND(I91=\"Repayment Period\",SUM($M$7:M91)>0),AB90*V91*AF91/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J91-J90=TRUE),\"-\",IF(I91=\"Repayment Period\",(J91-J90),IF(#REF!=TRUE,(J91-J90),(J91-J90)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL91<>\"-\",AL91>0),(#REF!+$W$3)*AL91,0)","v":0},{"$f":"IF(ISERROR(X91*AJ91),\"-\",IF(AND(SUM($M$7:M91)>0,L91<>0),X91*AJ91,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z91=0,Z91=\"-\"),0,IF(I91=\"Repayment Period\",AJ91*Z91,SUM($Z$7:Z91)*AL91))","v":0},null,0,{"$f":"IF(I91=\"Starting Point\",SUM($Z$8:Z91)*AL91,IF(I91=\"Repayment Period\",Z91*AJ91,0))","v":0},null,"-","-","-","-","-",84,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I92=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I92=\"Zero Point\",I92=\"Disbursement Period\",I92=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J92=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I92=\"Disbursement Period\",'B.3 Profil splácení AWL'!I92=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I91=\"Starting Point\"),SUM($R$8:R92),AB91*($C$13/(12/(J92-J91))))))","v":"-"},"-",{"$f":"IF(AND(J92>=Disbursement_Period/2,J91<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I92=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J92=\"-\",\"-\",IF(AND(J92<=Disbursement_Period,SUM($M$7:M92)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I92=\"Disbursement Period\",I92=\"Starting Point\"),SUM($M$7:M92)>0),AB91*V92*AF92/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J92=\"-\",\"-\",IF(AND(I92=\"Repayment Period\",SUM($M$7:M92)>0),AB91*V92*AF92/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J92-J91=TRUE),\"-\",IF(I92=\"Repayment Period\",(J92-J91),IF(#REF!=TRUE,(J92-J91),(J92-J91)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL92<>\"-\",AL92>0),(#REF!+$W$3)*AL92,0)","v":0},{"$f":"IF(ISERROR(X92*AJ92),\"-\",IF(AND(SUM($M$7:M92)>0,L92<>0),X92*AJ92,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z92=0,Z92=\"-\"),0,IF(I92=\"Repayment Period\",AJ92*Z92,SUM($Z$7:Z92)*AL92))","v":0},null,0,{"$f":"IF(I92=\"Starting Point\",SUM($Z$8:Z92)*AL92,IF(I92=\"Repayment Period\",Z92*AJ92,0))","v":0},null,"-","-","-","-","-",85,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I93=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I93=\"Zero Point\",I93=\"Disbursement Period\",I93=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J93=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I93=\"Disbursement Period\",'B.3 Profil splácení AWL'!I93=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I92=\"Starting Point\"),SUM($R$8:R93),AB92*($C$13/(12/(J93-J92))))))","v":"-"},"-",{"$f":"IF(AND(J93>=Disbursement_Period/2,J92<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I93=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J93=\"-\",\"-\",IF(AND(J93<=Disbursement_Period,SUM($M$7:M93)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I93=\"Disbursement Period\",I93=\"Starting Point\"),SUM($M$7:M93)>0),AB92*V93*AF93/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J93=\"-\",\"-\",IF(AND(I93=\"Repayment Period\",SUM($M$7:M93)>0),AB92*V93*AF93/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J93-J92=TRUE),\"-\",IF(I93=\"Repayment Period\",(J93-J92),IF(#REF!=TRUE,(J93-J92),(J93-J92)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL93<>\"-\",AL93>0),(#REF!+$W$3)*AL93,0)","v":0},{"$f":"IF(ISERROR(X93*AJ93),\"-\",IF(AND(SUM($M$7:M93)>0,L93<>0),X93*AJ93,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z93=0,Z93=\"-\"),0,IF(I93=\"Repayment Period\",AJ93*Z93,SUM($Z$7:Z93)*AL93))","v":0},null,0,{"$f":"IF(I93=\"Starting Point\",SUM($Z$8:Z93)*AL93,IF(I93=\"Repayment Period\",Z93*AJ93,0))","v":0},null,"-","-","-","-","-",86,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I94=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I94=\"Zero Point\",I94=\"Disbursement Period\",I94=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J94=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I94=\"Disbursement Period\",'B.3 Profil splácení AWL'!I94=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I93=\"Starting Point\"),SUM($R$8:R94),AB93*($C$13/(12/(J94-J93))))))","v":"-"},"-",{"$f":"IF(AND(J94>=Disbursement_Period/2,J93<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I94=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J94=\"-\",\"-\",IF(AND(J94<=Disbursement_Period,SUM($M$7:M94)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I94=\"Disbursement Period\",I94=\"Starting Point\"),SUM($M$7:M94)>0),AB93*V94*AF94/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J94=\"-\",\"-\",IF(AND(I94=\"Repayment Period\",SUM($M$7:M94)>0),AB93*V94*AF94/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J94-J93=TRUE),\"-\",IF(I94=\"Repayment Period\",(J94-J93),IF(#REF!=TRUE,(J94-J93),(J94-J93)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL94<>\"-\",AL94>0),(#REF!+$W$3)*AL94,0)","v":0},{"$f":"IF(ISERROR(X94*AJ94),\"-\",IF(AND(SUM($M$7:M94)>0,L94<>0),X94*AJ94,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z94=0,Z94=\"-\"),0,IF(I94=\"Repayment Period\",AJ94*Z94,SUM($Z$7:Z94)*AL94))","v":0},null,0,{"$f":"IF(I94=\"Starting Point\",SUM($Z$8:Z94)*AL94,IF(I94=\"Repayment Period\",Z94*AJ94,0))","v":0},null,"-","-","-","-","-",87,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I95=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I95=\"Zero Point\",I95=\"Disbursement Period\",I95=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J95=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I95=\"Disbursement Period\",'B.3 Profil splácení AWL'!I95=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I94=\"Starting Point\"),SUM($R$8:R95),AB94*($C$13/(12/(J95-J94))))))","v":"-"},"-",{"$f":"IF(AND(J95>=Disbursement_Period/2,J94<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I95=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J95=\"-\",\"-\",IF(AND(J95<=Disbursement_Period,SUM($M$7:M95)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I95=\"Disbursement Period\",I95=\"Starting Point\"),SUM($M$7:M95)>0),AB94*V95*AF95/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J95=\"-\",\"-\",IF(AND(I95=\"Repayment Period\",SUM($M$7:M95)>0),AB94*V95*AF95/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J95-J94=TRUE),\"-\",IF(I95=\"Repayment Period\",(J95-J94),IF(#REF!=TRUE,(J95-J94),(J95-J94)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL95<>\"-\",AL95>0),(#REF!+$W$3)*AL95,0)","v":0},{"$f":"IF(ISERROR(X95*AJ95),\"-\",IF(AND(SUM($M$7:M95)>0,L95<>0),X95*AJ95,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z95=0,Z95=\"-\"),0,IF(I95=\"Repayment Period\",AJ95*Z95,SUM($Z$7:Z95)*AL95))","v":0},null,0,{"$f":"IF(I95=\"Starting Point\",SUM($Z$8:Z95)*AL95,IF(I95=\"Repayment Period\",Z95*AJ95,0))","v":0},null,"-","-","-","-","-",88,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I96=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I96=\"Zero Point\",I96=\"Disbursement Period\",I96=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J96=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I96=\"Disbursement Period\",'B.3 Profil splácení AWL'!I96=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I95=\"Starting Point\"),SUM($R$8:R96),AB95*($C$13/(12/(J96-J95))))))","v":"-"},"-",{"$f":"IF(AND(J96>=Disbursement_Period/2,J95<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I96=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J96=\"-\",\"-\",IF(AND(J96<=Disbursement_Period,SUM($M$7:M96)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I96=\"Disbursement Period\",I96=\"Starting Point\"),SUM($M$7:M96)>0),AB95*V96*AF96/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J96=\"-\",\"-\",IF(AND(I96=\"Repayment Period\",SUM($M$7:M96)>0),AB95*V96*AF96/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J96-J95=TRUE),\"-\",IF(I96=\"Repayment Period\",(J96-J95),IF(#REF!=TRUE,(J96-J95),(J96-J95)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL96<>\"-\",AL96>0),(#REF!+$W$3)*AL96,0)","v":0},{"$f":"IF(ISERROR(X96*AJ96),\"-\",IF(AND(SUM($M$7:M96)>0,L96<>0),X96*AJ96,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z96=0,Z96=\"-\"),0,IF(I96=\"Repayment Period\",AJ96*Z96,SUM($Z$7:Z96)*AL96))","v":0},null,0,{"$f":"IF(I96=\"Starting Point\",SUM($Z$8:Z96)*AL96,IF(I96=\"Repayment Period\",Z96*AJ96,0))","v":0},null,"-","-","-","-","-",89,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I97=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I97=\"Zero Point\",I97=\"Disbursement Period\",I97=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J97=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I97=\"Disbursement Period\",'B.3 Profil splácení AWL'!I97=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I96=\"Starting Point\"),SUM($R$8:R97),AB96*($C$13/(12/(J97-J96))))))","v":"-"},"-",{"$f":"IF(AND(J97>=Disbursement_Period/2,J96<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I97=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J97=\"-\",\"-\",IF(AND(J97<=Disbursement_Period,SUM($M$7:M97)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I97=\"Disbursement Period\",I97=\"Starting Point\"),SUM($M$7:M97)>0),AB96*V97*AF97/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J97=\"-\",\"-\",IF(AND(I97=\"Repayment Period\",SUM($M$7:M97)>0),AB96*V97*AF97/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J97-J96=TRUE),\"-\",IF(I97=\"Repayment Period\",(J97-J96),IF(#REF!=TRUE,(J97-J96),(J97-J96)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL97<>\"-\",AL97>0),(#REF!+$W$3)*AL97,0)","v":0},{"$f":"IF(ISERROR(X97*AJ97),\"-\",IF(AND(SUM($M$7:M97)>0,L97<>0),X97*AJ97,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z97=0,Z97=\"-\"),0,IF(I97=\"Repayment Period\",AJ97*Z97,SUM($Z$7:Z97)*AL97))","v":0},null,0,{"$f":"IF(I97=\"Starting Point\",SUM($Z$8:Z97)*AL97,IF(I97=\"Repayment Period\",Z97*AJ97,0))","v":0},null,"-","-","-","-","-",90,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I98=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I98=\"Zero Point\",I98=\"Disbursement Period\",I98=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J98=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I98=\"Disbursement Period\",'B.3 Profil splácení AWL'!I98=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I97=\"Starting Point\"),SUM($R$8:R98),AB97*($C$13/(12/(J98-J97))))))","v":"-"},"-",{"$f":"IF(AND(J98>=Disbursement_Period/2,J97<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I98=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J98=\"-\",\"-\",IF(AND(J98<=Disbursement_Period,SUM($M$7:M98)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I98=\"Disbursement Period\",I98=\"Starting Point\"),SUM($M$7:M98)>0),AB97*V98*AF98/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J98=\"-\",\"-\",IF(AND(I98=\"Repayment Period\",SUM($M$7:M98)>0),AB97*V98*AF98/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J98-J97=TRUE),\"-\",IF(I98=\"Repayment Period\",(J98-J97),IF(#REF!=TRUE,(J98-J97),(J98-J97)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL98<>\"-\",AL98>0),(#REF!+$W$3)*AL98,0)","v":0},{"$f":"IF(ISERROR(X98*AJ98),\"-\",IF(AND(SUM($M$7:M98)>0,L98<>0),X98*AJ98,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z98=0,Z98=\"-\"),0,IF(I98=\"Repayment Period\",AJ98*Z98,SUM($Z$7:Z98)*AL98))","v":0},null,0,{"$f":"IF(I98=\"Starting Point\",SUM($Z$8:Z98)*AL98,IF(I98=\"Repayment Period\",Z98*AJ98,0))","v":0},null,"-","-","-","-","-",91,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I99=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I99=\"Zero Point\",I99=\"Disbursement Period\",I99=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J99=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I99=\"Disbursement Period\",'B.3 Profil splácení AWL'!I99=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I98=\"Starting Point\"),SUM($R$8:R99),AB98*($C$13/(12/(J99-J98))))))","v":"-"},"-",{"$f":"IF(AND(J99>=Disbursement_Period/2,J98<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I99=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J99=\"-\",\"-\",IF(AND(J99<=Disbursement_Period,SUM($M$7:M99)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I99=\"Disbursement Period\",I99=\"Starting Point\"),SUM($M$7:M99)>0),AB98*V99*AF99/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J99=\"-\",\"-\",IF(AND(I99=\"Repayment Period\",SUM($M$7:M99)>0),AB98*V99*AF99/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J99-J98=TRUE),\"-\",IF(I99=\"Repayment Period\",(J99-J98),IF(#REF!=TRUE,(J99-J98),(J99-J98)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL99<>\"-\",AL99>0),(#REF!+$W$3)*AL99,0)","v":0},{"$f":"IF(ISERROR(X99*AJ99),\"-\",IF(AND(SUM($M$7:M99)>0,L99<>0),X99*AJ99,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z99=0,Z99=\"-\"),0,IF(I99=\"Repayment Period\",AJ99*Z99,SUM($Z$7:Z99)*AL99))","v":0},null,0,{"$f":"IF(I99=\"Starting Point\",SUM($Z$8:Z99)*AL99,IF(I99=\"Repayment Period\",Z99*AJ99,0))","v":0},null,"-","-","-","-","-",92,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I100=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I100=\"Zero Point\",I100=\"Disbursement Period\",I100=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J100=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I100=\"Disbursement Period\",'B.3 Profil splácení AWL'!I100=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I99=\"Starting Point\"),SUM($R$8:R100),AB99*($C$13/(12/(J100-J99))))))","v":"-"},"-",{"$f":"IF(AND(J100>=Disbursement_Period/2,J99<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I100=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J100=\"-\",\"-\",IF(AND(J100<=Disbursement_Period,SUM($M$7:M100)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I100=\"Disbursement Period\",I100=\"Starting Point\"),SUM($M$7:M100)>0),AB99*V100*AF100/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J100=\"-\",\"-\",IF(AND(I100=\"Repayment Period\",SUM($M$7:M100)>0),AB99*V100*AF100/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J100-J99=TRUE),\"-\",IF(I100=\"Repayment Period\",(J100-J99),IF(#REF!=TRUE,(J100-J99),(J100-J99)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL100<>\"-\",AL100>0),(#REF!+$W$3)*AL100,0)","v":0},{"$f":"IF(ISERROR(X100*AJ100),\"-\",IF(AND(SUM($M$7:M100)>0,L100<>0),X100*AJ100,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z100=0,Z100=\"-\"),0,IF(I100=\"Repayment Period\",AJ100*Z100,SUM($Z$7:Z100)*AL100))","v":0},null,0,{"$f":"IF(I100=\"Starting Point\",SUM($Z$8:Z100)*AL100,IF(I100=\"Repayment Period\",Z100*AJ100,0))","v":0},null,"-","-","-","-","-",93,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I101=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I101=\"Zero Point\",I101=\"Disbursement Period\",I101=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J101=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I101=\"Disbursement Period\",'B.3 Profil splácení AWL'!I101=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I100=\"Starting Point\"),SUM($R$8:R101),AB100*($C$13/(12/(J101-J100))))))","v":"-"},"-",{"$f":"IF(AND(J101>=Disbursement_Period/2,J100<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I101=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J101=\"-\",\"-\",IF(AND(J101<=Disbursement_Period,SUM($M$7:M101)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I101=\"Disbursement Period\",I101=\"Starting Point\"),SUM($M$7:M101)>0),AB100*V101*AF101/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J101=\"-\",\"-\",IF(AND(I101=\"Repayment Period\",SUM($M$7:M101)>0),AB100*V101*AF101/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J101-J100=TRUE),\"-\",IF(I101=\"Repayment Period\",(J101-J100),IF(#REF!=TRUE,(J101-J100),(J101-J100)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL101<>\"-\",AL101>0),(#REF!+$W$3)*AL101,0)","v":0},{"$f":"IF(ISERROR(X101*AJ101),\"-\",IF(AND(SUM($M$7:M101)>0,L101<>0),X101*AJ101,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z101=0,Z101=\"-\"),0,IF(I101=\"Repayment Period\",AJ101*Z101,SUM($Z$7:Z101)*AL101))","v":0},null,0,{"$f":"IF(I101=\"Starting Point\",SUM($Z$8:Z101)*AL101,IF(I101=\"Repayment Period\",Z101*AJ101,0))","v":0},null,"-","-","-","-","-",94,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I102=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I102=\"Zero Point\",I102=\"Disbursement Period\",I102=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J102=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I102=\"Disbursement Period\",'B.3 Profil splácení AWL'!I102=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I101=\"Starting Point\"),SUM($R$8:R102),AB101*($C$13/(12/(J102-J101))))))","v":"-"},"-",{"$f":"IF(AND(J102>=Disbursement_Period/2,J101<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I102=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J102=\"-\",\"-\",IF(AND(J102<=Disbursement_Period,SUM($M$7:M102)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I102=\"Disbursement Period\",I102=\"Starting Point\"),SUM($M$7:M102)>0),AB101*V102*AF102/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J102=\"-\",\"-\",IF(AND(I102=\"Repayment Period\",SUM($M$7:M102)>0),AB101*V102*AF102/12,0))","v":"-"},"","-",0,"-",0,0,{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(S102<>\"-\",\"← Input!\",IF(AND(S102=\"-\",OR(AB111<>\"\",AB111<>0)),\"←No\",\"\")))))","v":""},{"$f":"IF(ISERROR(J102-J101=TRUE),\"-\",IF(I102=\"Repayment Period\",(J102-J101),IF(#REF!=TRUE,(J102-J101),(J102-J101)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL102<>\"-\",AL102>0),(#REF!+$W$3)*AL102,0)","v":0},{"$f":"IF(ISERROR(X102*AJ102),\"-\",IF(AND(SUM($M$7:M102)>0,L102<>0),X102*AJ102,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z102=0,Z102=\"-\"),0,IF(I102=\"Repayment Period\",AJ102*Z102,SUM($Z$7:Z102)*AL102))","v":0},null,0,{"$f":"IF(I102=\"Starting Point\",SUM($Z$8:Z102)*AL102,IF(I102=\"Repayment Period\",Z102*AJ102,0))","v":0},null,"-","-","-","-","-",95,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I103=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I103=\"Zero Point\",I103=\"Disbursement Period\",I103=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J103=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I103=\"Disbursement Period\",'B.3 Profil splácení AWL'!I103=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I102=\"Starting Point\"),SUM($R$8:R103),AB102*($C$13/(12/(J103-J102))))))","v":"-"},"-",{"$f":"IF(AND(J103>=Disbursement_Period/2,J102<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I103=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J103=\"-\",\"-\",IF(AND(J103<=Disbursement_Period,SUM($M$7:M103)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I103=\"Disbursement Period\",I103=\"Starting Point\"),SUM($M$7:M103)>0),AB102*V103*AF103/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J103=\"-\",\"-\",IF(AND(I103=\"Repayment Period\",SUM($M$7:M103)>0),AB102*V103*AF103/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J103-J102=TRUE),\"-\",IF(I103=\"Repayment Period\",(J103-J102),IF(#REF!=TRUE,(J103-J102),(J103-J102)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL103<>\"-\",AL103>0),(#REF!+$W$3)*AL103,0)","v":0},{"$f":"IF(ISERROR(X103*AJ103),\"-\",IF(AND(SUM($M$7:M103)>0,L103<>0),X103*AJ103,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z103=0,Z103=\"-\"),0,IF(I103=\"Repayment Period\",AJ103*Z103,SUM($Z$7:Z103)*AL103))","v":0},null,0,{"$f":"IF(I103=\"Starting Point\",SUM($Z$8:Z103)*AL103,IF(I103=\"Repayment Period\",Z103*AJ103,0))","v":0},null,"-","-","-","-","-",96,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I104=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I104=\"Zero Point\",I104=\"Disbursement Period\",I104=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J104=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I104=\"Disbursement Period\",'B.3 Profil splácení AWL'!I104=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I103=\"Starting Point\"),SUM($R$8:R104),AB103*($C$13/(12/(J104-J103))))))","v":"-"},"-",{"$f":"IF(AND(J104>=Disbursement_Period/2,J103<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I104=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J104=\"-\",\"-\",IF(AND(J104<=Disbursement_Period,SUM($M$7:M104)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I104=\"Disbursement Period\",I104=\"Starting Point\"),SUM($M$7:M104)>0),AB103*V104*AF104/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J104=\"-\",\"-\",IF(AND(I104=\"Repayment Period\",SUM($M$7:M104)>0),AB103*V104*AF104/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J104-J103=TRUE),\"-\",IF(I104=\"Repayment Period\",(J104-J103),IF(#REF!=TRUE,(J104-J103),(J104-J103)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL104<>\"-\",AL104>0),(#REF!+$W$3)*AL104,0)","v":0},{"$f":"IF(ISERROR(X104*AJ104),\"-\",IF(AND(SUM($M$7:M104)>0,L104<>0),X104*AJ104,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z104=0,Z104=\"-\"),0,IF(I104=\"Repayment Period\",AJ104*Z104,SUM($Z$7:Z104)*AL104))","v":0},null,0,{"$f":"IF(I104=\"Starting Point\",SUM($Z$8:Z104)*AL104,IF(I104=\"Repayment Period\",Z104*AJ104,0))","v":0},null,"-","-","-","-","-",97,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I105=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I105=\"Zero Point\",I105=\"Disbursement Period\",I105=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J105=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I105=\"Disbursement Period\",'B.3 Profil splácení AWL'!I105=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I104=\"Starting Point\"),SUM($R$8:R105),AB104*($C$13/(12/(J105-J104))))))","v":"-"},"-",{"$f":"IF(AND(J105>=Disbursement_Period/2,J104<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I105=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J105=\"-\",\"-\",IF(AND(J105<=Disbursement_Period,SUM($M$7:M105)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I105=\"Disbursement Period\",I105=\"Starting Point\"),SUM($M$7:M105)>0),AB104*V105*AF105/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J105=\"-\",\"-\",IF(AND(I105=\"Repayment Period\",SUM($M$7:M105)>0),AB104*V105*AF105/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J105-J104=TRUE),\"-\",IF(I105=\"Repayment Period\",(J105-J104),IF(#REF!=TRUE,(J105-J104),(J105-J104)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL105<>\"-\",AL105>0),(#REF!+$W$3)*AL105,0)","v":0},{"$f":"IF(ISERROR(X105*AJ105),\"-\",IF(AND(SUM($M$7:M105)>0,L105<>0),X105*AJ105,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z105=0,Z105=\"-\"),0,IF(I105=\"Repayment Period\",AJ105*Z105,SUM($Z$7:Z105)*AL105))","v":0},null,0,{"$f":"IF(I105=\"Starting Point\",SUM($Z$8:Z105)*AL105,IF(I105=\"Repayment Period\",Z105*AJ105,0))","v":0},null,"-","-","-","-","-",98,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I106=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I106=\"Zero Point\",I106=\"Disbursement Period\",I106=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J106=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I106=\"Disbursement Period\",'B.3 Profil splácení AWL'!I106=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I105=\"Starting Point\"),SUM($R$8:R106),AB105*($C$13/(12/(J106-J105))))))","v":"-"},"-",{"$f":"IF(AND(J106>=Disbursement_Period/2,J105<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I106=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J106=\"-\",\"-\",IF(AND(J106<=Disbursement_Period,SUM($M$7:M106)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I106=\"Disbursement Period\",I106=\"Starting Point\"),SUM($M$7:M106)>0),AB105*V106*AF106/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J106=\"-\",\"-\",IF(AND(I106=\"Repayment Period\",SUM($M$7:M106)>0),AB105*V106*AF106/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J106-J105=TRUE),\"-\",IF(I106=\"Repayment Period\",(J106-J105),IF(#REF!=TRUE,(J106-J105),(J106-J105)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL106<>\"-\",AL106>0),(#REF!+$W$3)*AL106,0)","v":0},{"$f":"IF(ISERROR(X106*AJ106),\"-\",IF(AND(SUM($M$7:M106)>0,L106<>0),X106*AJ106,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z106=0,Z106=\"-\"),0,IF(I106=\"Repayment Period\",AJ106*Z106,SUM($Z$7:Z106)*AL106))","v":0},null,0,{"$f":"IF(I106=\"Starting Point\",SUM($Z$8:Z106)*AL106,IF(I106=\"Repayment Period\",Z106*AJ106,0))","v":0},null,"-","-","-","-","-",99,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I107=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I107=\"Zero Point\",I107=\"Disbursement Period\",I107=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J107=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I107=\"Disbursement Period\",'B.3 Profil splácení AWL'!I107=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I106=\"Starting Point\"),SUM($R$8:R107),AB106*($C$13/(12/(J107-J106))))))","v":"-"},"-",{"$f":"IF(AND(J107>=Disbursement_Period/2,J106<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I107=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J107=\"-\",\"-\",IF(AND(J107<=Disbursement_Period,SUM($M$7:M107)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I107=\"Disbursement Period\",I107=\"Starting Point\"),SUM($M$7:M107)>0),AB106*V107*AF107/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J107=\"-\",\"-\",IF(AND(I107=\"Repayment Period\",SUM($M$7:M107)>0),AB106*V107*AF107/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J107-J106=TRUE),\"-\",IF(I107=\"Repayment Period\",(J107-J106),IF(#REF!=TRUE,(J107-J106),(J107-J106)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL107<>\"-\",AL107>0),(#REF!+$W$3)*AL107,0)","v":0},{"$f":"IF(ISERROR(X107*AJ107),\"-\",IF(AND(SUM($M$7:M107)>0,L107<>0),X107*AJ107,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z107=0,Z107=\"-\"),0,IF(I107=\"Repayment Period\",AJ107*Z107,SUM($Z$7:Z107)*AL107))","v":0},null,0,{"$f":"IF(I107=\"Starting Point\",SUM($Z$8:Z107)*AL107,IF(I107=\"Repayment Period\",Z107*AJ107,0))","v":0},null,"-","-","-","-","-",100,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I108=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I108=\"Zero Point\",I108=\"Disbursement Period\",I108=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J108=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I108=\"Disbursement Period\",'B.3 Profil splácení AWL'!I108=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I107=\"Starting Point\"),SUM($R$8:R108),AB107*($C$13/(12/(J108-J107))))))","v":"-"},"-",{"$f":"IF(AND(J108>=Disbursement_Period/2,J107<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I108=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J108=\"-\",\"-\",IF(AND(J108<=Disbursement_Period,SUM($M$7:M108)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I108=\"Disbursement Period\",I108=\"Starting Point\"),SUM($M$7:M108)>0),AB107*V108*AF108/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J108=\"-\",\"-\",IF(AND(I108=\"Repayment Period\",SUM($M$7:M108)>0),AB107*V108*AF108/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J108-J107=TRUE),\"-\",IF(I108=\"Repayment Period\",(J108-J107),IF(#REF!=TRUE,(J108-J107),(J108-J107)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL108<>\"-\",AL108>0),(#REF!+$W$3)*AL108,0)","v":0},{"$f":"IF(ISERROR(X108*AJ108),\"-\",IF(AND(SUM($M$7:M108)>0,L108<>0),X108*AJ108,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z108=0,Z108=\"-\"),0,IF(I108=\"Repayment Period\",AJ108*Z108,SUM($Z$7:Z108)*AL108))","v":0},null,0,{"$f":"IF(I108=\"Starting Point\",SUM($Z$8:Z108)*AL108,IF(I108=\"Repayment Period\",Z108*AJ108,0))","v":0},null,"-","-","-","-","-",101,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I109=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I109=\"Zero Point\",I109=\"Disbursement Period\",I109=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J109=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I109=\"Disbursement Period\",'B.3 Profil splácení AWL'!I109=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I108=\"Starting Point\"),SUM($R$8:R109),AB108*($C$13/(12/(J109-J108))))))","v":"-"},"-",{"$f":"IF(AND(J109>=Disbursement_Period/2,J108<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I109=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J109=\"-\",\"-\",IF(AND(J109<=Disbursement_Period,SUM($M$7:M109)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I109=\"Disbursement Period\",I109=\"Starting Point\"),SUM($M$7:M109)>0),AB108*V109*AF109/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J109=\"-\",\"-\",IF(AND(I109=\"Repayment Period\",SUM($M$7:M109)>0),AB108*V109*AF109/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J109-J108=TRUE),\"-\",IF(I109=\"Repayment Period\",(J109-J108),IF(#REF!=TRUE,(J109-J108),(J109-J108)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL109<>\"-\",AL109>0),(#REF!+$W$3)*AL109,0)","v":0},{"$f":"IF(ISERROR(X109*AJ109),\"-\",IF(AND(SUM($M$7:M109)>0,L109<>0),X109*AJ109,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z109=0,Z109=\"-\"),0,IF(I109=\"Repayment Period\",AJ109*Z109,SUM($Z$7:Z109)*AL109))","v":0},null,0,{"$f":"IF(I109=\"Starting Point\",SUM($Z$8:Z109)*AL109,IF(I109=\"Repayment Period\",Z109*AJ109,0))","v":0},null,"-","-","-","-","-",102,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I110=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I110=\"Zero Point\",I110=\"Disbursement Period\",I110=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J110=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I110=\"Disbursement Period\",'B.3 Profil splácení AWL'!I110=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I109=\"Starting Point\"),SUM($R$8:R110),AB109*($C$13/(12/(J110-J109))))))","v":"-"},"-",{"$f":"IF(AND(J110>=Disbursement_Period/2,J109<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I110=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J110=\"-\",\"-\",IF(AND(J110<=Disbursement_Period,SUM($M$7:M110)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I110=\"Disbursement Period\",I110=\"Starting Point\"),SUM($M$7:M110)>0),AB109*V110*AF110/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J110=\"-\",\"-\",IF(AND(I110=\"Repayment Period\",SUM($M$7:M110)>0),AB109*V110*AF110/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J110-J109=TRUE),\"-\",IF(I110=\"Repayment Period\",(J110-J109),IF(#REF!=TRUE,(J110-J109),(J110-J109)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL110<>\"-\",AL110>0),(#REF!+$W$3)*AL110,0)","v":0},{"$f":"IF(ISERROR(X110*AJ110),\"-\",IF(AND(SUM($M$7:M110)>0,L110<>0),X110*AJ110,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z110=0,Z110=\"-\"),0,IF(I110=\"Repayment Period\",AJ110*Z110,SUM($Z$7:Z110)*AL110))","v":0},null,0,{"$f":"IF(I110=\"Starting Point\",SUM($Z$8:Z110)*AL110,IF(I110=\"Repayment Period\",Z110*AJ110,0))","v":0},null,"-","-","-","-","-",103,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I111=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I111=\"Zero Point\",I111=\"Disbursement Period\",I111=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J111=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I111=\"Disbursement Period\",'B.3 Profil splácení AWL'!I111=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I110=\"Starting Point\"),SUM($R$8:R111),AB110*($C$13/(12/(J111-J110))))))","v":"-"},"-",{"$f":"IF(AND(J111>=Disbursement_Period/2,J110<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I111=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J111=\"-\",\"-\",IF(AND(J111<=Disbursement_Period,SUM($M$7:M111)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I111=\"Disbursement Period\",I111=\"Starting Point\"),SUM($M$7:M111)>0),AB110*V111*AF111/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J111=\"-\",\"-\",IF(AND(I111=\"Repayment Period\",SUM($M$7:M111)>0),AB110*V111*AF111/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J111-J110=TRUE),\"-\",IF(I111=\"Repayment Period\",(J111-J110),IF(#REF!=TRUE,(J111-J110),(J111-J110)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL111<>\"-\",AL111>0),(#REF!+$W$3)*AL111,0)","v":0},{"$f":"IF(ISERROR(X111*AJ111),\"-\",IF(AND(SUM($M$7:M111)>0,L111<>0),X111*AJ111,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z111=0,Z111=\"-\"),0,IF(I111=\"Repayment Period\",AJ111*Z111,SUM($Z$7:Z111)*AL111))","v":0},null,0,{"$f":"IF(I111=\"Starting Point\",SUM($Z$8:Z111)*AL111,IF(I111=\"Repayment Period\",Z111*AJ111,0))","v":0},null,"-","-","-","-","-",104,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I112=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I112=\"Zero Point\",I112=\"Disbursement Period\",I112=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J112=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I112=\"Disbursement Period\",'B.3 Profil splácení AWL'!I112=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I111=\"Starting Point\"),SUM($R$8:R112),AB111*($C$13/(12/(J112-J111))))))","v":"-"},"-",{"$f":"IF(AND(J112>=Disbursement_Period/2,J111<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I112=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J112=\"-\",\"-\",IF(AND(J112<=Disbursement_Period,SUM($M$7:M112)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I112=\"Disbursement Period\",I112=\"Starting Point\"),SUM($M$7:M112)>0),AB111*V112*AF112/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J112=\"-\",\"-\",IF(AND(I112=\"Repayment Period\",SUM($M$7:M112)>0),AB111*V112*AF112/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J112-J111=TRUE),\"-\",IF(I112=\"Repayment Period\",(J112-J111),IF(#REF!=TRUE,(J112-J111),(J112-J111)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL112<>\"-\",AL112>0),(#REF!+$W$3)*AL112,0)","v":0},{"$f":"IF(ISERROR(X112*AJ112),\"-\",IF(AND(SUM($M$7:M112)>0,L112<>0),X112*AJ112,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z112=0,Z112=\"-\"),0,IF(I112=\"Repayment Period\",AJ112*Z112,SUM($Z$7:Z112)*AL112))","v":0},null,0,{"$f":"IF(I112=\"Starting Point\",SUM($Z$8:Z112)*AL112,IF(I112=\"Repayment Period\",Z112*AJ112,0))","v":0},null,"-","-","-","-","-",105,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I113=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I113=\"Zero Point\",I113=\"Disbursement Period\",I113=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J113=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I113=\"Disbursement Period\",'B.3 Profil splácení AWL'!I113=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I112=\"Starting Point\"),SUM($R$8:R113),AB112*($C$13/(12/(J113-J112))))))","v":"-"},"-",{"$f":"IF(AND(J113>=Disbursement_Period/2,J112<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I113=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J113=\"-\",\"-\",IF(AND(J113<=Disbursement_Period,SUM($M$7:M113)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I113=\"Disbursement Period\",I113=\"Starting Point\"),SUM($M$7:M113)>0),AB112*V113*AF113/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J113=\"-\",\"-\",IF(AND(I113=\"Repayment Period\",SUM($M$7:M113)>0),AB112*V113*AF113/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J113-J112=TRUE),\"-\",IF(I113=\"Repayment Period\",(J113-J112),IF(#REF!=TRUE,(J113-J112),(J113-J112)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL113<>\"-\",AL113>0),(#REF!+$W$3)*AL113,0)","v":0},{"$f":"IF(ISERROR(X113*AJ113),\"-\",IF(AND(SUM($M$7:M113)>0,L113<>0),X113*AJ113,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z113=0,Z113=\"-\"),0,IF(I113=\"Repayment Period\",AJ113*Z113,SUM($Z$7:Z113)*AL113))","v":0},null,0,{"$f":"IF(I113=\"Starting Point\",SUM($Z$8:Z113)*AL113,IF(I113=\"Repayment Period\",Z113*AJ113,0))","v":0},null,"-","-","-","-","-",106,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I114=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I114=\"Zero Point\",I114=\"Disbursement Period\",I114=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J114=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I114=\"Disbursement Period\",'B.3 Profil splácení AWL'!I114=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I113=\"Starting Point\"),SUM($R$8:R114),AB113*($C$13/(12/(J114-J113))))))","v":"-"},"-",{"$f":"IF(AND(J114>=Disbursement_Period/2,J113<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I114=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J114=\"-\",\"-\",IF(AND(J114<=Disbursement_Period,SUM($M$7:M114)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I114=\"Disbursement Period\",I114=\"Starting Point\"),SUM($M$7:M114)>0),AB113*V114*AF114/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J114=\"-\",\"-\",IF(AND(I114=\"Repayment Period\",SUM($M$7:M114)>0),AB113*V114*AF114/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J114-J113=TRUE),\"-\",IF(I114=\"Repayment Period\",(J114-J113),IF(#REF!=TRUE,(J114-J113),(J114-J113)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL114<>\"-\",AL114>0),(#REF!+$W$3)*AL114,0)","v":0},{"$f":"IF(ISERROR(X114*AJ114),\"-\",IF(AND(SUM($M$7:M114)>0,L114<>0),X114*AJ114,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z114=0,Z114=\"-\"),0,IF(I114=\"Repayment Period\",AJ114*Z114,SUM($Z$7:Z114)*AL114))","v":0},null,0,{"$f":"IF(I114=\"Starting Point\",SUM($Z$8:Z114)*AL114,IF(I114=\"Repayment Period\",Z114*AJ114,0))","v":0},null,"-","-","-","-","-",107,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I115=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I115=\"Zero Point\",I115=\"Disbursement Period\",I115=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J115=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I115=\"Disbursement Period\",'B.3 Profil splácení AWL'!I115=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I114=\"Starting Point\"),SUM($R$8:R115),AB114*($C$13/(12/(J115-J114))))))","v":"-"},"-",{"$f":"IF(AND(J115>=Disbursement_Period/2,J114<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I115=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J115=\"-\",\"-\",IF(AND(J115<=Disbursement_Period,SUM($M$7:M115)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I115=\"Disbursement Period\",I115=\"Starting Point\"),SUM($M$7:M115)>0),AB114*V115*AF115/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J115=\"-\",\"-\",IF(AND(I115=\"Repayment Period\",SUM($M$7:M115)>0),AB114*V115*AF115/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J115-J114=TRUE),\"-\",IF(I115=\"Repayment Period\",(J115-J114),IF(#REF!=TRUE,(J115-J114),(J115-J114)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL115<>\"-\",AL115>0),(#REF!+$W$3)*AL115,0)","v":0},{"$f":"IF(ISERROR(X115*AJ115),\"-\",IF(AND(SUM($M$7:M115)>0,L115<>0),X115*AJ115,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z115=0,Z115=\"-\"),0,IF(I115=\"Repayment Period\",AJ115*Z115,SUM($Z$7:Z115)*AL115))","v":0},null,0,{"$f":"IF(I115=\"Starting Point\",SUM($Z$8:Z115)*AL115,IF(I115=\"Repayment Period\",Z115*AJ115,0))","v":0},null,"-","-","-","-","-",108,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I116=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I116=\"Zero Point\",I116=\"Disbursement Period\",I116=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J116=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I116=\"Disbursement Period\",'B.3 Profil splácení AWL'!I116=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I115=\"Starting Point\"),SUM($R$8:R116),AB115*($C$13/(12/(J116-J115))))))","v":"-"},"-",{"$f":"IF(AND(J116>=Disbursement_Period/2,J115<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I116=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J116=\"-\",\"-\",IF(AND(J116<=Disbursement_Period,SUM($M$7:M116)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I116=\"Disbursement Period\",I116=\"Starting Point\"),SUM($M$7:M116)>0),AB115*V116*AF116/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J116=\"-\",\"-\",IF(AND(I116=\"Repayment Period\",SUM($M$7:M116)>0),AB115*V116*AF116/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J116-J115=TRUE),\"-\",IF(I116=\"Repayment Period\",(J116-J115),IF(#REF!=TRUE,(J116-J115),(J116-J115)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL116<>\"-\",AL116>0),(#REF!+$W$3)*AL116,0)","v":0},{"$f":"IF(ISERROR(X116*AJ116),\"-\",IF(AND(SUM($M$7:M116)>0,L116<>0),X116*AJ116,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z116=0,Z116=\"-\"),0,IF(I116=\"Repayment Period\",AJ116*Z116,SUM($Z$7:Z116)*AL116))","v":0},null,0,{"$f":"IF(I116=\"Starting Point\",SUM($Z$8:Z116)*AL116,IF(I116=\"Repayment Period\",Z116*AJ116,0))","v":0},null,"-","-","-","-","-",109,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I117=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I117=\"Zero Point\",I117=\"Disbursement Period\",I117=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J117=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I117=\"Disbursement Period\",'B.3 Profil splácení AWL'!I117=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I116=\"Starting Point\"),SUM($R$8:R117),AB116*($C$13/(12/(J117-J116))))))","v":"-"},"-",{"$f":"IF(AND(J117>=Disbursement_Period/2,J116<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I117=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J117=\"-\",\"-\",IF(AND(J117<=Disbursement_Period,SUM($M$7:M117)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I117=\"Disbursement Period\",I117=\"Starting Point\"),SUM($M$7:M117)>0),AB116*V117*AF117/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J117=\"-\",\"-\",IF(AND(I117=\"Repayment Period\",SUM($M$7:M117)>0),AB116*V117*AF117/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J117-J116=TRUE),\"-\",IF(I117=\"Repayment Period\",(J117-J116),IF(#REF!=TRUE,(J117-J116),(J117-J116)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL117<>\"-\",AL117>0),(#REF!+$W$3)*AL117,0)","v":0},{"$f":"IF(ISERROR(X117*AJ117),\"-\",IF(AND(SUM($M$7:M117)>0,L117<>0),X117*AJ117,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z117=0,Z117=\"-\"),0,IF(I117=\"Repayment Period\",AJ117*Z117,SUM($Z$7:Z117)*AL117))","v":0},null,0,{"$f":"IF(I117=\"Starting Point\",SUM($Z$8:Z117)*AL117,IF(I117=\"Repayment Period\",Z117*AJ117,0))","v":0},null,"-","-","-","-","-",110,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I118=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I118=\"Zero Point\",I118=\"Disbursement Period\",I118=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J118=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I118=\"Disbursement Period\",'B.3 Profil splácení AWL'!I118=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I117=\"Starting Point\"),SUM($R$8:R118),AB117*($C$13/(12/(J118-J117))))))","v":"-"},"-",{"$f":"IF(AND(J118>=Disbursement_Period/2,J117<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I118=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J118=\"-\",\"-\",IF(AND(J118<=Disbursement_Period,SUM($M$7:M118)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I118=\"Disbursement Period\",I118=\"Starting Point\"),SUM($M$7:M118)>0),AB117*V118*AF118/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J118=\"-\",\"-\",IF(AND(I118=\"Repayment Period\",SUM($M$7:M118)>0),AB117*V118*AF118/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J118-J117=TRUE),\"-\",IF(I118=\"Repayment Period\",(J118-J117),IF(#REF!=TRUE,(J118-J117),(J118-J117)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL118<>\"-\",AL118>0),(#REF!+$W$3)*AL118,0)","v":0},{"$f":"IF(ISERROR(X118*AJ118),\"-\",IF(AND(SUM($M$7:M118)>0,L118<>0),X118*AJ118,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z118=0,Z118=\"-\"),0,IF(I118=\"Repayment Period\",AJ118*Z118,SUM($Z$7:Z118)*AL118))","v":0},null,0,{"$f":"IF(I118=\"Starting Point\",SUM($Z$8:Z118)*AL118,IF(I118=\"Repayment Period\",Z118*AJ118,0))","v":0},null,"-","-","-","-","-",111,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I119=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I119=\"Zero Point\",I119=\"Disbursement Period\",I119=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J119=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I119=\"Disbursement Period\",'B.3 Profil splácení AWL'!I119=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I118=\"Starting Point\"),SUM($R$8:R119),AB118*($C$13/(12/(J119-J118))))))","v":"-"},"-",{"$f":"IF(AND(J119>=Disbursement_Period/2,J118<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I119=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J119=\"-\",\"-\",IF(AND(J119<=Disbursement_Period,SUM($M$7:M119)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I119=\"Disbursement Period\",I119=\"Starting Point\"),SUM($M$7:M119)>0),AB118*V119*AF119/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J119=\"-\",\"-\",IF(AND(I119=\"Repayment Period\",SUM($M$7:M119)>0),AB118*V119*AF119/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J119-J118=TRUE),\"-\",IF(I119=\"Repayment Period\",(J119-J118),IF(#REF!=TRUE,(J119-J118),(J119-J118)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL119<>\"-\",AL119>0),(#REF!+$W$3)*AL119,0)","v":0},{"$f":"IF(ISERROR(X119*AJ119),\"-\",IF(AND(SUM($M$7:M119)>0,L119<>0),X119*AJ119,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z119=0,Z119=\"-\"),0,IF(I119=\"Repayment Period\",AJ119*Z119,SUM($Z$7:Z119)*AL119))","v":0},null,0,{"$f":"IF(I119=\"Starting Point\",SUM($Z$8:Z119)*AL119,IF(I119=\"Repayment Period\",Z119*AJ119,0))","v":0},null,"-","-","-","-","-",112,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I120=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I120=\"Zero Point\",I120=\"Disbursement Period\",I120=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J120=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I120=\"Disbursement Period\",'B.3 Profil splácení AWL'!I120=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I119=\"Starting Point\"),SUM($R$8:R120),AB119*($C$13/(12/(J120-J119))))))","v":"-"},"-",{"$f":"IF(AND(J120>=Disbursement_Period/2,J119<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I120=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J120=\"-\",\"-\",IF(AND(J120<=Disbursement_Period,SUM($M$7:M120)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I120=\"Disbursement Period\",I120=\"Starting Point\"),SUM($M$7:M120)>0),AB119*V120*AF120/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J120=\"-\",\"-\",IF(AND(I120=\"Repayment Period\",SUM($M$7:M120)>0),AB119*V120*AF120/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J120-J119=TRUE),\"-\",IF(I120=\"Repayment Period\",(J120-J119),IF(#REF!=TRUE,(J120-J119),(J120-J119)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL120<>\"-\",AL120>0),(#REF!+$W$3)*AL120,0)","v":0},{"$f":"IF(ISERROR(X120*AJ120),\"-\",IF(AND(SUM($M$7:M120)>0,L120<>0),X120*AJ120,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z120=0,Z120=\"-\"),0,IF(I120=\"Repayment Period\",AJ120*Z120,SUM($Z$7:Z120)*AL120))","v":0},null,0,{"$f":"IF(I120=\"Starting Point\",SUM($Z$8:Z120)*AL120,IF(I120=\"Repayment Period\",Z120*AJ120,0))","v":0},null,"-","-","-","-","-",113,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I121=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I121=\"Zero Point\",I121=\"Disbursement Period\",I121=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J121=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I121=\"Disbursement Period\",'B.3 Profil splácení AWL'!I121=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I120=\"Starting Point\"),SUM($R$8:R121),AB120*($C$13/(12/(J121-J120))))))","v":"-"},"-",{"$f":"IF(AND(J121>=Disbursement_Period/2,J120<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I121=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J121=\"-\",\"-\",IF(AND(J121<=Disbursement_Period,SUM($M$7:M121)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I121=\"Disbursement Period\",I121=\"Starting Point\"),SUM($M$7:M121)>0),AB120*V121*AF121/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J121=\"-\",\"-\",IF(AND(I121=\"Repayment Period\",SUM($M$7:M121)>0),AB120*V121*AF121/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J121-J120=TRUE),\"-\",IF(I121=\"Repayment Period\",(J121-J120),IF(#REF!=TRUE,(J121-J120),(J121-J120)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL121<>\"-\",AL121>0),(#REF!+$W$3)*AL121,0)","v":0},{"$f":"IF(ISERROR(X121*AJ121),\"-\",IF(AND(SUM($M$7:M121)>0,L121<>0),X121*AJ121,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z121=0,Z121=\"-\"),0,IF(I121=\"Repayment Period\",AJ121*Z121,SUM($Z$7:Z121)*AL121))","v":0},null,0,{"$f":"IF(I121=\"Starting Point\",SUM($Z$8:Z121)*AL121,IF(I121=\"Repayment Period\",Z121*AJ121,0))","v":0},null,"-","-","-","-","-",114,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I122=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I122=\"Zero Point\",I122=\"Disbursement Period\",I122=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J122=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I122=\"Disbursement Period\",'B.3 Profil splácení AWL'!I122=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I121=\"Starting Point\"),SUM($R$8:R122),AB121*($C$13/(12/(J122-J121))))))","v":"-"},"-",{"$f":"IF(AND(J122>=Disbursement_Period/2,J121<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I122=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J122=\"-\",\"-\",IF(AND(J122<=Disbursement_Period,SUM($M$7:M122)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I122=\"Disbursement Period\",I122=\"Starting Point\"),SUM($M$7:M122)>0),AB121*V122*AF122/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J122=\"-\",\"-\",IF(AND(I122=\"Repayment Period\",SUM($M$7:M122)>0),AB121*V122*AF122/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J122-J121=TRUE),\"-\",IF(I122=\"Repayment Period\",(J122-J121),IF(#REF!=TRUE,(J122-J121),(J122-J121)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL122<>\"-\",AL122>0),(#REF!+$W$3)*AL122,0)","v":0},{"$f":"IF(ISERROR(X122*AJ122),\"-\",IF(AND(SUM($M$7:M122)>0,L122<>0),X122*AJ122,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z122=0,Z122=\"-\"),0,IF(I122=\"Repayment Period\",AJ122*Z122,SUM($Z$7:Z122)*AL122))","v":0},null,0,{"$f":"IF(I122=\"Starting Point\",SUM($Z$8:Z122)*AL122,IF(I122=\"Repayment Period\",Z122*AJ122,0))","v":0},null,"-","-","-","-","-",115,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I123=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I123=\"Zero Point\",I123=\"Disbursement Period\",I123=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J123=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I123=\"Disbursement Period\",'B.3 Profil splácení AWL'!I123=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I122=\"Starting Point\"),SUM($R$8:R123),AB122*($C$13/(12/(J123-J122))))))","v":"-"},"-",{"$f":"IF(AND(J123>=Disbursement_Period/2,J122<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I123=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J123=\"-\",\"-\",IF(AND(J123<=Disbursement_Period,SUM($M$7:M123)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I123=\"Disbursement Period\",I123=\"Starting Point\"),SUM($M$7:M123)>0),AB122*V123*AF123/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J123=\"-\",\"-\",IF(AND(I123=\"Repayment Period\",SUM($M$7:M123)>0),AB122*V123*AF123/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J123-J122=TRUE),\"-\",IF(I123=\"Repayment Period\",(J123-J122),IF(#REF!=TRUE,(J123-J122),(J123-J122)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL123<>\"-\",AL123>0),(#REF!+$W$3)*AL123,0)","v":0},{"$f":"IF(ISERROR(X123*AJ123),\"-\",IF(AND(SUM($M$7:M123)>0,L123<>0),X123*AJ123,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z123=0,Z123=\"-\"),0,IF(I123=\"Repayment Period\",AJ123*Z123,SUM($Z$7:Z123)*AL123))","v":0},null,0,{"$f":"IF(I123=\"Starting Point\",SUM($Z$8:Z123)*AL123,IF(I123=\"Repayment Period\",Z123*AJ123,0))","v":0},null,"-","-","-","-","-",116,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I124=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I124=\"Zero Point\",I124=\"Disbursement Period\",I124=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J124=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I124=\"Disbursement Period\",'B.3 Profil splácení AWL'!I124=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I123=\"Starting Point\"),SUM($R$8:R124),AB123*($C$13/(12/(J124-J123))))))","v":"-"},"-",{"$f":"IF(AND(J124>=Disbursement_Period/2,J123<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I124=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J124=\"-\",\"-\",IF(AND(J124<=Disbursement_Period,SUM($M$7:M124)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I124=\"Disbursement Period\",I124=\"Starting Point\"),SUM($M$7:M124)>0),AB123*V124*AF124/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J124=\"-\",\"-\",IF(AND(I124=\"Repayment Period\",SUM($M$7:M124)>0),AB123*V124*AF124/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J124-J123=TRUE),\"-\",IF(I124=\"Repayment Period\",(J124-J123),IF(#REF!=TRUE,(J124-J123),(J124-J123)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL124<>\"-\",AL124>0),(#REF!+$W$3)*AL124,0)","v":0},{"$f":"IF(ISERROR(X124*AJ124),\"-\",IF(AND(SUM($M$7:M124)>0,L124<>0),X124*AJ124,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z124=0,Z124=\"-\"),0,IF(I124=\"Repayment Period\",AJ124*Z124,SUM($Z$7:Z124)*AL124))","v":0},null,0,{"$f":"IF(I124=\"Starting Point\",SUM($Z$8:Z124)*AL124,IF(I124=\"Repayment Period\",Z124*AJ124,0))","v":0},null,"-","-","-","-","-",117,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I125=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I125=\"Zero Point\",I125=\"Disbursement Period\",I125=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J125=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I125=\"Disbursement Period\",'B.3 Profil splácení AWL'!I125=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I124=\"Starting Point\"),SUM($R$8:R125),AB124*($C$13/(12/(J125-J124))))))","v":"-"},"-",{"$f":"IF(AND(J125>=Disbursement_Period/2,J124<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I125=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J125=\"-\",\"-\",IF(AND(J125<=Disbursement_Period,SUM($M$7:M125)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I125=\"Disbursement Period\",I125=\"Starting Point\"),SUM($M$7:M125)>0),AB124*V125*AF125/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J125=\"-\",\"-\",IF(AND(I125=\"Repayment Period\",SUM($M$7:M125)>0),AB124*V125*AF125/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J125-J124=TRUE),\"-\",IF(I125=\"Repayment Period\",(J125-J124),IF(#REF!=TRUE,(J125-J124),(J125-J124)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL125<>\"-\",AL125>0),(#REF!+$W$3)*AL125,0)","v":0},{"$f":"IF(ISERROR(X125*AJ125),\"-\",IF(AND(SUM($M$7:M125)>0,L125<>0),X125*AJ125,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z125=0,Z125=\"-\"),0,IF(I125=\"Repayment Period\",AJ125*Z125,SUM($Z$7:Z125)*AL125))","v":0},null,0,{"$f":"IF(I125=\"Starting Point\",SUM($Z$8:Z125)*AL125,IF(I125=\"Repayment Period\",Z125*AJ125,0))","v":0},null,"-","-","-","-","-",118,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I126=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I126=\"Zero Point\",I126=\"Disbursement Period\",I126=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J126=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I126=\"Disbursement Period\",'B.3 Profil splácení AWL'!I126=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I125=\"Starting Point\"),SUM($R$8:R126),AB125*($C$13/(12/(J126-J125))))))","v":"-"},"-",{"$f":"IF(AND(J126>=Disbursement_Period/2,J125<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I126=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J126=\"-\",\"-\",IF(AND(J126<=Disbursement_Period,SUM($M$7:M126)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I126=\"Disbursement Period\",I126=\"Starting Point\"),SUM($M$7:M126)>0),AB125*V126*AF126/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J126=\"-\",\"-\",IF(AND(I126=\"Repayment Period\",SUM($M$7:M126)>0),AB125*V126*AF126/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J126-J125=TRUE),\"-\",IF(I126=\"Repayment Period\",(J126-J125),IF(#REF!=TRUE,(J126-J125),(J126-J125)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL126<>\"-\",AL126>0),(#REF!+$W$3)*AL126,0)","v":0},{"$f":"IF(ISERROR(X126*AJ126),\"-\",IF(AND(SUM($M$7:M126)>0,L126<>0),X126*AJ126,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z126=0,Z126=\"-\"),0,IF(I126=\"Repayment Period\",AJ126*Z126,SUM($Z$7:Z126)*AL126))","v":0},null,0,{"$f":"IF(I126=\"Starting Point\",SUM($Z$8:Z126)*AL126,IF(I126=\"Repayment Period\",Z126*AJ126,0))","v":0},null,"-","-","-","-","-",119,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I127=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I127=\"Zero Point\",I127=\"Disbursement Period\",I127=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J127=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I127=\"Disbursement Period\",'B.3 Profil splácení AWL'!I127=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I126=\"Starting Point\"),SUM($R$8:R127),AB126*($C$13/(12/(J127-J126))))))","v":"-"},"-",{"$f":"IF(AND(J127>=Disbursement_Period/2,J126<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I127=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J127=\"-\",\"-\",IF(AND(J127<=Disbursement_Period,SUM($M$7:M127)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I127=\"Disbursement Period\",I127=\"Starting Point\"),SUM($M$7:M127)>0),AB126*V127*AF127/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J127=\"-\",\"-\",IF(AND(I127=\"Repayment Period\",SUM($M$7:M127)>0),AB126*V127*AF127/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J127-J126=TRUE),\"-\",IF(I127=\"Repayment Period\",(J127-J126),IF(#REF!=TRUE,(J127-J126),(J127-J126)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL127<>\"-\",AL127>0),(#REF!+$W$3)*AL127,0)","v":0},{"$f":"IF(ISERROR(X127*AJ127),\"-\",IF(AND(SUM($M$7:M127)>0,L127<>0),X127*AJ127,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z127=0,Z127=\"-\"),0,IF(I127=\"Repayment Period\",AJ127*Z127,SUM($Z$7:Z127)*AL127))","v":0},null,0,{"$f":"IF(I127=\"Starting Point\",SUM($Z$8:Z127)*AL127,IF(I127=\"Repayment Period\",Z127*AJ127,0))","v":0},null,"-","-","-","-","-",120,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I128=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I128=\"Zero Point\",I128=\"Disbursement Period\",I128=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J128=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I128=\"Disbursement Period\",'B.3 Profil splácení AWL'!I128=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I127=\"Starting Point\"),SUM($R$8:R128),AB127*($C$13/(12/(J128-J127))))))","v":"-"},"-",{"$f":"IF(AND(J128>=Disbursement_Period/2,J127<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I128=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J128=\"-\",\"-\",IF(AND(J128<=Disbursement_Period,SUM($M$7:M128)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I128=\"Disbursement Period\",I128=\"Starting Point\"),SUM($M$7:M128)>0),AB127*V128*AF128/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J128=\"-\",\"-\",IF(AND(I128=\"Repayment Period\",SUM($M$7:M128)>0),AB127*V128*AF128/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J128-J127=TRUE),\"-\",IF(I128=\"Repayment Period\",(J128-J127),IF(#REF!=TRUE,(J128-J127),(J128-J127)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL128<>\"-\",AL128>0),(#REF!+$W$3)*AL128,0)","v":0},{"$f":"IF(ISERROR(X128*AJ128),\"-\",IF(AND(SUM($M$7:M128)>0,L128<>0),X128*AJ128,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z128=0,Z128=\"-\"),0,IF(I128=\"Repayment Period\",AJ128*Z128,SUM($Z$7:Z128)*AL128))","v":0},null,0,{"$f":"IF(I128=\"Starting Point\",SUM($Z$8:Z128)*AL128,IF(I128=\"Repayment Period\",Z128*AJ128,0))","v":0},null,"-","-","-","-","-",121,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I129=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I129=\"Zero Point\",I129=\"Disbursement Period\",I129=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J129=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I129=\"Disbursement Period\",'B.3 Profil splácení AWL'!I129=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I128=\"Starting Point\"),SUM($R$8:R129),AB128*($C$13/(12/(J129-J128))))))","v":"-"},"-",{"$f":"IF(AND(J129>=Disbursement_Period/2,J128<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I129=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J129=\"-\",\"-\",IF(AND(J129<=Disbursement_Period,SUM($M$7:M129)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I129=\"Disbursement Period\",I129=\"Starting Point\"),SUM($M$7:M129)>0),AB128*V129*AF129/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J129=\"-\",\"-\",IF(AND(I129=\"Repayment Period\",SUM($M$7:M129)>0),AB128*V129*AF129/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J129-J128=TRUE),\"-\",IF(I129=\"Repayment Period\",(J129-J128),IF(#REF!=TRUE,(J129-J128),(J129-J128)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL129<>\"-\",AL129>0),(#REF!+$W$3)*AL129,0)","v":0},{"$f":"IF(ISERROR(X129*AJ129),\"-\",IF(AND(SUM($M$7:M129)>0,L129<>0),X129*AJ129,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z129=0,Z129=\"-\"),0,IF(I129=\"Repayment Period\",AJ129*Z129,SUM($Z$7:Z129)*AL129))","v":0},null,0,{"$f":"IF(I129=\"Starting Point\",SUM($Z$8:Z129)*AL129,IF(I129=\"Repayment Period\",Z129*AJ129,0))","v":0},null,"-","-","-","-","-",122,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I130=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I130=\"Zero Point\",I130=\"Disbursement Period\",I130=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J130=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I130=\"Disbursement Period\",'B.3 Profil splácení AWL'!I130=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I129=\"Starting Point\"),SUM($R$8:R130),AB129*($C$13/(12/(J130-J129))))))","v":"-"},"-",{"$f":"IF(AND(J130>=Disbursement_Period/2,J129<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I130=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J130=\"-\",\"-\",IF(AND(J130<=Disbursement_Period,SUM($M$7:M130)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I130=\"Disbursement Period\",I130=\"Starting Point\"),SUM($M$7:M130)>0),AB129*V130*AF130/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J130=\"-\",\"-\",IF(AND(I130=\"Repayment Period\",SUM($M$7:M130)>0),AB129*V130*AF130/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J130-J129=TRUE),\"-\",IF(I130=\"Repayment Period\",(J130-J129),IF(#REF!=TRUE,(J130-J129),(J130-J129)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL130<>\"-\",AL130>0),(#REF!+$W$3)*AL130,0)","v":0},{"$f":"IF(ISERROR(X130*AJ130),\"-\",IF(AND(SUM($M$7:M130)>0,L130<>0),X130*AJ130,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z130=0,Z130=\"-\"),0,IF(I130=\"Repayment Period\",AJ130*Z130,SUM($Z$7:Z130)*AL130))","v":0},null,0,{"$f":"IF(I130=\"Starting Point\",SUM($Z$8:Z130)*AL130,IF(I130=\"Repayment Period\",Z130*AJ130,0))","v":0},null,"-","-","-","-","-",123,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I131=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I131=\"Zero Point\",I131=\"Disbursement Period\",I131=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J131=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I131=\"Disbursement Period\",'B.3 Profil splácení AWL'!I131=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I130=\"Starting Point\"),SUM($R$8:R131),AB130*($C$13/(12/(J131-J130))))))","v":"-"},"-",{"$f":"IF(AND(J131>=Disbursement_Period/2,J130<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I131=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J131=\"-\",\"-\",IF(AND(J131<=Disbursement_Period,SUM($M$7:M131)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I131=\"Disbursement Period\",I131=\"Starting Point\"),SUM($M$7:M131)>0),AB130*V131*AF131/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J131=\"-\",\"-\",IF(AND(I131=\"Repayment Period\",SUM($M$7:M131)>0),AB130*V131*AF131/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J131-J130=TRUE),\"-\",IF(I131=\"Repayment Period\",(J131-J130),IF(#REF!=TRUE,(J131-J130),(J131-J130)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL131<>\"-\",AL131>0),(#REF!+$W$3)*AL131,0)","v":0},{"$f":"IF(ISERROR(X131*AJ131),\"-\",IF(AND(SUM($M$7:M131)>0,L131<>0),X131*AJ131,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z131=0,Z131=\"-\"),0,IF(I131=\"Repayment Period\",AJ131*Z131,SUM($Z$7:Z131)*AL131))","v":0},null,0,{"$f":"IF(I131=\"Starting Point\",SUM($Z$8:Z131)*AL131,IF(I131=\"Repayment Period\",Z131*AJ131,0))","v":0},null,"-","-","-","-","-",124,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I132=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I132=\"Zero Point\",I132=\"Disbursement Period\",I132=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J132=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I132=\"Disbursement Period\",'B.3 Profil splácení AWL'!I132=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I131=\"Starting Point\"),SUM($R$8:R132),AB131*($C$13/(12/(J132-J131))))))","v":"-"},"-",{"$f":"IF(AND(J132>=Disbursement_Period/2,J131<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I132=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J132=\"-\",\"-\",IF(AND(J132<=Disbursement_Period,SUM($M$7:M132)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I132=\"Disbursement Period\",I132=\"Starting Point\"),SUM($M$7:M132)>0),AB131*V132*AF132/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J132=\"-\",\"-\",IF(AND(I132=\"Repayment Period\",SUM($M$7:M132)>0),AB131*V132*AF132/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J132-J131=TRUE),\"-\",IF(I132=\"Repayment Period\",(J132-J131),IF(#REF!=TRUE,(J132-J131),(J132-J131)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL132<>\"-\",AL132>0),(#REF!+$W$3)*AL132,0)","v":0},{"$f":"IF(ISERROR(X132*AJ132),\"-\",IF(AND(SUM($M$7:M132)>0,L132<>0),X132*AJ132,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z132=0,Z132=\"-\"),0,IF(I132=\"Repayment Period\",AJ132*Z132,SUM($Z$7:Z132)*AL132))","v":0},null,0,{"$f":"IF(I132=\"Starting Point\",SUM($Z$8:Z132)*AL132,IF(I132=\"Repayment Period\",Z132*AJ132,0))","v":0},null,"-","-","-","-","-",125,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I133=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I133=\"Zero Point\",I133=\"Disbursement Period\",I133=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J133=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I133=\"Disbursement Period\",'B.3 Profil splácení AWL'!I133=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I132=\"Starting Point\"),SUM($R$8:R133),AB132*($C$13/(12/(J133-J132))))))","v":"-"},"-",{"$f":"IF(AND(J133>=Disbursement_Period/2,J132<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I133=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J133=\"-\",\"-\",IF(AND(J133<=Disbursement_Period,SUM($M$7:M133)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I133=\"Disbursement Period\",I133=\"Starting Point\"),SUM($M$7:M133)>0),AB132*V133*AF133/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J133=\"-\",\"-\",IF(AND(I133=\"Repayment Period\",SUM($M$7:M133)>0),AB132*V133*AF133/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J133-J132=TRUE),\"-\",IF(I133=\"Repayment Period\",(J133-J132),IF(#REF!=TRUE,(J133-J132),(J133-J132)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL133<>\"-\",AL133>0),(#REF!+$W$3)*AL133,0)","v":0},{"$f":"IF(ISERROR(X133*AJ133),\"-\",IF(AND(SUM($M$7:M133)>0,L133<>0),X133*AJ133,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z133=0,Z133=\"-\"),0,IF(I133=\"Repayment Period\",AJ133*Z133,SUM($Z$7:Z133)*AL133))","v":0},null,0,{"$f":"IF(I133=\"Starting Point\",SUM($Z$8:Z133)*AL133,IF(I133=\"Repayment Period\",Z133*AJ133,0))","v":0},null,"-","-","-","-","-",126,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I134=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I134=\"Zero Point\",I134=\"Disbursement Period\",I134=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J134=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I134=\"Disbursement Period\",'B.3 Profil splácení AWL'!I134=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I133=\"Starting Point\"),SUM($R$8:R134),AB133*($C$13/(12/(J134-J133))))))","v":"-"},"-",{"$f":"IF(AND(J134>=Disbursement_Period/2,J133<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I134=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J134=\"-\",\"-\",IF(AND(J134<=Disbursement_Period,SUM($M$7:M134)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I134=\"Disbursement Period\",I134=\"Starting Point\"),SUM($M$7:M134)>0),AB133*V134*AF134/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J134=\"-\",\"-\",IF(AND(I134=\"Repayment Period\",SUM($M$7:M134)>0),AB133*V134*AF134/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J134-J133=TRUE),\"-\",IF(I134=\"Repayment Period\",(J134-J133),IF(#REF!=TRUE,(J134-J133),(J134-J133)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL134<>\"-\",AL134>0),(#REF!+$W$3)*AL134,0)","v":0},{"$f":"IF(ISERROR(X134*AJ134),\"-\",IF(AND(SUM($M$7:M134)>0,L134<>0),X134*AJ134,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z134=0,Z134=\"-\"),0,IF(I134=\"Repayment Period\",AJ134*Z134,SUM($Z$7:Z134)*AL134))","v":0},null,0,{"$f":"IF(I134=\"Starting Point\",SUM($Z$8:Z134)*AL134,IF(I134=\"Repayment Period\",Z134*AJ134,0))","v":0},null,"-","-","-","-","-",127,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I135=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I135=\"Zero Point\",I135=\"Disbursement Period\",I135=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L135>0,L135<>\"-\"),PPMT(($C$13)/(12/AF135),L135,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J135=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I135=\"Disbursement Period\",'B.3 Profil splácení AWL'!I135=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I134=\"Starting Point\"),SUM($R$8:R135),AB134*($C$13/(12/(J135-J134))))))","v":"-"},"-",{"$f":"IF(AND(J135>=Disbursement_Period/2,J134<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I135=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J135=\"-\",\"-\",IF(AND(J135<=Disbursement_Period,SUM($M$7:M135)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I135=\"Disbursement Period\",I135=\"Starting Point\"),SUM($M$7:M135)>0),AB134*V135*AF135/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J135=\"-\",\"-\",IF(AND(I135=\"Repayment Period\",SUM($M$7:M135)>0),AB134*V135*AF135/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M135+AA135),AA135,-M135+T135+W135+X135)","v":0},{"$f":"IF(OR(J135=0,J135=\"-\"),0,AD134+(Q135*(J135-Month_of_Starting_Point)/12/Credit_Amount))","v":0},"",{"$f":"IF(ISERROR(J135-J134=TRUE),\"-\",IF(I135=\"Repayment Period\",(J135-J134),IF(#REF!=TRUE,(J135-J134),(J135-J134)/2)))","v":"-"},{"$f":"IF(ISERROR(AB134*AF135=TRUE),\"-\",AB134*AF135)","v":"-"},null,null,"-",{"$f":"IF(OR(L135=0,L135=\"-\",ISERROR($AB134*$AJ135=TRUE)),\"-\",$AB134*$AJ135)","v":"-"},{"$f":"IF(I135=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL135<>\"-\",AL135>0),(#REF!+$W$3)*AL135,0)","v":0},{"$f":"IF(ISERROR(X135*AJ135),\"-\",IF(AND(SUM($M$7:M135)>0,L135<>0),X135*AJ135,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z135=0,Z135=\"-\"),0,IF(I135=\"Repayment Period\",AJ135*Z135,SUM($Z$7:Z135)*AL135))","v":0},null,{"$f":"IF(I135<>\"Repayment Period\",AL135,AJ135)","v":0},{"$f":"IF(I135=\"Starting Point\",SUM($Z$8:Z135)*AL135,IF(I135=\"Repayment Period\",Z135*AJ135,0))","v":0},null,{"$f":"AJ135","v":"-"},{"$f":"IF(ISERROR(AU135*M135)=TRUE,\"-\",AU135*M135)","v":"-"},{"$f":"IF(ISERROR(AU135*Q135)=TRUE,\"-\",AU135*Q135)","v":"-"},{"$f":"IF(ISERROR(AU135*S135)=TRUE,\"-\",AU135*S135)","v":"-"},{"$f":"IF(ISERROR(AU135*AA135)=TRUE,\"-\",AU135*AA135)","v":"-"},128,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J136=Disbursement_Period,\"Starting Point\",IF(J136<Disbursement_Period,\"Disbursement Period\",IF(AND(J136>Disbursement_Period,J136<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J135<>\"-\",$C$8=\"Non-Standard\"),IF(J135+1<Disbursement_Period,J135+1,IF(AND(J135+$E$8>=Disbursement_Period,J135<$C$9+Disbursement_Period),VLOOKUP(L136,$AZ$7:$BA$1006,2),\"-\")),IF(J135<>\"-\",IF(J135+1<Disbursement_Period,J135+1,IF(AND(J135+1>=Disbursement_Period,J135<($C$9+$C$10)),Disbursement_Period+$E$8*(L136),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J135=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J135+$G$10<$BA$8,J135+$G$10>$C$9+$C$10),0,IF(AND(J135+$G$10>=$BA$8,J135+$G$10<=$C$9+$C$10),IF(MATCH(J135+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J135+$G$10,$BA$8:$BA$1003,1)>1,L135+1,0)),0)),IF(OR(J135+$G$10<$C$10+$G$10,J135+$G$10>$C$9+$C$10),0,IF(L135=\"-\",1,L135+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I136=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I136=\"Zero Point\",I136=\"Disbursement Period\",I136=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M136+N135),\"\",M136+N135)","v":""},"-",{"$f":"IF(O136<>\"-\",P135+(O136*(J136-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L136<>\"-\",J136>Disbursement_Period,J136<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J136>Disbursement_Period,J136<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J136,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J136>Disbursement_Period,J136<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF136),L136,$E$13,$C$7*-1),IF(J136<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB135*($C$13/(12/(J136-J135)))),\"-\",AB135*($C$13/(12/(J136-J135))))","v":"-"},{"$f":"IF(J136=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I136=\"Disbursement Period\",'B.3 Profil splácení AWL'!I136=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I135=\"Starting Point\"),SUM($R$8:R136),AB135*($C$13/(12/(J136-J135))))))","v":"-"},{"$f":"IF(J136=\"-\",\"-\",Q136+S136)","v":"-"},{"$f":"IF(AND(J136>=Disbursement_Period/2,J135<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I136=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J136=\"-\",\"-\",IF(AND(J136<=Disbursement_Period,SUM($M$7:M136)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I136=\"Disbursement Period\",I136=\"Starting Point\"),SUM($M$7:M136)>0),AB135*V136*AF136/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J136=\"-\",\"-\",IF(AND(I136=\"Repayment Period\",SUM($M$7:M136)>0),AB135*V136*AF136/12,0))","v":"-"},{"$f":"IF(J136=\"-\",\"\",U136+W136+X136)","v":""},{"$f":"IF(J136=\"-\",\"-\",IF(T136=0,0,AB135*$C$22*AF136/12))","v":"-"},0,{"$f":"IF(J136=\"-\",\"-\",IF(ISERROR(AB135+M136-Q136)<>TRUE,AB135+M136-Q136,IF(ISERROR(AB135+M136)<>TRUE,AB135+M136,AB135-Q136)))","v":"-"},0,0,"",{"$f":"IF(ISERROR(J136-J135=TRUE),\"-\",IF(I136=\"Repayment Period\",(J136-J135),IF(#REF!=TRUE,(J136-J135),(J136-J135)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J136/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J136/12))","v":"-"},"-",0,{"$f":"IF(AND(AL136<>\"-\",AL136>0),(#REF!+$W$3)*AL136,0)","v":0},{"$f":"IF(ISERROR(X136*AJ136),\"-\",IF(AND(SUM($M$7:M136)>0,L136<>0),X136*AJ136,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z136=0,Z136=\"-\"),0,IF(I136=\"Repayment Period\",AJ136*Z136,SUM($Z$7:Z136)*AL136))","v":0},null,0,{"$f":"IF(I136=\"Starting Point\",SUM($Z$8:Z136)*AL136,IF(I136=\"Repayment Period\",Z136*AJ136,0))","v":0},null,"-","-","-","-","-",129,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA136<>\"-\",\"← Input!\",IF(AND(BA136=\"-\",OR(BC136<>\"\",BC136<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J137=\"-\",\"-\",MONATSENDE($K$7,J137))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I137=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I137=\"Zero Point\",I137=\"Disbursement Period\",I137=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J137=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I137=\"Disbursement Period\",'B.3 Profil splácení AWL'!I137=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I136=\"Starting Point\"),SUM($R$8:R137),AB136*($C$13/(12/(J137-J136))))))","v":"-"},"-",{"$f":"IF(AND(J137>=Disbursement_Period/2,J136<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I137=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J137=\"-\",\"-\",IF(AND(J137<=Disbursement_Period,SUM($M$7:M137)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I137=\"Disbursement Period\",I137=\"Starting Point\"),SUM($M$7:M137)>0),AB136*V137*AF137/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J137=\"-\",\"-\",IF(AND(I137=\"Repayment Period\",SUM($M$7:M137)>0),AB136*V137*AF137/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q137+S137+Y137)=TRUE,0,Q137+S137+Z137)","v":0},"-",0,0,"",{"$f":"IF(ISERROR(J137-J136=TRUE),\"-\",IF(I137=\"Repayment Period\",(J137-J136),IF(#REF!=TRUE,(J137-J136),(J137-J136)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL137<>\"-\",AL137>0),(#REF!+$W$3)*AL137,0)","v":0},{"$f":"IF(ISERROR(X137*AJ137),\"-\",IF(AND(SUM($M$7:M137)>0,L137<>0),X137*AJ137,\"-\"))","v":"-"},{"$f":"SUM(AM137:AN137)","v":0},{"$f":"IF(OR(Z137=0,Z137=\"-\"),0,IF(I137=\"Repayment Period\",AJ137*Z137,SUM($Z$7:Z137)*AL137))","v":0},null,0,{"$f":"IF(I137=\"Starting Point\",SUM($Z$8:Z137)*AL137,IF(I137=\"Repayment Period\",Z137*AJ137,0))","v":0},null,"-","-","-","-","-",130,{"$f":"IF(OR(BA136=\"-\",BA136>=$C$9+$C$10),\"-\",IF(AND(BA136<$C$9+$C$10,BA136+$G$10>$C$9+$C$10),$C$9+$C$10,BA136+$G$10))","v":"-"},null,{"$f":"IF(BB137=\"-\",\"-\",BB137/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I138=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I138=\"Zero Point\",I138=\"Disbursement Period\",I138=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J138=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I138=\"Disbursement Period\",'B.3 Profil splácení AWL'!I138=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I137=\"Starting Point\"),SUM($R$8:R138),AB137*($C$13/(12/(J138-J137))))))","v":"-"},"-",{"$f":"IF(AND(J138>=Disbursement_Period/2,J137<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I138=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J138=\"-\",\"-\",IF(AND(J138<=Disbursement_Period,SUM($M$7:M138)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I138=\"Disbursement Period\",I138=\"Starting Point\"),SUM($M$7:M138)>0),AB137*V138*AF138/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J138=\"-\",\"-\",IF(AND(I138=\"Repayment Period\",SUM($M$7:M138)>0),AB137*V138*AF138/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J138-J137=TRUE),\"-\",IF(I138=\"Repayment Period\",(J138-J137),IF(#REF!=TRUE,(J138-J137),(J138-J137)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL138<>\"-\",AL138>0),(#REF!+$W$3)*AL138,0)","v":0},{"$f":"IF(ISERROR(X138*AJ138),\"-\",IF(AND(SUM($M$7:M138)>0,L138<>0),X138*AJ138,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z138=0,Z138=\"-\"),0,IF(I138=\"Repayment Period\",AJ138*Z138,SUM($Z$7:Z138)*AL138))","v":0},null,0,{"$f":"IF(I138=\"Starting Point\",SUM($Z$8:Z138)*AL138,IF(I138=\"Repayment Period\",Z138*AJ138,0))","v":0},null,"-","-","-","-","-",131,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I139=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I139=\"Zero Point\",I139=\"Disbursement Period\",I139=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J139=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I139=\"Disbursement Period\",'B.3 Profil splácení AWL'!I139=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I138=\"Starting Point\"),SUM($R$8:R139),AB138*($C$13/(12/(J139-J138))))))","v":"-"},"-",{"$f":"IF(AND(J139>=Disbursement_Period/2,J138<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I139=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J139=\"-\",\"-\",IF(AND(J139<=Disbursement_Period,SUM($M$7:M139)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I139=\"Disbursement Period\",I139=\"Starting Point\"),SUM($M$7:M139)>0),AB138*V139*AF139/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J139=\"-\",\"-\",IF(AND(I139=\"Repayment Period\",SUM($M$7:M139)>0),AB138*V139*AF139/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J139-J138=TRUE),\"-\",IF(I139=\"Repayment Period\",(J139-J138),IF(#REF!=TRUE,(J139-J138),(J139-J138)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL139<>\"-\",AL139>0),(#REF!+$W$3)*AL139,0)","v":0},{"$f":"IF(ISERROR(X139*AJ139),\"-\",IF(AND(SUM($M$7:M139)>0,L139<>0),X139*AJ139,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z139=0,Z139=\"-\"),0,IF(I139=\"Repayment Period\",AJ139*Z139,SUM($Z$7:Z139)*AL139))","v":0},null,0,{"$f":"IF(I139=\"Starting Point\",SUM($Z$8:Z139)*AL139,IF(I139=\"Repayment Period\",Z139*AJ139,0))","v":0},null,"-","-","-","-","-",132,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I140=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I140=\"Zero Point\",I140=\"Disbursement Period\",I140=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J140=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I140=\"Disbursement Period\",'B.3 Profil splácení AWL'!I140=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I139=\"Starting Point\"),SUM($R$8:R140),AB139*($C$13/(12/(J140-J139))))))","v":"-"},"-",{"$f":"IF(AND(J140>=Disbursement_Period/2,J139<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I140=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J140=\"-\",\"-\",IF(AND(J140<=Disbursement_Period,SUM($M$7:M140)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I140=\"Disbursement Period\",I140=\"Starting Point\"),SUM($M$7:M140)>0),AB139*V140*AF140/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J140=\"-\",\"-\",IF(AND(I140=\"Repayment Period\",SUM($M$7:M140)>0),AB139*V140*AF140/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J140-J139=TRUE),\"-\",IF(I140=\"Repayment Period\",(J140-J139),IF(#REF!=TRUE,(J140-J139),(J140-J139)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL140<>\"-\",AL140>0),(#REF!+$W$3)*AL140,0)","v":0},{"$f":"IF(ISERROR(X140*AJ140),\"-\",IF(AND(SUM($M$7:M140)>0,L140<>0),X140*AJ140,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z140=0,Z140=\"-\"),0,IF(I140=\"Repayment Period\",AJ140*Z140,SUM($Z$7:Z140)*AL140))","v":0},null,0,{"$f":"IF(I140=\"Starting Point\",SUM($Z$8:Z140)*AL140,IF(I140=\"Repayment Period\",Z140*AJ140,0))","v":0},null,"-","-","-","-","-",133,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I141=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I141=\"Zero Point\",I141=\"Disbursement Period\",I141=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J141=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I141=\"Disbursement Period\",'B.3 Profil splácení AWL'!I141=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I140=\"Starting Point\"),SUM($R$8:R141),AB140*($C$13/(12/(J141-J140))))))","v":"-"},"-",{"$f":"IF(AND(J141>=Disbursement_Period/2,J140<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I141=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J141=\"-\",\"-\",IF(AND(J141<=Disbursement_Period,SUM($M$7:M141)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I141=\"Disbursement Period\",I141=\"Starting Point\"),SUM($M$7:M141)>0),AB140*V141*AF141/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J141=\"-\",\"-\",IF(AND(I141=\"Repayment Period\",SUM($M$7:M141)>0),AB140*V141*AF141/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J141-J140=TRUE),\"-\",IF(I141=\"Repayment Period\",(J141-J140),IF(#REF!=TRUE,(J141-J140),(J141-J140)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL141<>\"-\",AL141>0),(#REF!+$W$3)*AL141,0)","v":0},{"$f":"IF(ISERROR(X141*AJ141),\"-\",IF(AND(SUM($M$7:M141)>0,L141<>0),X141*AJ141,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z141=0,Z141=\"-\"),0,IF(I141=\"Repayment Period\",AJ141*Z141,SUM($Z$7:Z141)*AL141))","v":0},null,0,{"$f":"IF(I141=\"Starting Point\",SUM($Z$8:Z141)*AL141,IF(I141=\"Repayment Period\",Z141*AJ141,0))","v":0},null,"-","-","-","-","-",134,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I142=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I142=\"Zero Point\",I142=\"Disbursement Period\",I142=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J142=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I142=\"Disbursement Period\",'B.3 Profil splácení AWL'!I142=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I141=\"Starting Point\"),SUM($R$8:R142),AB141*($C$13/(12/(J142-J141))))))","v":"-"},"-",{"$f":"IF(AND(J142>=Disbursement_Period/2,J141<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I142=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J142=\"-\",\"-\",IF(AND(J142<=Disbursement_Period,SUM($M$7:M142)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I142=\"Disbursement Period\",I142=\"Starting Point\"),SUM($M$7:M142)>0),AB141*V142*AF142/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J142=\"-\",\"-\",IF(AND(I142=\"Repayment Period\",SUM($M$7:M142)>0),AB141*V142*AF142/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J142-J141=TRUE),\"-\",IF(I142=\"Repayment Period\",(J142-J141),IF(#REF!=TRUE,(J142-J141),(J142-J141)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL142<>\"-\",AL142>0),(#REF!+$W$3)*AL142,0)","v":0},{"$f":"IF(ISERROR(X142*AJ142),\"-\",IF(AND(SUM($M$7:M142)>0,L142<>0),X142*AJ142,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z142=0,Z142=\"-\"),0,IF(I142=\"Repayment Period\",AJ142*Z142,SUM($Z$7:Z142)*AL142))","v":0},null,0,{"$f":"IF(I142=\"Starting Point\",SUM($Z$8:Z142)*AL142,IF(I142=\"Repayment Period\",Z142*AJ142,0))","v":0},null,"-","-","-","-","-",135,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I143=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I143=\"Zero Point\",I143=\"Disbursement Period\",I143=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J143=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I143=\"Disbursement Period\",'B.3 Profil splácení AWL'!I143=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I142=\"Starting Point\"),SUM($R$8:R143),AB142*($C$13/(12/(J143-J142))))))","v":"-"},"-",{"$f":"IF(AND(J143>=Disbursement_Period/2,J142<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I143=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J143=\"-\",\"-\",IF(AND(J143<=Disbursement_Period,SUM($M$7:M143)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I143=\"Disbursement Period\",I143=\"Starting Point\"),SUM($M$7:M143)>0),AB142*V143*AF143/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J143=\"-\",\"-\",IF(AND(I143=\"Repayment Period\",SUM($M$7:M143)>0),AB142*V143*AF143/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J143-J142=TRUE),\"-\",IF(I143=\"Repayment Period\",(J143-J142),IF(#REF!=TRUE,(J143-J142),(J143-J142)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL143<>\"-\",AL143>0),(#REF!+$W$3)*AL143,0)","v":0},{"$f":"IF(ISERROR(X143*AJ143),\"-\",IF(AND(SUM($M$7:M143)>0,L143<>0),X143*AJ143,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z143=0,Z143=\"-\"),0,IF(I143=\"Repayment Period\",AJ143*Z143,SUM($Z$7:Z143)*AL143))","v":0},null,0,{"$f":"IF(I143=\"Starting Point\",SUM($Z$8:Z143)*AL143,IF(I143=\"Repayment Period\",Z143*AJ143,0))","v":0},null,"-","-","-","-","-",136,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I144=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I144=\"Zero Point\",I144=\"Disbursement Period\",I144=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J144=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I144=\"Disbursement Period\",'B.3 Profil splácení AWL'!I144=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I143=\"Starting Point\"),SUM($R$8:R144),AB143*($C$13/(12/(J144-J143))))))","v":"-"},"-",{"$f":"IF(AND(J144>=Disbursement_Period/2,J143<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I144=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J144=\"-\",\"-\",IF(AND(J144<=Disbursement_Period,SUM($M$7:M144)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I144=\"Disbursement Period\",I144=\"Starting Point\"),SUM($M$7:M144)>0),AB143*V144*AF144/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J144=\"-\",\"-\",IF(AND(I144=\"Repayment Period\",SUM($M$7:M144)>0),AB143*V144*AF144/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J144-J143=TRUE),\"-\",IF(I144=\"Repayment Period\",(J144-J143),IF(#REF!=TRUE,(J144-J143),(J144-J143)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL144<>\"-\",AL144>0),(#REF!+$W$3)*AL144,0)","v":0},{"$f":"IF(ISERROR(X144*AJ144),\"-\",IF(AND(SUM($M$7:M144)>0,L144<>0),X144*AJ144,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z144=0,Z144=\"-\"),0,IF(I144=\"Repayment Period\",AJ144*Z144,SUM($Z$7:Z144)*AL144))","v":0},null,0,{"$f":"IF(I144=\"Starting Point\",SUM($Z$8:Z144)*AL144,IF(I144=\"Repayment Period\",Z144*AJ144,0))","v":0},null,"-","-","-","-","-",137,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I145=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I145=\"Zero Point\",I145=\"Disbursement Period\",I145=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J145=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I145=\"Disbursement Period\",'B.3 Profil splácení AWL'!I145=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I144=\"Starting Point\"),SUM($R$8:R145),AB144*($C$13/(12/(J145-J144))))))","v":"-"},"-",{"$f":"IF(AND(J145>=Disbursement_Period/2,J144<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I145=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J145=\"-\",\"-\",IF(AND(J145<=Disbursement_Period,SUM($M$7:M145)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I145=\"Disbursement Period\",I145=\"Starting Point\"),SUM($M$7:M145)>0),AB144*V145*AF145/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J145=\"-\",\"-\",IF(AND(I145=\"Repayment Period\",SUM($M$7:M145)>0),AB144*V145*AF145/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J145-J144=TRUE),\"-\",IF(I145=\"Repayment Period\",(J145-J144),IF(#REF!=TRUE,(J145-J144),(J145-J144)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL145<>\"-\",AL145>0),(#REF!+$W$3)*AL145,0)","v":0},{"$f":"IF(ISERROR(X145*AJ145),\"-\",IF(AND(SUM($M$7:M145)>0,L145<>0),X145*AJ145,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z145=0,Z145=\"-\"),0,IF(I145=\"Repayment Period\",AJ145*Z145,SUM($Z$7:Z145)*AL145))","v":0},null,0,{"$f":"IF(I145=\"Starting Point\",SUM($Z$8:Z145)*AL145,IF(I145=\"Repayment Period\",Z145*AJ145,0))","v":0},null,"-","-","-","-","-",138,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I146=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I146=\"Zero Point\",I146=\"Disbursement Period\",I146=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J146=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I146=\"Disbursement Period\",'B.3 Profil splácení AWL'!I146=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I145=\"Starting Point\"),SUM($R$8:R146),AB145*($C$13/(12/(J146-J145))))))","v":"-"},"-",{"$f":"IF(AND(J146>=Disbursement_Period/2,J145<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I146=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J146=\"-\",\"-\",IF(AND(J146<=Disbursement_Period,SUM($M$7:M146)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I146=\"Disbursement Period\",I146=\"Starting Point\"),SUM($M$7:M146)>0),AB145*V146*AF146/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J146=\"-\",\"-\",IF(AND(I146=\"Repayment Period\",SUM($M$7:M146)>0),AB145*V146*AF146/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J146-J145=TRUE),\"-\",IF(I146=\"Repayment Period\",(J146-J145),IF(#REF!=TRUE,(J146-J145),(J146-J145)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL146<>\"-\",AL146>0),(#REF!+$W$3)*AL146,0)","v":0},{"$f":"IF(ISERROR(X146*AJ146),\"-\",IF(AND(SUM($M$7:M146)>0,L146<>0),X146*AJ146,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z146=0,Z146=\"-\"),0,IF(I146=\"Repayment Period\",AJ146*Z146,SUM($Z$7:Z146)*AL146))","v":0},null,0,{"$f":"IF(I146=\"Starting Point\",SUM($Z$8:Z146)*AL146,IF(I146=\"Repayment Period\",Z146*AJ146,0))","v":0},null,"-","-","-","-","-",139,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I147=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I147=\"Zero Point\",I147=\"Disbursement Period\",I147=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J147=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I147=\"Disbursement Period\",'B.3 Profil splácení AWL'!I147=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I146=\"Starting Point\"),SUM($R$8:R147),AB146*($C$13/(12/(J147-J146))))))","v":"-"},"-",{"$f":"IF(AND(J147>=Disbursement_Period/2,J146<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I147=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J147=\"-\",\"-\",IF(AND(J147<=Disbursement_Period,SUM($M$7:M147)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I147=\"Disbursement Period\",I147=\"Starting Point\"),SUM($M$7:M147)>0),AB146*V147*AF147/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J147=\"-\",\"-\",IF(AND(I147=\"Repayment Period\",SUM($M$7:M147)>0),AB146*V147*AF147/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J147-J146=TRUE),\"-\",IF(I147=\"Repayment Period\",(J147-J146),IF(#REF!=TRUE,(J147-J146),(J147-J146)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL147<>\"-\",AL147>0),(#REF!+$W$3)*AL147,0)","v":0},{"$f":"IF(ISERROR(X147*AJ147),\"-\",IF(AND(SUM($M$7:M147)>0,L147<>0),X147*AJ147,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z147=0,Z147=\"-\"),0,IF(I147=\"Repayment Period\",AJ147*Z147,SUM($Z$7:Z147)*AL147))","v":0},null,0,{"$f":"IF(I147=\"Starting Point\",SUM($Z$8:Z147)*AL147,IF(I147=\"Repayment Period\",Z147*AJ147,0))","v":0},null,"-","-","-","-","-",140,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I148=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I148=\"Zero Point\",I148=\"Disbursement Period\",I148=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J148=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I148=\"Disbursement Period\",'B.3 Profil splácení AWL'!I148=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I147=\"Starting Point\"),SUM($R$8:R148),AB147*($C$13/(12/(J148-J147))))))","v":"-"},"-",{"$f":"IF(AND(J148>=Disbursement_Period/2,J147<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I148=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J148=\"-\",\"-\",IF(AND(J148<=Disbursement_Period,SUM($M$7:M148)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I148=\"Disbursement Period\",I148=\"Starting Point\"),SUM($M$7:M148)>0),AB147*V148*AF148/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J148=\"-\",\"-\",IF(AND(I148=\"Repayment Period\",SUM($M$7:M148)>0),AB147*V148*AF148/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J148-J147=TRUE),\"-\",IF(I148=\"Repayment Period\",(J148-J147),IF(#REF!=TRUE,(J148-J147),(J148-J147)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL148<>\"-\",AL148>0),(#REF!+$W$3)*AL148,0)","v":0},{"$f":"IF(ISERROR(X148*AJ148),\"-\",IF(AND(SUM($M$7:M148)>0,L148<>0),X148*AJ148,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z148=0,Z148=\"-\"),0,IF(I148=\"Repayment Period\",AJ148*Z148,SUM($Z$7:Z148)*AL148))","v":0},null,0,{"$f":"IF(I148=\"Starting Point\",SUM($Z$8:Z148)*AL148,IF(I148=\"Repayment Period\",Z148*AJ148,0))","v":0},null,"-","-","-","-","-",141,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I149=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I149=\"Zero Point\",I149=\"Disbursement Period\",I149=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J149=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I149=\"Disbursement Period\",'B.3 Profil splácení AWL'!I149=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I148=\"Starting Point\"),SUM($R$8:R149),AB148*($C$13/(12/(J149-J148))))))","v":"-"},"-",{"$f":"IF(AND(J149>=Disbursement_Period/2,J148<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I149=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J149=\"-\",\"-\",IF(AND(J149<=Disbursement_Period,SUM($M$7:M149)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I149=\"Disbursement Period\",I149=\"Starting Point\"),SUM($M$7:M149)>0),AB148*V149*AF149/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J149=\"-\",\"-\",IF(AND(I149=\"Repayment Period\",SUM($M$7:M149)>0),AB148*V149*AF149/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J149-J148=TRUE),\"-\",IF(I149=\"Repayment Period\",(J149-J148),IF(#REF!=TRUE,(J149-J148),(J149-J148)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL149<>\"-\",AL149>0),(#REF!+$W$3)*AL149,0)","v":0},{"$f":"IF(ISERROR(X149*AJ149),\"-\",IF(AND(SUM($M$7:M149)>0,L149<>0),X149*AJ149,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z149=0,Z149=\"-\"),0,IF(I149=\"Repayment Period\",AJ149*Z149,SUM($Z$7:Z149)*AL149))","v":0},null,0,{"$f":"IF(I149=\"Starting Point\",SUM($Z$8:Z149)*AL149,IF(I149=\"Repayment Period\",Z149*AJ149,0))","v":0},null,"-","-","-","-","-",142,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I150=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I150=\"Zero Point\",I150=\"Disbursement Period\",I150=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J150=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I150=\"Disbursement Period\",'B.3 Profil splácení AWL'!I150=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I149=\"Starting Point\"),SUM($R$8:R150),AB149*($C$13/(12/(J150-J149))))))","v":"-"},"-",{"$f":"IF(AND(J150>=Disbursement_Period/2,J149<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I150=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J150=\"-\",\"-\",IF(AND(J150<=Disbursement_Period,SUM($M$7:M150)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I150=\"Disbursement Period\",I150=\"Starting Point\"),SUM($M$7:M150)>0),AB149*V150*AF150/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J150=\"-\",\"-\",IF(AND(I150=\"Repayment Period\",SUM($M$7:M150)>0),AB149*V150*AF150/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J150-J149=TRUE),\"-\",IF(I150=\"Repayment Period\",(J150-J149),IF(#REF!=TRUE,(J150-J149),(J150-J149)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL150<>\"-\",AL150>0),(#REF!+$W$3)*AL150,0)","v":0},{"$f":"IF(ISERROR(X150*AJ150),\"-\",IF(AND(SUM($M$7:M150)>0,L150<>0),X150*AJ150,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z150=0,Z150=\"-\"),0,IF(I150=\"Repayment Period\",AJ150*Z150,SUM($Z$7:Z150)*AL150))","v":0},null,0,{"$f":"IF(I150=\"Starting Point\",SUM($Z$8:Z150)*AL150,IF(I150=\"Repayment Period\",Z150*AJ150,0))","v":0},null,"-","-","-","-","-",143,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I151=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I151=\"Zero Point\",I151=\"Disbursement Period\",I151=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J151=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I151=\"Disbursement Period\",'B.3 Profil splácení AWL'!I151=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I150=\"Starting Point\"),SUM($R$8:R151),AB150*($C$13/(12/(J151-J150))))))","v":"-"},"-",{"$f":"IF(AND(J151>=Disbursement_Period/2,J150<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I151=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J151=\"-\",\"-\",IF(AND(J151<=Disbursement_Period,SUM($M$7:M151)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I151=\"Disbursement Period\",I151=\"Starting Point\"),SUM($M$7:M151)>0),AB150*V151*AF151/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J151=\"-\",\"-\",IF(AND(I151=\"Repayment Period\",SUM($M$7:M151)>0),AB150*V151*AF151/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J151-J150=TRUE),\"-\",IF(I151=\"Repayment Period\",(J151-J150),IF(#REF!=TRUE,(J151-J150),(J151-J150)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL151<>\"-\",AL151>0),(#REF!+$W$3)*AL151,0)","v":0},{"$f":"IF(ISERROR(X151*AJ151),\"-\",IF(AND(SUM($M$7:M151)>0,L151<>0),X151*AJ151,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z151=0,Z151=\"-\"),0,IF(I151=\"Repayment Period\",AJ151*Z151,SUM($Z$7:Z151)*AL151))","v":0},null,0,{"$f":"IF(I151=\"Starting Point\",SUM($Z$8:Z151)*AL151,IF(I151=\"Repayment Period\",Z151*AJ151,0))","v":0},null,"-","-","-","-","-",144,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I152=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I152=\"Zero Point\",I152=\"Disbursement Period\",I152=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J152=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I152=\"Disbursement Period\",'B.3 Profil splácení AWL'!I152=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I151=\"Starting Point\"),SUM($R$8:R152),AB151*($C$13/(12/(J152-J151))))))","v":"-"},"-",{"$f":"IF(AND(J152>=Disbursement_Period/2,J151<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I152=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J152=\"-\",\"-\",IF(AND(J152<=Disbursement_Period,SUM($M$7:M152)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I152=\"Disbursement Period\",I152=\"Starting Point\"),SUM($M$7:M152)>0),AB151*V152*AF152/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J152=\"-\",\"-\",IF(AND(I152=\"Repayment Period\",SUM($M$7:M152)>0),AB151*V152*AF152/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J152-J151=TRUE),\"-\",IF(I152=\"Repayment Period\",(J152-J151),IF(#REF!=TRUE,(J152-J151),(J152-J151)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL152<>\"-\",AL152>0),(#REF!+$W$3)*AL152,0)","v":0},{"$f":"IF(ISERROR(X152*AJ152),\"-\",IF(AND(SUM($M$7:M152)>0,L152<>0),X152*AJ152,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z152=0,Z152=\"-\"),0,IF(I152=\"Repayment Period\",AJ152*Z152,SUM($Z$7:Z152)*AL152))","v":0},null,0,{"$f":"IF(I152=\"Starting Point\",SUM($Z$8:Z152)*AL152,IF(I152=\"Repayment Period\",Z152*AJ152,0))","v":0},null,"-","-","-","-","-",145,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I153=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I153=\"Zero Point\",I153=\"Disbursement Period\",I153=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J153=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I153=\"Disbursement Period\",'B.3 Profil splácení AWL'!I153=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I152=\"Starting Point\"),SUM($R$8:R153),AB152*($C$13/(12/(J153-J152))))))","v":"-"},"-",{"$f":"IF(AND(J153>=Disbursement_Period/2,J152<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I153=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J153=\"-\",\"-\",IF(AND(J153<=Disbursement_Period,SUM($M$7:M153)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I153=\"Disbursement Period\",I153=\"Starting Point\"),SUM($M$7:M153)>0),AB152*V153*AF153/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J153=\"-\",\"-\",IF(AND(I153=\"Repayment Period\",SUM($M$7:M153)>0),AB152*V153*AF153/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J153-J152=TRUE),\"-\",IF(I153=\"Repayment Period\",(J153-J152),IF(#REF!=TRUE,(J153-J152),(J153-J152)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL153<>\"-\",AL153>0),(#REF!+$W$3)*AL153,0)","v":0},{"$f":"IF(ISERROR(X153*AJ153),\"-\",IF(AND(SUM($M$7:M153)>0,L153<>0),X153*AJ153,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z153=0,Z153=\"-\"),0,IF(I153=\"Repayment Period\",AJ153*Z153,SUM($Z$7:Z153)*AL153))","v":0},null,0,{"$f":"IF(I153=\"Starting Point\",SUM($Z$8:Z153)*AL153,IF(I153=\"Repayment Period\",Z153*AJ153,0))","v":0},null,"-","-","-","-","-",146,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I154=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I154=\"Zero Point\",I154=\"Disbursement Period\",I154=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J154=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I154=\"Disbursement Period\",'B.3 Profil splácení AWL'!I154=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I153=\"Starting Point\"),SUM($R$8:R154),AB153*($C$13/(12/(J154-J153))))))","v":"-"},"-",{"$f":"IF(AND(J154>=Disbursement_Period/2,J153<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I154=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J154=\"-\",\"-\",IF(AND(J154<=Disbursement_Period,SUM($M$7:M154)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I154=\"Disbursement Period\",I154=\"Starting Point\"),SUM($M$7:M154)>0),AB153*V154*AF154/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J154=\"-\",\"-\",IF(AND(I154=\"Repayment Period\",SUM($M$7:M154)>0),AB153*V154*AF154/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J154-J153=TRUE),\"-\",IF(I154=\"Repayment Period\",(J154-J153),IF(#REF!=TRUE,(J154-J153),(J154-J153)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL154<>\"-\",AL154>0),(#REF!+$W$3)*AL154,0)","v":0},{"$f":"IF(ISERROR(X154*AJ154),\"-\",IF(AND(SUM($M$7:M154)>0,L154<>0),X154*AJ154,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z154=0,Z154=\"-\"),0,IF(I154=\"Repayment Period\",AJ154*Z154,SUM($Z$7:Z154)*AL154))","v":0},null,0,{"$f":"IF(I154=\"Starting Point\",SUM($Z$8:Z154)*AL154,IF(I154=\"Repayment Period\",Z154*AJ154,0))","v":0},null,"-","-","-","-","-",147,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I155=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I155=\"Zero Point\",I155=\"Disbursement Period\",I155=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J155=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I155=\"Disbursement Period\",'B.3 Profil splácení AWL'!I155=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I154=\"Starting Point\"),SUM($R$8:R155),AB154*($C$13/(12/(J155-J154))))))","v":"-"},"-",{"$f":"IF(AND(J155>=Disbursement_Period/2,J154<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I155=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J155=\"-\",\"-\",IF(AND(J155<=Disbursement_Period,SUM($M$7:M155)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I155=\"Disbursement Period\",I155=\"Starting Point\"),SUM($M$7:M155)>0),AB154*V155*AF155/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J155=\"-\",\"-\",IF(AND(I155=\"Repayment Period\",SUM($M$7:M155)>0),AB154*V155*AF155/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J155-J154=TRUE),\"-\",IF(I155=\"Repayment Period\",(J155-J154),IF(#REF!=TRUE,(J155-J154),(J155-J154)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL155<>\"-\",AL155>0),(#REF!+$W$3)*AL155,0)","v":0},{"$f":"IF(ISERROR(X155*AJ155),\"-\",IF(AND(SUM($M$7:M155)>0,L155<>0),X155*AJ155,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z155=0,Z155=\"-\"),0,IF(I155=\"Repayment Period\",AJ155*Z155,SUM($Z$7:Z155)*AL155))","v":0},null,0,{"$f":"IF(I155=\"Starting Point\",SUM($Z$8:Z155)*AL155,IF(I155=\"Repayment Period\",Z155*AJ155,0))","v":0},null,"-","-","-","-","-",148,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I156=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I156=\"Zero Point\",I156=\"Disbursement Period\",I156=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J156=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I156=\"Disbursement Period\",'B.3 Profil splácení AWL'!I156=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I155=\"Starting Point\"),SUM($R$8:R156),AB155*($C$13/(12/(J156-J155))))))","v":"-"},"-",{"$f":"IF(AND(J156>=Disbursement_Period/2,J155<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I156=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J156=\"-\",\"-\",IF(AND(J156<=Disbursement_Period,SUM($M$7:M156)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I156=\"Disbursement Period\",I156=\"Starting Point\"),SUM($M$7:M156)>0),AB155*V156*AF156/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J156=\"-\",\"-\",IF(AND(I156=\"Repayment Period\",SUM($M$7:M156)>0),AB155*V156*AF156/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J156-J155=TRUE),\"-\",IF(I156=\"Repayment Period\",(J156-J155),IF(#REF!=TRUE,(J156-J155),(J156-J155)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL156<>\"-\",AL156>0),(#REF!+$W$3)*AL156,0)","v":0},{"$f":"IF(ISERROR(X156*AJ156),\"-\",IF(AND(SUM($M$7:M156)>0,L156<>0),X156*AJ156,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z156=0,Z156=\"-\"),0,IF(I156=\"Repayment Period\",AJ156*Z156,SUM($Z$7:Z156)*AL156))","v":0},null,0,{"$f":"IF(I156=\"Starting Point\",SUM($Z$8:Z156)*AL156,IF(I156=\"Repayment Period\",Z156*AJ156,0))","v":0},null,"-","-","-","-","-",149,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I157=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I157=\"Zero Point\",I157=\"Disbursement Period\",I157=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J157=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I157=\"Disbursement Period\",'B.3 Profil splácení AWL'!I157=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I156=\"Starting Point\"),SUM($R$8:R157),AB156*($C$13/(12/(J157-J156))))))","v":"-"},"-",{"$f":"IF(AND(J157>=Disbursement_Period/2,J156<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I157=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J157=\"-\",\"-\",IF(AND(J157<=Disbursement_Period,SUM($M$7:M157)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I157=\"Disbursement Period\",I157=\"Starting Point\"),SUM($M$7:M157)>0),AB156*V157*AF157/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J157=\"-\",\"-\",IF(AND(I157=\"Repayment Period\",SUM($M$7:M157)>0),AB156*V157*AF157/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J157-J156=TRUE),\"-\",IF(I157=\"Repayment Period\",(J157-J156),IF(#REF!=TRUE,(J157-J156),(J157-J156)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL157<>\"-\",AL157>0),(#REF!+$W$3)*AL157,0)","v":0},{"$f":"IF(ISERROR(X157*AJ157),\"-\",IF(AND(SUM($M$7:M157)>0,L157<>0),X157*AJ157,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z157=0,Z157=\"-\"),0,IF(I157=\"Repayment Period\",AJ157*Z157,SUM($Z$7:Z157)*AL157))","v":0},null,0,{"$f":"IF(I157=\"Starting Point\",SUM($Z$8:Z157)*AL157,IF(I157=\"Repayment Period\",Z157*AJ157,0))","v":0},null,"-","-","-","-","-",150,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I158=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I158=\"Zero Point\",I158=\"Disbursement Period\",I158=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J158=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I158=\"Disbursement Period\",'B.3 Profil splácení AWL'!I158=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I157=\"Starting Point\"),SUM($R$8:R158),AB157*($C$13/(12/(J158-J157))))))","v":"-"},"-",{"$f":"IF(AND(J158>=Disbursement_Period/2,J157<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I158=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J158=\"-\",\"-\",IF(AND(J158<=Disbursement_Period,SUM($M$7:M158)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I158=\"Disbursement Period\",I158=\"Starting Point\"),SUM($M$7:M158)>0),AB157*V158*AF158/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J158=\"-\",\"-\",IF(AND(I158=\"Repayment Period\",SUM($M$7:M158)>0),AB157*V158*AF158/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J158-J157=TRUE),\"-\",IF(I158=\"Repayment Period\",(J158-J157),IF(#REF!=TRUE,(J158-J157),(J158-J157)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL158<>\"-\",AL158>0),(#REF!+$W$3)*AL158,0)","v":0},{"$f":"IF(ISERROR(X158*AJ158),\"-\",IF(AND(SUM($M$7:M158)>0,L158<>0),X158*AJ158,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z158=0,Z158=\"-\"),0,IF(I158=\"Repayment Period\",AJ158*Z158,SUM($Z$7:Z158)*AL158))","v":0},null,0,{"$f":"IF(I158=\"Starting Point\",SUM($Z$8:Z158)*AL158,IF(I158=\"Repayment Period\",Z158*AJ158,0))","v":0},null,"-","-","-","-","-",151,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I159=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I159=\"Zero Point\",I159=\"Disbursement Period\",I159=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J159=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I159=\"Disbursement Period\",'B.3 Profil splácení AWL'!I159=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I158=\"Starting Point\"),SUM($R$8:R159),AB158*($C$13/(12/(J159-J158))))))","v":"-"},"-",{"$f":"IF(AND(J159>=Disbursement_Period/2,J158<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I159=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J159=\"-\",\"-\",IF(AND(J159<=Disbursement_Period,SUM($M$7:M159)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I159=\"Disbursement Period\",I159=\"Starting Point\"),SUM($M$7:M159)>0),AB158*V159*AF159/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J159=\"-\",\"-\",IF(AND(I159=\"Repayment Period\",SUM($M$7:M159)>0),AB158*V159*AF159/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J159-J158=TRUE),\"-\",IF(I159=\"Repayment Period\",(J159-J158),IF(#REF!=TRUE,(J159-J158),(J159-J158)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL159<>\"-\",AL159>0),(#REF!+$W$3)*AL159,0)","v":0},{"$f":"IF(ISERROR(X159*AJ159),\"-\",IF(AND(SUM($M$7:M159)>0,L159<>0),X159*AJ159,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z159=0,Z159=\"-\"),0,IF(I159=\"Repayment Period\",AJ159*Z159,SUM($Z$7:Z159)*AL159))","v":0},null,0,{"$f":"IF(I159=\"Starting Point\",SUM($Z$8:Z159)*AL159,IF(I159=\"Repayment Period\",Z159*AJ159,0))","v":0},null,"-","-","-","-","-",152,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I160=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I160=\"Zero Point\",I160=\"Disbursement Period\",I160=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J160=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I160=\"Disbursement Period\",'B.3 Profil splácení AWL'!I160=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I159=\"Starting Point\"),SUM($R$8:R160),AB159*($C$13/(12/(J160-J159))))))","v":"-"},"-",{"$f":"IF(AND(J160>=Disbursement_Period/2,J159<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I160=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J160=\"-\",\"-\",IF(AND(J160<=Disbursement_Period,SUM($M$7:M160)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I160=\"Disbursement Period\",I160=\"Starting Point\"),SUM($M$7:M160)>0),AB159*V160*AF160/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J160=\"-\",\"-\",IF(AND(I160=\"Repayment Period\",SUM($M$7:M160)>0),AB159*V160*AF160/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J160-J159=TRUE),\"-\",IF(I160=\"Repayment Period\",(J160-J159),IF(#REF!=TRUE,(J160-J159),(J160-J159)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL160<>\"-\",AL160>0),(#REF!+$W$3)*AL160,0)","v":0},{"$f":"IF(ISERROR(X160*AJ160),\"-\",IF(AND(SUM($M$7:M160)>0,L160<>0),X160*AJ160,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z160=0,Z160=\"-\"),0,IF(I160=\"Repayment Period\",AJ160*Z160,SUM($Z$7:Z160)*AL160))","v":0},null,0,{"$f":"IF(I160=\"Starting Point\",SUM($Z$8:Z160)*AL160,IF(I160=\"Repayment Period\",Z160*AJ160,0))","v":0},null,"-","-","-","-","-",153,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I161=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I161=\"Zero Point\",I161=\"Disbursement Period\",I161=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J161=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I161=\"Disbursement Period\",'B.3 Profil splácení AWL'!I161=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I160=\"Starting Point\"),SUM($R$8:R161),AB160*($C$13/(12/(J161-J160))))))","v":"-"},"-",{"$f":"IF(AND(J161>=Disbursement_Period/2,J160<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I161=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J161=\"-\",\"-\",IF(AND(J161<=Disbursement_Period,SUM($M$7:M161)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I161=\"Disbursement Period\",I161=\"Starting Point\"),SUM($M$7:M161)>0),AB160*V161*AF161/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J161=\"-\",\"-\",IF(AND(I161=\"Repayment Period\",SUM($M$7:M161)>0),AB160*V161*AF161/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J161-J160=TRUE),\"-\",IF(I161=\"Repayment Period\",(J161-J160),IF(#REF!=TRUE,(J161-J160),(J161-J160)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL161<>\"-\",AL161>0),(#REF!+$W$3)*AL161,0)","v":0},{"$f":"IF(ISERROR(X161*AJ161),\"-\",IF(AND(SUM($M$7:M161)>0,L161<>0),X161*AJ161,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z161=0,Z161=\"-\"),0,IF(I161=\"Repayment Period\",AJ161*Z161,SUM($Z$7:Z161)*AL161))","v":0},null,0,{"$f":"IF(I161=\"Starting Point\",SUM($Z$8:Z161)*AL161,IF(I161=\"Repayment Period\",Z161*AJ161,0))","v":0},null,"-","-","-","-","-",154,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I162=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I162=\"Zero Point\",I162=\"Disbursement Period\",I162=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J162=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I162=\"Disbursement Period\",'B.3 Profil splácení AWL'!I162=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I161=\"Starting Point\"),SUM($R$8:R162),AB161*($C$13/(12/(J162-J161))))))","v":"-"},"-",{"$f":"IF(AND(J162>=Disbursement_Period/2,J161<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I162=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J162=\"-\",\"-\",IF(AND(J162<=Disbursement_Period,SUM($M$7:M162)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I162=\"Disbursement Period\",I162=\"Starting Point\"),SUM($M$7:M162)>0),AB161*V162*AF162/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J162=\"-\",\"-\",IF(AND(I162=\"Repayment Period\",SUM($M$7:M162)>0),AB161*V162*AF162/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J162-J161=TRUE),\"-\",IF(I162=\"Repayment Period\",(J162-J161),IF(#REF!=TRUE,(J162-J161),(J162-J161)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL162<>\"-\",AL162>0),(#REF!+$W$3)*AL162,0)","v":0},{"$f":"IF(ISERROR(X162*AJ162),\"-\",IF(AND(SUM($M$7:M162)>0,L162<>0),X162*AJ162,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z162=0,Z162=\"-\"),0,IF(I162=\"Repayment Period\",AJ162*Z162,SUM($Z$7:Z162)*AL162))","v":0},null,0,{"$f":"IF(I162=\"Starting Point\",SUM($Z$8:Z162)*AL162,IF(I162=\"Repayment Period\",Z162*AJ162,0))","v":0},null,"-","-","-","-","-",155,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I163=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I163=\"Zero Point\",I163=\"Disbursement Period\",I163=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J163=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I163=\"Disbursement Period\",'B.3 Profil splácení AWL'!I163=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I162=\"Starting Point\"),SUM($R$8:R163),AB162*($C$13/(12/(J163-J162))))))","v":"-"},"-",{"$f":"IF(AND(J163>=Disbursement_Period/2,J162<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I163=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J163=\"-\",\"-\",IF(AND(J163<=Disbursement_Period,SUM($M$7:M163)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I163=\"Disbursement Period\",I163=\"Starting Point\"),SUM($M$7:M163)>0),AB162*V163*AF163/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J163=\"-\",\"-\",IF(AND(I163=\"Repayment Period\",SUM($M$7:M163)>0),AB162*V163*AF163/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J163-J162=TRUE),\"-\",IF(I163=\"Repayment Period\",(J163-J162),IF(#REF!=TRUE,(J163-J162),(J163-J162)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL163<>\"-\",AL163>0),(#REF!+$W$3)*AL163,0)","v":0},{"$f":"IF(ISERROR(X163*AJ163),\"-\",IF(AND(SUM($M$7:M163)>0,L163<>0),X163*AJ163,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z163=0,Z163=\"-\"),0,IF(I163=\"Repayment Period\",AJ163*Z163,SUM($Z$7:Z163)*AL163))","v":0},null,0,{"$f":"IF(I163=\"Starting Point\",SUM($Z$8:Z163)*AL163,IF(I163=\"Repayment Period\",Z163*AJ163,0))","v":0},null,"-","-","-","-","-",156,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I164=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I164=\"Zero Point\",I164=\"Disbursement Period\",I164=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J164=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I164=\"Disbursement Period\",'B.3 Profil splácení AWL'!I164=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I163=\"Starting Point\"),SUM($R$8:R164),AB163*($C$13/(12/(J164-J163))))))","v":"-"},"-",{"$f":"IF(AND(J164>=Disbursement_Period/2,J163<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I164=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J164=\"-\",\"-\",IF(AND(J164<=Disbursement_Period,SUM($M$7:M164)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I164=\"Disbursement Period\",I164=\"Starting Point\"),SUM($M$7:M164)>0),AB163*V164*AF164/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J164=\"-\",\"-\",IF(AND(I164=\"Repayment Period\",SUM($M$7:M164)>0),AB163*V164*AF164/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J164-J163=TRUE),\"-\",IF(I164=\"Repayment Period\",(J164-J163),IF(#REF!=TRUE,(J164-J163),(J164-J163)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL164<>\"-\",AL164>0),(#REF!+$W$3)*AL164,0)","v":0},{"$f":"IF(ISERROR(X164*AJ164),\"-\",IF(AND(SUM($M$7:M164)>0,L164<>0),X164*AJ164,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z164=0,Z164=\"-\"),0,IF(I164=\"Repayment Period\",AJ164*Z164,SUM($Z$7:Z164)*AL164))","v":0},null,0,{"$f":"IF(I164=\"Starting Point\",SUM($Z$8:Z164)*AL164,IF(I164=\"Repayment Period\",Z164*AJ164,0))","v":0},null,"-","-","-","-","-",157,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I165=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I165=\"Zero Point\",I165=\"Disbursement Period\",I165=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J165=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I165=\"Disbursement Period\",'B.3 Profil splácení AWL'!I165=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I164=\"Starting Point\"),SUM($R$8:R165),AB164*($C$13/(12/(J165-J164))))))","v":"-"},"-",{"$f":"IF(AND(J165>=Disbursement_Period/2,J164<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I165=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J165=\"-\",\"-\",IF(AND(J165<=Disbursement_Period,SUM($M$7:M165)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I165=\"Disbursement Period\",I165=\"Starting Point\"),SUM($M$7:M165)>0),AB164*V165*AF165/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J165=\"-\",\"-\",IF(AND(I165=\"Repayment Period\",SUM($M$7:M165)>0),AB164*V165*AF165/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J165-J164=TRUE),\"-\",IF(I165=\"Repayment Period\",(J165-J164),IF(#REF!=TRUE,(J165-J164),(J165-J164)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL165<>\"-\",AL165>0),(#REF!+$W$3)*AL165,0)","v":0},{"$f":"IF(ISERROR(X165*AJ165),\"-\",IF(AND(SUM($M$7:M165)>0,L165<>0),X165*AJ165,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z165=0,Z165=\"-\"),0,IF(I165=\"Repayment Period\",AJ165*Z165,SUM($Z$7:Z165)*AL165))","v":0},null,0,{"$f":"IF(I165=\"Starting Point\",SUM($Z$8:Z165)*AL165,IF(I165=\"Repayment Period\",Z165*AJ165,0))","v":0},null,"-","-","-","-","-",158,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I166=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I166=\"Zero Point\",I166=\"Disbursement Period\",I166=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J166=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I166=\"Disbursement Period\",'B.3 Profil splácení AWL'!I166=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I165=\"Starting Point\"),SUM($R$8:R166),AB165*($C$13/(12/(J166-J165))))))","v":"-"},"-",{"$f":"IF(AND(J166>=Disbursement_Period/2,J165<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I166=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J166=\"-\",\"-\",IF(AND(J166<=Disbursement_Period,SUM($M$7:M166)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I166=\"Disbursement Period\",I166=\"Starting Point\"),SUM($M$7:M166)>0),AB165*V166*AF166/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J166=\"-\",\"-\",IF(AND(I166=\"Repayment Period\",SUM($M$7:M166)>0),AB165*V166*AF166/12,0))","v":"-"},"","-",0,"-",0,0,{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(S166<>\"-\",\"← Input!\",IF(AND(S166=\"-\",OR(AB175<>\"\",AB175<>0)),\"←No\",\"\")))))","v":""},{"$f":"IF(ISERROR(J166-J165=TRUE),\"-\",IF(I166=\"Repayment Period\",(J166-J165),IF(#REF!=TRUE,(J166-J165),(J166-J165)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL166<>\"-\",AL166>0),(#REF!+$W$3)*AL166,0)","v":0},{"$f":"IF(ISERROR(X166*AJ166),\"-\",IF(AND(SUM($M$7:M166)>0,L166<>0),X166*AJ166,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z166=0,Z166=\"-\"),0,IF(I166=\"Repayment Period\",AJ166*Z166,SUM($Z$7:Z166)*AL166))","v":0},null,0,{"$f":"IF(I166=\"Starting Point\",SUM($Z$8:Z166)*AL166,IF(I166=\"Repayment Period\",Z166*AJ166,0))","v":0},null,"-","-","-","-","-",159,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I167=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I167=\"Zero Point\",I167=\"Disbursement Period\",I167=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J167=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I167=\"Disbursement Period\",'B.3 Profil splácení AWL'!I167=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I166=\"Starting Point\"),SUM($R$8:R167),AB166*($C$13/(12/(J167-J166))))))","v":"-"},"-",{"$f":"IF(AND(J167>=Disbursement_Period/2,J166<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I167=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J167=\"-\",\"-\",IF(AND(J167<=Disbursement_Period,SUM($M$7:M167)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I167=\"Disbursement Period\",I167=\"Starting Point\"),SUM($M$7:M167)>0),AB166*V167*AF167/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J167=\"-\",\"-\",IF(AND(I167=\"Repayment Period\",SUM($M$7:M167)>0),AB166*V167*AF167/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J167-J166=TRUE),\"-\",IF(I167=\"Repayment Period\",(J167-J166),IF(#REF!=TRUE,(J167-J166),(J167-J166)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL167<>\"-\",AL167>0),(#REF!+$W$3)*AL167,0)","v":0},{"$f":"IF(ISERROR(X167*AJ167),\"-\",IF(AND(SUM($M$7:M167)>0,L167<>0),X167*AJ167,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z167=0,Z167=\"-\"),0,IF(I167=\"Repayment Period\",AJ167*Z167,SUM($Z$7:Z167)*AL167))","v":0},null,0,{"$f":"IF(I167=\"Starting Point\",SUM($Z$8:Z167)*AL167,IF(I167=\"Repayment Period\",Z167*AJ167,0))","v":0},null,"-","-","-","-","-",160,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I168=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I168=\"Zero Point\",I168=\"Disbursement Period\",I168=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J168=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I168=\"Disbursement Period\",'B.3 Profil splácení AWL'!I168=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I167=\"Starting Point\"),SUM($R$8:R168),AB167*($C$13/(12/(J168-J167))))))","v":"-"},"-",{"$f":"IF(AND(J168>=Disbursement_Period/2,J167<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I168=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J168=\"-\",\"-\",IF(AND(J168<=Disbursement_Period,SUM($M$7:M168)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I168=\"Disbursement Period\",I168=\"Starting Point\"),SUM($M$7:M168)>0),AB167*V168*AF168/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J168=\"-\",\"-\",IF(AND(I168=\"Repayment Period\",SUM($M$7:M168)>0),AB167*V168*AF168/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J168-J167=TRUE),\"-\",IF(I168=\"Repayment Period\",(J168-J167),IF(#REF!=TRUE,(J168-J167),(J168-J167)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL168<>\"-\",AL168>0),(#REF!+$W$3)*AL168,0)","v":0},{"$f":"IF(ISERROR(X168*AJ168),\"-\",IF(AND(SUM($M$7:M168)>0,L168<>0),X168*AJ168,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z168=0,Z168=\"-\"),0,IF(I168=\"Repayment Period\",AJ168*Z168,SUM($Z$7:Z168)*AL168))","v":0},null,0,{"$f":"IF(I168=\"Starting Point\",SUM($Z$8:Z168)*AL168,IF(I168=\"Repayment Period\",Z168*AJ168,0))","v":0},null,"-","-","-","-","-",161,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I169=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I169=\"Zero Point\",I169=\"Disbursement Period\",I169=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J169=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I169=\"Disbursement Period\",'B.3 Profil splácení AWL'!I169=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I168=\"Starting Point\"),SUM($R$8:R169),AB168*($C$13/(12/(J169-J168))))))","v":"-"},"-",{"$f":"IF(AND(J169>=Disbursement_Period/2,J168<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I169=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J169=\"-\",\"-\",IF(AND(J169<=Disbursement_Period,SUM($M$7:M169)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I169=\"Disbursement Period\",I169=\"Starting Point\"),SUM($M$7:M169)>0),AB168*V169*AF169/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J169=\"-\",\"-\",IF(AND(I169=\"Repayment Period\",SUM($M$7:M169)>0),AB168*V169*AF169/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J169-J168=TRUE),\"-\",IF(I169=\"Repayment Period\",(J169-J168),IF(#REF!=TRUE,(J169-J168),(J169-J168)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL169<>\"-\",AL169>0),(#REF!+$W$3)*AL169,0)","v":0},{"$f":"IF(ISERROR(X169*AJ169),\"-\",IF(AND(SUM($M$7:M169)>0,L169<>0),X169*AJ169,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z169=0,Z169=\"-\"),0,IF(I169=\"Repayment Period\",AJ169*Z169,SUM($Z$7:Z169)*AL169))","v":0},null,0,{"$f":"IF(I169=\"Starting Point\",SUM($Z$8:Z169)*AL169,IF(I169=\"Repayment Period\",Z169*AJ169,0))","v":0},null,"-","-","-","-","-",162,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I170=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I170=\"Zero Point\",I170=\"Disbursement Period\",I170=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J170=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I170=\"Disbursement Period\",'B.3 Profil splácení AWL'!I170=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I169=\"Starting Point\"),SUM($R$8:R170),AB169*($C$13/(12/(J170-J169))))))","v":"-"},"-",{"$f":"IF(AND(J170>=Disbursement_Period/2,J169<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I170=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J170=\"-\",\"-\",IF(AND(J170<=Disbursement_Period,SUM($M$7:M170)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I170=\"Disbursement Period\",I170=\"Starting Point\"),SUM($M$7:M170)>0),AB169*V170*AF170/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J170=\"-\",\"-\",IF(AND(I170=\"Repayment Period\",SUM($M$7:M170)>0),AB169*V170*AF170/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J170-J169=TRUE),\"-\",IF(I170=\"Repayment Period\",(J170-J169),IF(#REF!=TRUE,(J170-J169),(J170-J169)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL170<>\"-\",AL170>0),(#REF!+$W$3)*AL170,0)","v":0},{"$f":"IF(ISERROR(X170*AJ170),\"-\",IF(AND(SUM($M$7:M170)>0,L170<>0),X170*AJ170,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z170=0,Z170=\"-\"),0,IF(I170=\"Repayment Period\",AJ170*Z170,SUM($Z$7:Z170)*AL170))","v":0},null,0,{"$f":"IF(I170=\"Starting Point\",SUM($Z$8:Z170)*AL170,IF(I170=\"Repayment Period\",Z170*AJ170,0))","v":0},null,"-","-","-","-","-",163,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I171=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I171=\"Zero Point\",I171=\"Disbursement Period\",I171=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J171=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I171=\"Disbursement Period\",'B.3 Profil splácení AWL'!I171=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I170=\"Starting Point\"),SUM($R$8:R171),AB170*($C$13/(12/(J171-J170))))))","v":"-"},"-",{"$f":"IF(AND(J171>=Disbursement_Period/2,J170<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I171=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J171=\"-\",\"-\",IF(AND(J171<=Disbursement_Period,SUM($M$7:M171)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I171=\"Disbursement Period\",I171=\"Starting Point\"),SUM($M$7:M171)>0),AB170*V171*AF171/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J171=\"-\",\"-\",IF(AND(I171=\"Repayment Period\",SUM($M$7:M171)>0),AB170*V171*AF171/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J171-J170=TRUE),\"-\",IF(I171=\"Repayment Period\",(J171-J170),IF(#REF!=TRUE,(J171-J170),(J171-J170)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL171<>\"-\",AL171>0),(#REF!+$W$3)*AL171,0)","v":0},{"$f":"IF(ISERROR(X171*AJ171),\"-\",IF(AND(SUM($M$7:M171)>0,L171<>0),X171*AJ171,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z171=0,Z171=\"-\"),0,IF(I171=\"Repayment Period\",AJ171*Z171,SUM($Z$7:Z171)*AL171))","v":0},null,0,{"$f":"IF(I171=\"Starting Point\",SUM($Z$8:Z171)*AL171,IF(I171=\"Repayment Period\",Z171*AJ171,0))","v":0},null,"-","-","-","-","-",164,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I172=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I172=\"Zero Point\",I172=\"Disbursement Period\",I172=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J172=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I172=\"Disbursement Period\",'B.3 Profil splácení AWL'!I172=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I171=\"Starting Point\"),SUM($R$8:R172),AB171*($C$13/(12/(J172-J171))))))","v":"-"},"-",{"$f":"IF(AND(J172>=Disbursement_Period/2,J171<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I172=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J172=\"-\",\"-\",IF(AND(J172<=Disbursement_Period,SUM($M$7:M172)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I172=\"Disbursement Period\",I172=\"Starting Point\"),SUM($M$7:M172)>0),AB171*V172*AF172/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J172=\"-\",\"-\",IF(AND(I172=\"Repayment Period\",SUM($M$7:M172)>0),AB171*V172*AF172/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J172-J171=TRUE),\"-\",IF(I172=\"Repayment Period\",(J172-J171),IF(#REF!=TRUE,(J172-J171),(J172-J171)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL172<>\"-\",AL172>0),(#REF!+$W$3)*AL172,0)","v":0},{"$f":"IF(ISERROR(X172*AJ172),\"-\",IF(AND(SUM($M$7:M172)>0,L172<>0),X172*AJ172,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z172=0,Z172=\"-\"),0,IF(I172=\"Repayment Period\",AJ172*Z172,SUM($Z$7:Z172)*AL172))","v":0},null,0,{"$f":"IF(I172=\"Starting Point\",SUM($Z$8:Z172)*AL172,IF(I172=\"Repayment Period\",Z172*AJ172,0))","v":0},null,"-","-","-","-","-",165,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I173=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I173=\"Zero Point\",I173=\"Disbursement Period\",I173=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J173=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I173=\"Disbursement Period\",'B.3 Profil splácení AWL'!I173=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I172=\"Starting Point\"),SUM($R$8:R173),AB172*($C$13/(12/(J173-J172))))))","v":"-"},"-",{"$f":"IF(AND(J173>=Disbursement_Period/2,J172<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I173=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J173=\"-\",\"-\",IF(AND(J173<=Disbursement_Period,SUM($M$7:M173)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I173=\"Disbursement Period\",I173=\"Starting Point\"),SUM($M$7:M173)>0),AB172*V173*AF173/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J173=\"-\",\"-\",IF(AND(I173=\"Repayment Period\",SUM($M$7:M173)>0),AB172*V173*AF173/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J173-J172=TRUE),\"-\",IF(I173=\"Repayment Period\",(J173-J172),IF(#REF!=TRUE,(J173-J172),(J173-J172)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL173<>\"-\",AL173>0),(#REF!+$W$3)*AL173,0)","v":0},{"$f":"IF(ISERROR(X173*AJ173),\"-\",IF(AND(SUM($M$7:M173)>0,L173<>0),X173*AJ173,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z173=0,Z173=\"-\"),0,IF(I173=\"Repayment Period\",AJ173*Z173,SUM($Z$7:Z173)*AL173))","v":0},null,0,{"$f":"IF(I173=\"Starting Point\",SUM($Z$8:Z173)*AL173,IF(I173=\"Repayment Period\",Z173*AJ173,0))","v":0},null,"-","-","-","-","-",166,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I174=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I174=\"Zero Point\",I174=\"Disbursement Period\",I174=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J174=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I174=\"Disbursement Period\",'B.3 Profil splácení AWL'!I174=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I173=\"Starting Point\"),SUM($R$8:R174),AB173*($C$13/(12/(J174-J173))))))","v":"-"},"-",{"$f":"IF(AND(J174>=Disbursement_Period/2,J173<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I174=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J174=\"-\",\"-\",IF(AND(J174<=Disbursement_Period,SUM($M$7:M174)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I174=\"Disbursement Period\",I174=\"Starting Point\"),SUM($M$7:M174)>0),AB173*V174*AF174/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J174=\"-\",\"-\",IF(AND(I174=\"Repayment Period\",SUM($M$7:M174)>0),AB173*V174*AF174/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J174-J173=TRUE),\"-\",IF(I174=\"Repayment Period\",(J174-J173),IF(#REF!=TRUE,(J174-J173),(J174-J173)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL174<>\"-\",AL174>0),(#REF!+$W$3)*AL174,0)","v":0},{"$f":"IF(ISERROR(X174*AJ174),\"-\",IF(AND(SUM($M$7:M174)>0,L174<>0),X174*AJ174,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z174=0,Z174=\"-\"),0,IF(I174=\"Repayment Period\",AJ174*Z174,SUM($Z$7:Z174)*AL174))","v":0},null,0,{"$f":"IF(I174=\"Starting Point\",SUM($Z$8:Z174)*AL174,IF(I174=\"Repayment Period\",Z174*AJ174,0))","v":0},null,"-","-","-","-","-",167,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I175=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I175=\"Zero Point\",I175=\"Disbursement Period\",I175=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J175=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I175=\"Disbursement Period\",'B.3 Profil splácení AWL'!I175=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I174=\"Starting Point\"),SUM($R$8:R175),AB174*($C$13/(12/(J175-J174))))))","v":"-"},"-",{"$f":"IF(AND(J175>=Disbursement_Period/2,J174<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I175=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J175=\"-\",\"-\",IF(AND(J175<=Disbursement_Period,SUM($M$7:M175)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I175=\"Disbursement Period\",I175=\"Starting Point\"),SUM($M$7:M175)>0),AB174*V175*AF175/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J175=\"-\",\"-\",IF(AND(I175=\"Repayment Period\",SUM($M$7:M175)>0),AB174*V175*AF175/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J175-J174=TRUE),\"-\",IF(I175=\"Repayment Period\",(J175-J174),IF(#REF!=TRUE,(J175-J174),(J175-J174)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL175<>\"-\",AL175>0),(#REF!+$W$3)*AL175,0)","v":0},{"$f":"IF(ISERROR(X175*AJ175),\"-\",IF(AND(SUM($M$7:M175)>0,L175<>0),X175*AJ175,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z175=0,Z175=\"-\"),0,IF(I175=\"Repayment Period\",AJ175*Z175,SUM($Z$7:Z175)*AL175))","v":0},null,0,{"$f":"IF(I175=\"Starting Point\",SUM($Z$8:Z175)*AL175,IF(I175=\"Repayment Period\",Z175*AJ175,0))","v":0},null,"-","-","-","-","-",168,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I176=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I176=\"Zero Point\",I176=\"Disbursement Period\",I176=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J176=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I176=\"Disbursement Period\",'B.3 Profil splácení AWL'!I176=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I175=\"Starting Point\"),SUM($R$8:R176),AB175*($C$13/(12/(J176-J175))))))","v":"-"},"-",{"$f":"IF(AND(J176>=Disbursement_Period/2,J175<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I176=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J176=\"-\",\"-\",IF(AND(J176<=Disbursement_Period,SUM($M$7:M176)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I176=\"Disbursement Period\",I176=\"Starting Point\"),SUM($M$7:M176)>0),AB175*V176*AF176/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J176=\"-\",\"-\",IF(AND(I176=\"Repayment Period\",SUM($M$7:M176)>0),AB175*V176*AF176/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J176-J175=TRUE),\"-\",IF(I176=\"Repayment Period\",(J176-J175),IF(#REF!=TRUE,(J176-J175),(J176-J175)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL176<>\"-\",AL176>0),(#REF!+$W$3)*AL176,0)","v":0},{"$f":"IF(ISERROR(X176*AJ176),\"-\",IF(AND(SUM($M$7:M176)>0,L176<>0),X176*AJ176,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z176=0,Z176=\"-\"),0,IF(I176=\"Repayment Period\",AJ176*Z176,SUM($Z$7:Z176)*AL176))","v":0},null,0,{"$f":"IF(I176=\"Starting Point\",SUM($Z$8:Z176)*AL176,IF(I176=\"Repayment Period\",Z176*AJ176,0))","v":0},null,"-","-","-","-","-",169,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I177=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I177=\"Zero Point\",I177=\"Disbursement Period\",I177=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J177=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I177=\"Disbursement Period\",'B.3 Profil splácení AWL'!I177=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I176=\"Starting Point\"),SUM($R$8:R177),AB176*($C$13/(12/(J177-J176))))))","v":"-"},"-",{"$f":"IF(AND(J177>=Disbursement_Period/2,J176<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I177=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J177=\"-\",\"-\",IF(AND(J177<=Disbursement_Period,SUM($M$7:M177)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I177=\"Disbursement Period\",I177=\"Starting Point\"),SUM($M$7:M177)>0),AB176*V177*AF177/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J177=\"-\",\"-\",IF(AND(I177=\"Repayment Period\",SUM($M$7:M177)>0),AB176*V177*AF177/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J177-J176=TRUE),\"-\",IF(I177=\"Repayment Period\",(J177-J176),IF(#REF!=TRUE,(J177-J176),(J177-J176)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL177<>\"-\",AL177>0),(#REF!+$W$3)*AL177,0)","v":0},{"$f":"IF(ISERROR(X177*AJ177),\"-\",IF(AND(SUM($M$7:M177)>0,L177<>0),X177*AJ177,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z177=0,Z177=\"-\"),0,IF(I177=\"Repayment Period\",AJ177*Z177,SUM($Z$7:Z177)*AL177))","v":0},null,0,{"$f":"IF(I177=\"Starting Point\",SUM($Z$8:Z177)*AL177,IF(I177=\"Repayment Period\",Z177*AJ177,0))","v":0},null,"-","-","-","-","-",170,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I178=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I178=\"Zero Point\",I178=\"Disbursement Period\",I178=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J178=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I178=\"Disbursement Period\",'B.3 Profil splácení AWL'!I178=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I177=\"Starting Point\"),SUM($R$8:R178),AB177*($C$13/(12/(J178-J177))))))","v":"-"},"-",{"$f":"IF(AND(J178>=Disbursement_Period/2,J177<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I178=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J178=\"-\",\"-\",IF(AND(J178<=Disbursement_Period,SUM($M$7:M178)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I178=\"Disbursement Period\",I178=\"Starting Point\"),SUM($M$7:M178)>0),AB177*V178*AF178/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J178=\"-\",\"-\",IF(AND(I178=\"Repayment Period\",SUM($M$7:M178)>0),AB177*V178*AF178/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J178-J177=TRUE),\"-\",IF(I178=\"Repayment Period\",(J178-J177),IF(#REF!=TRUE,(J178-J177),(J178-J177)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL178<>\"-\",AL178>0),(#REF!+$W$3)*AL178,0)","v":0},{"$f":"IF(ISERROR(X178*AJ178),\"-\",IF(AND(SUM($M$7:M178)>0,L178<>0),X178*AJ178,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z178=0,Z178=\"-\"),0,IF(I178=\"Repayment Period\",AJ178*Z178,SUM($Z$7:Z178)*AL178))","v":0},null,0,{"$f":"IF(I178=\"Starting Point\",SUM($Z$8:Z178)*AL178,IF(I178=\"Repayment Period\",Z178*AJ178,0))","v":0},null,"-","-","-","-","-",171,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I179=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I179=\"Zero Point\",I179=\"Disbursement Period\",I179=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J179=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I179=\"Disbursement Period\",'B.3 Profil splácení AWL'!I179=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I178=\"Starting Point\"),SUM($R$8:R179),AB178*($C$13/(12/(J179-J178))))))","v":"-"},"-",{"$f":"IF(AND(J179>=Disbursement_Period/2,J178<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I179=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J179=\"-\",\"-\",IF(AND(J179<=Disbursement_Period,SUM($M$7:M179)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I179=\"Disbursement Period\",I179=\"Starting Point\"),SUM($M$7:M179)>0),AB178*V179*AF179/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J179=\"-\",\"-\",IF(AND(I179=\"Repayment Period\",SUM($M$7:M179)>0),AB178*V179*AF179/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J179-J178=TRUE),\"-\",IF(I179=\"Repayment Period\",(J179-J178),IF(#REF!=TRUE,(J179-J178),(J179-J178)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL179<>\"-\",AL179>0),(#REF!+$W$3)*AL179,0)","v":0},{"$f":"IF(ISERROR(X179*AJ179),\"-\",IF(AND(SUM($M$7:M179)>0,L179<>0),X179*AJ179,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z179=0,Z179=\"-\"),0,IF(I179=\"Repayment Period\",AJ179*Z179,SUM($Z$7:Z179)*AL179))","v":0},null,0,{"$f":"IF(I179=\"Starting Point\",SUM($Z$8:Z179)*AL179,IF(I179=\"Repayment Period\",Z179*AJ179,0))","v":0},null,"-","-","-","-","-",172,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I180=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I180=\"Zero Point\",I180=\"Disbursement Period\",I180=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J180=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I180=\"Disbursement Period\",'B.3 Profil splácení AWL'!I180=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I179=\"Starting Point\"),SUM($R$8:R180),AB179*($C$13/(12/(J180-J179))))))","v":"-"},"-",{"$f":"IF(AND(J180>=Disbursement_Period/2,J179<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I180=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J180=\"-\",\"-\",IF(AND(J180<=Disbursement_Period,SUM($M$7:M180)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I180=\"Disbursement Period\",I180=\"Starting Point\"),SUM($M$7:M180)>0),AB179*V180*AF180/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J180=\"-\",\"-\",IF(AND(I180=\"Repayment Period\",SUM($M$7:M180)>0),AB179*V180*AF180/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J180-J179=TRUE),\"-\",IF(I180=\"Repayment Period\",(J180-J179),IF(#REF!=TRUE,(J180-J179),(J180-J179)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL180<>\"-\",AL180>0),(#REF!+$W$3)*AL180,0)","v":0},{"$f":"IF(ISERROR(X180*AJ180),\"-\",IF(AND(SUM($M$7:M180)>0,L180<>0),X180*AJ180,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z180=0,Z180=\"-\"),0,IF(I180=\"Repayment Period\",AJ180*Z180,SUM($Z$7:Z180)*AL180))","v":0},null,0,{"$f":"IF(I180=\"Starting Point\",SUM($Z$8:Z180)*AL180,IF(I180=\"Repayment Period\",Z180*AJ180,0))","v":0},null,"-","-","-","-","-",173,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I181=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I181=\"Zero Point\",I181=\"Disbursement Period\",I181=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J181=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I181=\"Disbursement Period\",'B.3 Profil splácení AWL'!I181=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I180=\"Starting Point\"),SUM($R$8:R181),AB180*($C$13/(12/(J181-J180))))))","v":"-"},"-",{"$f":"IF(AND(J181>=Disbursement_Period/2,J180<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I181=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J181=\"-\",\"-\",IF(AND(J181<=Disbursement_Period,SUM($M$7:M181)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I181=\"Disbursement Period\",I181=\"Starting Point\"),SUM($M$7:M181)>0),AB180*V181*AF181/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J181=\"-\",\"-\",IF(AND(I181=\"Repayment Period\",SUM($M$7:M181)>0),AB180*V181*AF181/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J181-J180=TRUE),\"-\",IF(I181=\"Repayment Period\",(J181-J180),IF(#REF!=TRUE,(J181-J180),(J181-J180)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL181<>\"-\",AL181>0),(#REF!+$W$3)*AL181,0)","v":0},{"$f":"IF(ISERROR(X181*AJ181),\"-\",IF(AND(SUM($M$7:M181)>0,L181<>0),X181*AJ181,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z181=0,Z181=\"-\"),0,IF(I181=\"Repayment Period\",AJ181*Z181,SUM($Z$7:Z181)*AL181))","v":0},null,0,{"$f":"IF(I181=\"Starting Point\",SUM($Z$8:Z181)*AL181,IF(I181=\"Repayment Period\",Z181*AJ181,0))","v":0},null,"-","-","-","-","-",174,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I182=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I182=\"Zero Point\",I182=\"Disbursement Period\",I182=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J182=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I182=\"Disbursement Period\",'B.3 Profil splácení AWL'!I182=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I181=\"Starting Point\"),SUM($R$8:R182),AB181*($C$13/(12/(J182-J181))))))","v":"-"},"-",{"$f":"IF(AND(J182>=Disbursement_Period/2,J181<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I182=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J182=\"-\",\"-\",IF(AND(J182<=Disbursement_Period,SUM($M$7:M182)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I182=\"Disbursement Period\",I182=\"Starting Point\"),SUM($M$7:M182)>0),AB181*V182*AF182/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J182=\"-\",\"-\",IF(AND(I182=\"Repayment Period\",SUM($M$7:M182)>0),AB181*V182*AF182/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J182-J181=TRUE),\"-\",IF(I182=\"Repayment Period\",(J182-J181),IF(#REF!=TRUE,(J182-J181),(J182-J181)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL182<>\"-\",AL182>0),(#REF!+$W$3)*AL182,0)","v":0},{"$f":"IF(ISERROR(X182*AJ182),\"-\",IF(AND(SUM($M$7:M182)>0,L182<>0),X182*AJ182,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z182=0,Z182=\"-\"),0,IF(I182=\"Repayment Period\",AJ182*Z182,SUM($Z$7:Z182)*AL182))","v":0},null,0,{"$f":"IF(I182=\"Starting Point\",SUM($Z$8:Z182)*AL182,IF(I182=\"Repayment Period\",Z182*AJ182,0))","v":0},null,"-","-","-","-","-",175,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I183=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I183=\"Zero Point\",I183=\"Disbursement Period\",I183=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J183=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I183=\"Disbursement Period\",'B.3 Profil splácení AWL'!I183=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I182=\"Starting Point\"),SUM($R$8:R183),AB182*($C$13/(12/(J183-J182))))))","v":"-"},"-",{"$f":"IF(AND(J183>=Disbursement_Period/2,J182<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I183=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J183=\"-\",\"-\",IF(AND(J183<=Disbursement_Period,SUM($M$7:M183)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I183=\"Disbursement Period\",I183=\"Starting Point\"),SUM($M$7:M183)>0),AB182*V183*AF183/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J183=\"-\",\"-\",IF(AND(I183=\"Repayment Period\",SUM($M$7:M183)>0),AB182*V183*AF183/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J183-J182=TRUE),\"-\",IF(I183=\"Repayment Period\",(J183-J182),IF(#REF!=TRUE,(J183-J182),(J183-J182)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL183<>\"-\",AL183>0),(#REF!+$W$3)*AL183,0)","v":0},{"$f":"IF(ISERROR(X183*AJ183),\"-\",IF(AND(SUM($M$7:M183)>0,L183<>0),X183*AJ183,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z183=0,Z183=\"-\"),0,IF(I183=\"Repayment Period\",AJ183*Z183,SUM($Z$7:Z183)*AL183))","v":0},null,0,{"$f":"IF(I183=\"Starting Point\",SUM($Z$8:Z183)*AL183,IF(I183=\"Repayment Period\",Z183*AJ183,0))","v":0},null,"-","-","-","-","-",176,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I184=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I184=\"Zero Point\",I184=\"Disbursement Period\",I184=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J184=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I184=\"Disbursement Period\",'B.3 Profil splácení AWL'!I184=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I183=\"Starting Point\"),SUM($R$8:R184),AB183*($C$13/(12/(J184-J183))))))","v":"-"},"-",{"$f":"IF(AND(J184>=Disbursement_Period/2,J183<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I184=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J184=\"-\",\"-\",IF(AND(J184<=Disbursement_Period,SUM($M$7:M184)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I184=\"Disbursement Period\",I184=\"Starting Point\"),SUM($M$7:M184)>0),AB183*V184*AF184/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J184=\"-\",\"-\",IF(AND(I184=\"Repayment Period\",SUM($M$7:M184)>0),AB183*V184*AF184/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J184-J183=TRUE),\"-\",IF(I184=\"Repayment Period\",(J184-J183),IF(#REF!=TRUE,(J184-J183),(J184-J183)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL184<>\"-\",AL184>0),(#REF!+$W$3)*AL184,0)","v":0},{"$f":"IF(ISERROR(X184*AJ184),\"-\",IF(AND(SUM($M$7:M184)>0,L184<>0),X184*AJ184,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z184=0,Z184=\"-\"),0,IF(I184=\"Repayment Period\",AJ184*Z184,SUM($Z$7:Z184)*AL184))","v":0},null,0,{"$f":"IF(I184=\"Starting Point\",SUM($Z$8:Z184)*AL184,IF(I184=\"Repayment Period\",Z184*AJ184,0))","v":0},null,"-","-","-","-","-",177,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I185=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I185=\"Zero Point\",I185=\"Disbursement Period\",I185=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J185=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I185=\"Disbursement Period\",'B.3 Profil splácení AWL'!I185=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I184=\"Starting Point\"),SUM($R$8:R185),AB184*($C$13/(12/(J185-J184))))))","v":"-"},"-",{"$f":"IF(AND(J185>=Disbursement_Period/2,J184<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I185=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J185=\"-\",\"-\",IF(AND(J185<=Disbursement_Period,SUM($M$7:M185)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I185=\"Disbursement Period\",I185=\"Starting Point\"),SUM($M$7:M185)>0),AB184*V185*AF185/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J185=\"-\",\"-\",IF(AND(I185=\"Repayment Period\",SUM($M$7:M185)>0),AB184*V185*AF185/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J185-J184=TRUE),\"-\",IF(I185=\"Repayment Period\",(J185-J184),IF(#REF!=TRUE,(J185-J184),(J185-J184)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL185<>\"-\",AL185>0),(#REF!+$W$3)*AL185,0)","v":0},{"$f":"IF(ISERROR(X185*AJ185),\"-\",IF(AND(SUM($M$7:M185)>0,L185<>0),X185*AJ185,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z185=0,Z185=\"-\"),0,IF(I185=\"Repayment Period\",AJ185*Z185,SUM($Z$7:Z185)*AL185))","v":0},null,0,{"$f":"IF(I185=\"Starting Point\",SUM($Z$8:Z185)*AL185,IF(I185=\"Repayment Period\",Z185*AJ185,0))","v":0},null,"-","-","-","-","-",178,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I186=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I186=\"Zero Point\",I186=\"Disbursement Period\",I186=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J186=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I186=\"Disbursement Period\",'B.3 Profil splácení AWL'!I186=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I185=\"Starting Point\"),SUM($R$8:R186),AB185*($C$13/(12/(J186-J185))))))","v":"-"},"-",{"$f":"IF(AND(J186>=Disbursement_Period/2,J185<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I186=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J186=\"-\",\"-\",IF(AND(J186<=Disbursement_Period,SUM($M$7:M186)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I186=\"Disbursement Period\",I186=\"Starting Point\"),SUM($M$7:M186)>0),AB185*V186*AF186/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J186=\"-\",\"-\",IF(AND(I186=\"Repayment Period\",SUM($M$7:M186)>0),AB185*V186*AF186/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J186-J185=TRUE),\"-\",IF(I186=\"Repayment Period\",(J186-J185),IF(#REF!=TRUE,(J186-J185),(J186-J185)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL186<>\"-\",AL186>0),(#REF!+$W$3)*AL186,0)","v":0},{"$f":"IF(ISERROR(X186*AJ186),\"-\",IF(AND(SUM($M$7:M186)>0,L186<>0),X186*AJ186,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z186=0,Z186=\"-\"),0,IF(I186=\"Repayment Period\",AJ186*Z186,SUM($Z$7:Z186)*AL186))","v":0},null,0,{"$f":"IF(I186=\"Starting Point\",SUM($Z$8:Z186)*AL186,IF(I186=\"Repayment Period\",Z186*AJ186,0))","v":0},null,"-","-","-","-","-",179,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I187=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I187=\"Zero Point\",I187=\"Disbursement Period\",I187=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J187=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I187=\"Disbursement Period\",'B.3 Profil splácení AWL'!I187=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I186=\"Starting Point\"),SUM($R$8:R187),AB186*($C$13/(12/(J187-J186))))))","v":"-"},"-",{"$f":"IF(AND(J187>=Disbursement_Period/2,J186<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I187=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J187=\"-\",\"-\",IF(AND(J187<=Disbursement_Period,SUM($M$7:M187)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I187=\"Disbursement Period\",I187=\"Starting Point\"),SUM($M$7:M187)>0),AB186*V187*AF187/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J187=\"-\",\"-\",IF(AND(I187=\"Repayment Period\",SUM($M$7:M187)>0),AB186*V187*AF187/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J187-J186=TRUE),\"-\",IF(I187=\"Repayment Period\",(J187-J186),IF(#REF!=TRUE,(J187-J186),(J187-J186)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL187<>\"-\",AL187>0),(#REF!+$W$3)*AL187,0)","v":0},{"$f":"IF(ISERROR(X187*AJ187),\"-\",IF(AND(SUM($M$7:M187)>0,L187<>0),X187*AJ187,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z187=0,Z187=\"-\"),0,IF(I187=\"Repayment Period\",AJ187*Z187,SUM($Z$7:Z187)*AL187))","v":0},null,0,{"$f":"IF(I187=\"Starting Point\",SUM($Z$8:Z187)*AL187,IF(I187=\"Repayment Period\",Z187*AJ187,0))","v":0},null,"-","-","-","-","-",180,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I188=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I188=\"Zero Point\",I188=\"Disbursement Period\",I188=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J188=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I188=\"Disbursement Period\",'B.3 Profil splácení AWL'!I188=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I187=\"Starting Point\"),SUM($R$8:R188),AB187*($C$13/(12/(J188-J187))))))","v":"-"},"-",{"$f":"IF(AND(J188>=Disbursement_Period/2,J187<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I188=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J188=\"-\",\"-\",IF(AND(J188<=Disbursement_Period,SUM($M$7:M188)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I188=\"Disbursement Period\",I188=\"Starting Point\"),SUM($M$7:M188)>0),AB187*V188*AF188/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J188=\"-\",\"-\",IF(AND(I188=\"Repayment Period\",SUM($M$7:M188)>0),AB187*V188*AF188/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J188-J187=TRUE),\"-\",IF(I188=\"Repayment Period\",(J188-J187),IF(#REF!=TRUE,(J188-J187),(J188-J187)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL188<>\"-\",AL188>0),(#REF!+$W$3)*AL188,0)","v":0},{"$f":"IF(ISERROR(X188*AJ188),\"-\",IF(AND(SUM($M$7:M188)>0,L188<>0),X188*AJ188,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z188=0,Z188=\"-\"),0,IF(I188=\"Repayment Period\",AJ188*Z188,SUM($Z$7:Z188)*AL188))","v":0},null,0,{"$f":"IF(I188=\"Starting Point\",SUM($Z$8:Z188)*AL188,IF(I188=\"Repayment Period\",Z188*AJ188,0))","v":0},null,"-","-","-","-","-",181,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I189=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I189=\"Zero Point\",I189=\"Disbursement Period\",I189=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J189=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I189=\"Disbursement Period\",'B.3 Profil splácení AWL'!I189=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I188=\"Starting Point\"),SUM($R$8:R189),AB188*($C$13/(12/(J189-J188))))))","v":"-"},"-",{"$f":"IF(AND(J189>=Disbursement_Period/2,J188<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I189=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J189=\"-\",\"-\",IF(AND(J189<=Disbursement_Period,SUM($M$7:M189)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I189=\"Disbursement Period\",I189=\"Starting Point\"),SUM($M$7:M189)>0),AB188*V189*AF189/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J189=\"-\",\"-\",IF(AND(I189=\"Repayment Period\",SUM($M$7:M189)>0),AB188*V189*AF189/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J189-J188=TRUE),\"-\",IF(I189=\"Repayment Period\",(J189-J188),IF(#REF!=TRUE,(J189-J188),(J189-J188)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL189<>\"-\",AL189>0),(#REF!+$W$3)*AL189,0)","v":0},{"$f":"IF(ISERROR(X189*AJ189),\"-\",IF(AND(SUM($M$7:M189)>0,L189<>0),X189*AJ189,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z189=0,Z189=\"-\"),0,IF(I189=\"Repayment Period\",AJ189*Z189,SUM($Z$7:Z189)*AL189))","v":0},null,0,{"$f":"IF(I189=\"Starting Point\",SUM($Z$8:Z189)*AL189,IF(I189=\"Repayment Period\",Z189*AJ189,0))","v":0},null,"-","-","-","-","-",182,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I190=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I190=\"Zero Point\",I190=\"Disbursement Period\",I190=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J190=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I190=\"Disbursement Period\",'B.3 Profil splácení AWL'!I190=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I189=\"Starting Point\"),SUM($R$8:R190),AB189*($C$13/(12/(J190-J189))))))","v":"-"},"-",{"$f":"IF(AND(J190>=Disbursement_Period/2,J189<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I190=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J190=\"-\",\"-\",IF(AND(J190<=Disbursement_Period,SUM($M$7:M190)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I190=\"Disbursement Period\",I190=\"Starting Point\"),SUM($M$7:M190)>0),AB189*V190*AF190/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J190=\"-\",\"-\",IF(AND(I190=\"Repayment Period\",SUM($M$7:M190)>0),AB189*V190*AF190/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J190-J189=TRUE),\"-\",IF(I190=\"Repayment Period\",(J190-J189),IF(#REF!=TRUE,(J190-J189),(J190-J189)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL190<>\"-\",AL190>0),(#REF!+$W$3)*AL190,0)","v":0},{"$f":"IF(ISERROR(X190*AJ190),\"-\",IF(AND(SUM($M$7:M190)>0,L190<>0),X190*AJ190,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z190=0,Z190=\"-\"),0,IF(I190=\"Repayment Period\",AJ190*Z190,SUM($Z$7:Z190)*AL190))","v":0},null,0,{"$f":"IF(I190=\"Starting Point\",SUM($Z$8:Z190)*AL190,IF(I190=\"Repayment Period\",Z190*AJ190,0))","v":0},null,"-","-","-","-","-",183,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I191=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I191=\"Zero Point\",I191=\"Disbursement Period\",I191=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J191=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I191=\"Disbursement Period\",'B.3 Profil splácení AWL'!I191=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I190=\"Starting Point\"),SUM($R$8:R191),AB190*($C$13/(12/(J191-J190))))))","v":"-"},"-",{"$f":"IF(AND(J191>=Disbursement_Period/2,J190<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I191=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J191=\"-\",\"-\",IF(AND(J191<=Disbursement_Period,SUM($M$7:M191)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I191=\"Disbursement Period\",I191=\"Starting Point\"),SUM($M$7:M191)>0),AB190*V191*AF191/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J191=\"-\",\"-\",IF(AND(I191=\"Repayment Period\",SUM($M$7:M191)>0),AB190*V191*AF191/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J191-J190=TRUE),\"-\",IF(I191=\"Repayment Period\",(J191-J190),IF(#REF!=TRUE,(J191-J190),(J191-J190)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL191<>\"-\",AL191>0),(#REF!+$W$3)*AL191,0)","v":0},{"$f":"IF(ISERROR(X191*AJ191),\"-\",IF(AND(SUM($M$7:M191)>0,L191<>0),X191*AJ191,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z191=0,Z191=\"-\"),0,IF(I191=\"Repayment Period\",AJ191*Z191,SUM($Z$7:Z191)*AL191))","v":0},null,0,{"$f":"IF(I191=\"Starting Point\",SUM($Z$8:Z191)*AL191,IF(I191=\"Repayment Period\",Z191*AJ191,0))","v":0},null,"-","-","-","-","-",184,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I192=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I192=\"Zero Point\",I192=\"Disbursement Period\",I192=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J192=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I192=\"Disbursement Period\",'B.3 Profil splácení AWL'!I192=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I191=\"Starting Point\"),SUM($R$8:R192),AB191*($C$13/(12/(J192-J191))))))","v":"-"},"-",{"$f":"IF(AND(J192>=Disbursement_Period/2,J191<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I192=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J192=\"-\",\"-\",IF(AND(J192<=Disbursement_Period,SUM($M$7:M192)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I192=\"Disbursement Period\",I192=\"Starting Point\"),SUM($M$7:M192)>0),AB191*V192*AF192/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J192=\"-\",\"-\",IF(AND(I192=\"Repayment Period\",SUM($M$7:M192)>0),AB191*V192*AF192/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J192-J191=TRUE),\"-\",IF(I192=\"Repayment Period\",(J192-J191),IF(#REF!=TRUE,(J192-J191),(J192-J191)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL192<>\"-\",AL192>0),(#REF!+$W$3)*AL192,0)","v":0},{"$f":"IF(ISERROR(X192*AJ192),\"-\",IF(AND(SUM($M$7:M192)>0,L192<>0),X192*AJ192,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z192=0,Z192=\"-\"),0,IF(I192=\"Repayment Period\",AJ192*Z192,SUM($Z$7:Z192)*AL192))","v":0},null,0,{"$f":"IF(I192=\"Starting Point\",SUM($Z$8:Z192)*AL192,IF(I192=\"Repayment Period\",Z192*AJ192,0))","v":0},null,"-","-","-","-","-",185,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I193=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I193=\"Zero Point\",I193=\"Disbursement Period\",I193=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J193=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I193=\"Disbursement Period\",'B.3 Profil splácení AWL'!I193=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I192=\"Starting Point\"),SUM($R$8:R193),AB192*($C$13/(12/(J193-J192))))))","v":"-"},"-",{"$f":"IF(AND(J193>=Disbursement_Period/2,J192<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I193=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J193=\"-\",\"-\",IF(AND(J193<=Disbursement_Period,SUM($M$7:M193)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I193=\"Disbursement Period\",I193=\"Starting Point\"),SUM($M$7:M193)>0),AB192*V193*AF193/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J193=\"-\",\"-\",IF(AND(I193=\"Repayment Period\",SUM($M$7:M193)>0),AB192*V193*AF193/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J193-J192=TRUE),\"-\",IF(I193=\"Repayment Period\",(J193-J192),IF(#REF!=TRUE,(J193-J192),(J193-J192)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL193<>\"-\",AL193>0),(#REF!+$W$3)*AL193,0)","v":0},{"$f":"IF(ISERROR(X193*AJ193),\"-\",IF(AND(SUM($M$7:M193)>0,L193<>0),X193*AJ193,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z193=0,Z193=\"-\"),0,IF(I193=\"Repayment Period\",AJ193*Z193,SUM($Z$7:Z193)*AL193))","v":0},null,0,{"$f":"IF(I193=\"Starting Point\",SUM($Z$8:Z193)*AL193,IF(I193=\"Repayment Period\",Z193*AJ193,0))","v":0},null,"-","-","-","-","-",186,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I194=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I194=\"Zero Point\",I194=\"Disbursement Period\",I194=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J194=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I194=\"Disbursement Period\",'B.3 Profil splácení AWL'!I194=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I193=\"Starting Point\"),SUM($R$8:R194),AB193*($C$13/(12/(J194-J193))))))","v":"-"},"-",{"$f":"IF(AND(J194>=Disbursement_Period/2,J193<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I194=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J194=\"-\",\"-\",IF(AND(J194<=Disbursement_Period,SUM($M$7:M194)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I194=\"Disbursement Period\",I194=\"Starting Point\"),SUM($M$7:M194)>0),AB193*V194*AF194/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J194=\"-\",\"-\",IF(AND(I194=\"Repayment Period\",SUM($M$7:M194)>0),AB193*V194*AF194/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J194-J193=TRUE),\"-\",IF(I194=\"Repayment Period\",(J194-J193),IF(#REF!=TRUE,(J194-J193),(J194-J193)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL194<>\"-\",AL194>0),(#REF!+$W$3)*AL194,0)","v":0},{"$f":"IF(ISERROR(X194*AJ194),\"-\",IF(AND(SUM($M$7:M194)>0,L194<>0),X194*AJ194,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z194=0,Z194=\"-\"),0,IF(I194=\"Repayment Period\",AJ194*Z194,SUM($Z$7:Z194)*AL194))","v":0},null,0,{"$f":"IF(I194=\"Starting Point\",SUM($Z$8:Z194)*AL194,IF(I194=\"Repayment Period\",Z194*AJ194,0))","v":0},null,"-","-","-","-","-",187,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I195=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I195=\"Zero Point\",I195=\"Disbursement Period\",I195=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J195=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I195=\"Disbursement Period\",'B.3 Profil splácení AWL'!I195=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I194=\"Starting Point\"),SUM($R$8:R195),AB194*($C$13/(12/(J195-J194))))))","v":"-"},"-",{"$f":"IF(AND(J195>=Disbursement_Period/2,J194<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I195=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J195=\"-\",\"-\",IF(AND(J195<=Disbursement_Period,SUM($M$7:M195)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I195=\"Disbursement Period\",I195=\"Starting Point\"),SUM($M$7:M195)>0),AB194*V195*AF195/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J195=\"-\",\"-\",IF(AND(I195=\"Repayment Period\",SUM($M$7:M195)>0),AB194*V195*AF195/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J195-J194=TRUE),\"-\",IF(I195=\"Repayment Period\",(J195-J194),IF(#REF!=TRUE,(J195-J194),(J195-J194)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL195<>\"-\",AL195>0),(#REF!+$W$3)*AL195,0)","v":0},{"$f":"IF(ISERROR(X195*AJ195),\"-\",IF(AND(SUM($M$7:M195)>0,L195<>0),X195*AJ195,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z195=0,Z195=\"-\"),0,IF(I195=\"Repayment Period\",AJ195*Z195,SUM($Z$7:Z195)*AL195))","v":0},null,0,{"$f":"IF(I195=\"Starting Point\",SUM($Z$8:Z195)*AL195,IF(I195=\"Repayment Period\",Z195*AJ195,0))","v":0},null,"-","-","-","-","-",188,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I196=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I196=\"Zero Point\",I196=\"Disbursement Period\",I196=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J196=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I196=\"Disbursement Period\",'B.3 Profil splácení AWL'!I196=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I195=\"Starting Point\"),SUM($R$8:R196),AB195*($C$13/(12/(J196-J195))))))","v":"-"},"-",{"$f":"IF(AND(J196>=Disbursement_Period/2,J195<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I196=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J196=\"-\",\"-\",IF(AND(J196<=Disbursement_Period,SUM($M$7:M196)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I196=\"Disbursement Period\",I196=\"Starting Point\"),SUM($M$7:M196)>0),AB195*V196*AF196/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J196=\"-\",\"-\",IF(AND(I196=\"Repayment Period\",SUM($M$7:M196)>0),AB195*V196*AF196/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J196-J195=TRUE),\"-\",IF(I196=\"Repayment Period\",(J196-J195),IF(#REF!=TRUE,(J196-J195),(J196-J195)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL196<>\"-\",AL196>0),(#REF!+$W$3)*AL196,0)","v":0},{"$f":"IF(ISERROR(X196*AJ196),\"-\",IF(AND(SUM($M$7:M196)>0,L196<>0),X196*AJ196,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z196=0,Z196=\"-\"),0,IF(I196=\"Repayment Period\",AJ196*Z196,SUM($Z$7:Z196)*AL196))","v":0},null,0,{"$f":"IF(I196=\"Starting Point\",SUM($Z$8:Z196)*AL196,IF(I196=\"Repayment Period\",Z196*AJ196,0))","v":0},null,"-","-","-","-","-",189,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I197=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I197=\"Zero Point\",I197=\"Disbursement Period\",I197=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J197=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I197=\"Disbursement Period\",'B.3 Profil splácení AWL'!I197=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I196=\"Starting Point\"),SUM($R$8:R197),AB196*($C$13/(12/(J197-J196))))))","v":"-"},"-",{"$f":"IF(AND(J197>=Disbursement_Period/2,J196<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I197=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J197=\"-\",\"-\",IF(AND(J197<=Disbursement_Period,SUM($M$7:M197)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I197=\"Disbursement Period\",I197=\"Starting Point\"),SUM($M$7:M197)>0),AB196*V197*AF197/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J197=\"-\",\"-\",IF(AND(I197=\"Repayment Period\",SUM($M$7:M197)>0),AB196*V197*AF197/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J197-J196=TRUE),\"-\",IF(I197=\"Repayment Period\",(J197-J196),IF(#REF!=TRUE,(J197-J196),(J197-J196)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL197<>\"-\",AL197>0),(#REF!+$W$3)*AL197,0)","v":0},{"$f":"IF(ISERROR(X197*AJ197),\"-\",IF(AND(SUM($M$7:M197)>0,L197<>0),X197*AJ197,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z197=0,Z197=\"-\"),0,IF(I197=\"Repayment Period\",AJ197*Z197,SUM($Z$7:Z197)*AL197))","v":0},null,0,{"$f":"IF(I197=\"Starting Point\",SUM($Z$8:Z197)*AL197,IF(I197=\"Repayment Period\",Z197*AJ197,0))","v":0},null,"-","-","-","-","-",190,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I198=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I198=\"Zero Point\",I198=\"Disbursement Period\",I198=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J198=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I198=\"Disbursement Period\",'B.3 Profil splácení AWL'!I198=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I197=\"Starting Point\"),SUM($R$8:R198),AB197*($C$13/(12/(J198-J197))))))","v":"-"},"-",{"$f":"IF(AND(J198>=Disbursement_Period/2,J197<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I198=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J198=\"-\",\"-\",IF(AND(J198<=Disbursement_Period,SUM($M$7:M198)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I198=\"Disbursement Period\",I198=\"Starting Point\"),SUM($M$7:M198)>0),AB197*V198*AF198/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J198=\"-\",\"-\",IF(AND(I198=\"Repayment Period\",SUM($M$7:M198)>0),AB197*V198*AF198/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J198-J197=TRUE),\"-\",IF(I198=\"Repayment Period\",(J198-J197),IF(#REF!=TRUE,(J198-J197),(J198-J197)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL198<>\"-\",AL198>0),(#REF!+$W$3)*AL198,0)","v":0},{"$f":"IF(ISERROR(X198*AJ198),\"-\",IF(AND(SUM($M$7:M198)>0,L198<>0),X198*AJ198,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z198=0,Z198=\"-\"),0,IF(I198=\"Repayment Period\",AJ198*Z198,SUM($Z$7:Z198)*AL198))","v":0},null,0,{"$f":"IF(I198=\"Starting Point\",SUM($Z$8:Z198)*AL198,IF(I198=\"Repayment Period\",Z198*AJ198,0))","v":0},null,"-","-","-","-","-",191,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I199=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I199=\"Zero Point\",I199=\"Disbursement Period\",I199=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L199>0,L199<>\"-\"),PPMT(($C$13)/(12/AF199),L199,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J199=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I199=\"Disbursement Period\",'B.3 Profil splácení AWL'!I199=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I198=\"Starting Point\"),SUM($R$8:R199),AB198*($C$13/(12/(J199-J198))))))","v":"-"},"-",{"$f":"IF(AND(J199>=Disbursement_Period/2,J198<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I199=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J199=\"-\",\"-\",IF(AND(J199<=Disbursement_Period,SUM($M$7:M199)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I199=\"Disbursement Period\",I199=\"Starting Point\"),SUM($M$7:M199)>0),AB198*V199*AF199/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J199=\"-\",\"-\",IF(AND(I199=\"Repayment Period\",SUM($M$7:M199)>0),AB198*V199*AF199/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M199+AA199),AA199,-M199+T199+W199+X199)","v":0},{"$f":"IF(OR(J199=0,J199=\"-\"),0,AD198+(Q199*(J199-Month_of_Starting_Point)/12/Credit_Amount))","v":0},"",{"$f":"IF(ISERROR(J199-J198=TRUE),\"-\",IF(I199=\"Repayment Period\",(J199-J198),IF(#REF!=TRUE,(J199-J198),(J199-J198)/2)))","v":"-"},{"$f":"IF(ISERROR(AB198*AF199=TRUE),\"-\",AB198*AF199)","v":"-"},null,null,"-",{"$f":"IF(OR(L199=0,L199=\"-\",ISERROR($AB198*$AJ199=TRUE)),\"-\",$AB198*$AJ199)","v":"-"},{"$f":"IF(I199=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL199<>\"-\",AL199>0),(#REF!+$W$3)*AL199,0)","v":0},{"$f":"IF(ISERROR(X199*AJ199),\"-\",IF(AND(SUM($M$7:M199)>0,L199<>0),X199*AJ199,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z199=0,Z199=\"-\"),0,IF(I199=\"Repayment Period\",AJ199*Z199,SUM($Z$7:Z199)*AL199))","v":0},null,{"$f":"IF(I199<>\"Repayment Period\",AL199,AJ199)","v":0},{"$f":"IF(I199=\"Starting Point\",SUM($Z$8:Z199)*AL199,IF(I199=\"Repayment Period\",Z199*AJ199,0))","v":0},null,{"$f":"AJ199","v":"-"},{"$f":"IF(ISERROR(AU199*M199)=TRUE,\"-\",AU199*M199)","v":"-"},{"$f":"IF(ISERROR(AU199*Q199)=TRUE,\"-\",AU199*Q199)","v":"-"},{"$f":"IF(ISERROR(AU199*S199)=TRUE,\"-\",AU199*S199)","v":"-"},{"$f":"IF(ISERROR(AU199*AA199)=TRUE,\"-\",AU199*AA199)","v":"-"},192,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J200=Disbursement_Period,\"Starting Point\",IF(J200<Disbursement_Period,\"Disbursement Period\",IF(AND(J200>Disbursement_Period,J200<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J199<>\"-\",$C$8=\"Non-Standard\"),IF(J199+1<Disbursement_Period,J199+1,IF(AND(J199+$E$8>=Disbursement_Period,J199<$C$9+Disbursement_Period),VLOOKUP(L200,$AZ$7:$BA$1006,2),\"-\")),IF(J199<>\"-\",IF(J199+1<Disbursement_Period,J199+1,IF(AND(J199+1>=Disbursement_Period,J199<($C$9+$C$10)),Disbursement_Period+$E$8*(L200),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J199=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J199+$G$10<$BA$8,J199+$G$10>$C$9+$C$10),0,IF(AND(J199+$G$10>=$BA$8,J199+$G$10<=$C$9+$C$10),IF(MATCH(J199+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J199+$G$10,$BA$8:$BA$1003,1)>1,L199+1,0)),0)),IF(OR(J199+$G$10<$C$10+$G$10,J199+$G$10>$C$9+$C$10),0,IF(L199=\"-\",1,L199+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I200=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I200=\"Zero Point\",I200=\"Disbursement Period\",I200=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M200+N199),\"\",M200+N199)","v":""},"-",{"$f":"IF(O200<>\"-\",P199+(O200*(J200-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L200<>\"-\",J200>Disbursement_Period,J200<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J200>Disbursement_Period,J200<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J200,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J200>Disbursement_Period,J200<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF200),L200,$E$13,$C$7*-1),IF(J200<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB199*($C$13/(12/(J200-J199)))),\"-\",AB199*($C$13/(12/(J200-J199))))","v":"-"},{"$f":"IF(J200=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I200=\"Disbursement Period\",'B.3 Profil splácení AWL'!I200=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I199=\"Starting Point\"),SUM($R$8:R200),AB199*($C$13/(12/(J200-J199))))))","v":"-"},{"$f":"IF(J200=\"-\",\"-\",Q200+S200)","v":"-"},{"$f":"IF(AND(J200>=Disbursement_Period/2,J199<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I200=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J200=\"-\",\"-\",IF(AND(J200<=Disbursement_Period,SUM($M$7:M200)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I200=\"Disbursement Period\",I200=\"Starting Point\"),SUM($M$7:M200)>0),AB199*V200*AF200/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J200=\"-\",\"-\",IF(AND(I200=\"Repayment Period\",SUM($M$7:M200)>0),AB199*V200*AF200/12,0))","v":"-"},{"$f":"IF(J200=\"-\",\"\",U200+W200+X200)","v":""},{"$f":"IF(J200=\"-\",\"-\",IF(T200=0,0,AB199*$C$22*AF200/12))","v":"-"},0,{"$f":"IF(J200=\"-\",\"-\",IF(ISERROR(AB199+M200-Q200)<>TRUE,AB199+M200-Q200,IF(ISERROR(AB199+M200)<>TRUE,AB199+M200,AB199-Q200)))","v":"-"},0,0,"",{"$f":"IF(ISERROR(J200-J199=TRUE),\"-\",IF(I200=\"Repayment Period\",(J200-J199),IF(#REF!=TRUE,(J200-J199),(J200-J199)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J200/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J200/12))","v":"-"},"-",0,{"$f":"IF(AND(AL200<>\"-\",AL200>0),(#REF!+$W$3)*AL200,0)","v":0},{"$f":"IF(ISERROR(X200*AJ200),\"-\",IF(AND(SUM($M$7:M200)>0,L200<>0),X200*AJ200,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z200=0,Z200=\"-\"),0,IF(I200=\"Repayment Period\",AJ200*Z200,SUM($Z$7:Z200)*AL200))","v":0},null,0,{"$f":"IF(I200=\"Starting Point\",SUM($Z$8:Z200)*AL200,IF(I200=\"Repayment Period\",Z200*AJ200,0))","v":0},null,"-","-","-","-","-",193,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA200<>\"-\",\"← Input!\",IF(AND(BA200=\"-\",OR(BC200<>\"\",BC200<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J201=\"-\",\"-\",MONATSENDE($K$7,J201))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I201=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I201=\"Zero Point\",I201=\"Disbursement Period\",I201=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J201=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I201=\"Disbursement Period\",'B.3 Profil splácení AWL'!I201=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I200=\"Starting Point\"),SUM($R$8:R201),AB200*($C$13/(12/(J201-J200))))))","v":"-"},"-",{"$f":"IF(AND(J201>=Disbursement_Period/2,J200<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I201=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J201=\"-\",\"-\",IF(AND(J201<=Disbursement_Period,SUM($M$7:M201)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I201=\"Disbursement Period\",I201=\"Starting Point\"),SUM($M$7:M201)>0),AB200*V201*AF201/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J201=\"-\",\"-\",IF(AND(I201=\"Repayment Period\",SUM($M$7:M201)>0),AB200*V201*AF201/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q201+S201+Y201)=TRUE,0,Q201+S201+Z201)","v":0},"-",0,0,"",{"$f":"IF(ISERROR(J201-J200=TRUE),\"-\",IF(I201=\"Repayment Period\",(J201-J200),IF(#REF!=TRUE,(J201-J200),(J201-J200)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL201<>\"-\",AL201>0),(#REF!+$W$3)*AL201,0)","v":0},{"$f":"IF(ISERROR(X201*AJ201),\"-\",IF(AND(SUM($M$7:M201)>0,L201<>0),X201*AJ201,\"-\"))","v":"-"},{"$f":"SUM(AM201:AN201)","v":0},{"$f":"IF(OR(Z201=0,Z201=\"-\"),0,IF(I201=\"Repayment Period\",AJ201*Z201,SUM($Z$7:Z201)*AL201))","v":0},null,0,{"$f":"IF(I201=\"Starting Point\",SUM($Z$8:Z201)*AL201,IF(I201=\"Repayment Period\",Z201*AJ201,0))","v":0},null,"-","-","-","-","-",194,{"$f":"IF(OR(BA200=\"-\",BA200>=$C$9+$C$10),\"-\",IF(AND(BA200<$C$9+$C$10,BA200+$G$10>$C$9+$C$10),$C$9+$C$10,BA200+$G$10))","v":"-"},null,{"$f":"IF(BB201=\"-\",\"-\",BB201/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I202=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I202=\"Zero Point\",I202=\"Disbursement Period\",I202=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J202=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I202=\"Disbursement Period\",'B.3 Profil splácení AWL'!I202=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I201=\"Starting Point\"),SUM($R$8:R202),AB201*($C$13/(12/(J202-J201))))))","v":"-"},"-",{"$f":"IF(AND(J202>=Disbursement_Period/2,J201<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I202=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J202=\"-\",\"-\",IF(AND(J202<=Disbursement_Period,SUM($M$7:M202)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I202=\"Disbursement Period\",I202=\"Starting Point\"),SUM($M$7:M202)>0),AB201*V202*AF202/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J202=\"-\",\"-\",IF(AND(I202=\"Repayment Period\",SUM($M$7:M202)>0),AB201*V202*AF202/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J202-J201=TRUE),\"-\",IF(I202=\"Repayment Period\",(J202-J201),IF(#REF!=TRUE,(J202-J201),(J202-J201)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL202<>\"-\",AL202>0),(#REF!+$W$3)*AL202,0)","v":0},{"$f":"IF(ISERROR(X202*AJ202),\"-\",IF(AND(SUM($M$7:M202)>0,L202<>0),X202*AJ202,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z202=0,Z202=\"-\"),0,IF(I202=\"Repayment Period\",AJ202*Z202,SUM($Z$7:Z202)*AL202))","v":0},null,0,{"$f":"IF(I202=\"Starting Point\",SUM($Z$8:Z202)*AL202,IF(I202=\"Repayment Period\",Z202*AJ202,0))","v":0},null,"-","-","-","-","-",195,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I203=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I203=\"Zero Point\",I203=\"Disbursement Period\",I203=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J203=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I203=\"Disbursement Period\",'B.3 Profil splácení AWL'!I203=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I202=\"Starting Point\"),SUM($R$8:R203),AB202*($C$13/(12/(J203-J202))))))","v":"-"},"-",{"$f":"IF(AND(J203>=Disbursement_Period/2,J202<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I203=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J203=\"-\",\"-\",IF(AND(J203<=Disbursement_Period,SUM($M$7:M203)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I203=\"Disbursement Period\",I203=\"Starting Point\"),SUM($M$7:M203)>0),AB202*V203*AF203/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J203=\"-\",\"-\",IF(AND(I203=\"Repayment Period\",SUM($M$7:M203)>0),AB202*V203*AF203/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J203-J202=TRUE),\"-\",IF(I203=\"Repayment Period\",(J203-J202),IF(#REF!=TRUE,(J203-J202),(J203-J202)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL203<>\"-\",AL203>0),(#REF!+$W$3)*AL203,0)","v":0},{"$f":"IF(ISERROR(X203*AJ203),\"-\",IF(AND(SUM($M$7:M203)>0,L203<>0),X203*AJ203,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z203=0,Z203=\"-\"),0,IF(I203=\"Repayment Period\",AJ203*Z203,SUM($Z$7:Z203)*AL203))","v":0},null,0,{"$f":"IF(I203=\"Starting Point\",SUM($Z$8:Z203)*AL203,IF(I203=\"Repayment Period\",Z203*AJ203,0))","v":0},null,"-","-","-","-","-",196,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I204=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I204=\"Zero Point\",I204=\"Disbursement Period\",I204=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J204=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I204=\"Disbursement Period\",'B.3 Profil splácení AWL'!I204=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I203=\"Starting Point\"),SUM($R$8:R204),AB203*($C$13/(12/(J204-J203))))))","v":"-"},"-",{"$f":"IF(AND(J204>=Disbursement_Period/2,J203<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I204=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J204=\"-\",\"-\",IF(AND(J204<=Disbursement_Period,SUM($M$7:M204)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I204=\"Disbursement Period\",I204=\"Starting Point\"),SUM($M$7:M204)>0),AB203*V204*AF204/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J204=\"-\",\"-\",IF(AND(I204=\"Repayment Period\",SUM($M$7:M204)>0),AB203*V204*AF204/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J204-J203=TRUE),\"-\",IF(I204=\"Repayment Period\",(J204-J203),IF(#REF!=TRUE,(J204-J203),(J204-J203)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL204<>\"-\",AL204>0),(#REF!+$W$3)*AL204,0)","v":0},{"$f":"IF(ISERROR(X204*AJ204),\"-\",IF(AND(SUM($M$7:M204)>0,L204<>0),X204*AJ204,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z204=0,Z204=\"-\"),0,IF(I204=\"Repayment Period\",AJ204*Z204,SUM($Z$7:Z204)*AL204))","v":0},null,0,{"$f":"IF(I204=\"Starting Point\",SUM($Z$8:Z204)*AL204,IF(I204=\"Repayment Period\",Z204*AJ204,0))","v":0},null,"-","-","-","-","-",197,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I205=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I205=\"Zero Point\",I205=\"Disbursement Period\",I205=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J205=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I205=\"Disbursement Period\",'B.3 Profil splácení AWL'!I205=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I204=\"Starting Point\"),SUM($R$8:R205),AB204*($C$13/(12/(J205-J204))))))","v":"-"},"-",{"$f":"IF(AND(J205>=Disbursement_Period/2,J204<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I205=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J205=\"-\",\"-\",IF(AND(J205<=Disbursement_Period,SUM($M$7:M205)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I205=\"Disbursement Period\",I205=\"Starting Point\"),SUM($M$7:M205)>0),AB204*V205*AF205/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J205=\"-\",\"-\",IF(AND(I205=\"Repayment Period\",SUM($M$7:M205)>0),AB204*V205*AF205/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J205-J204=TRUE),\"-\",IF(I205=\"Repayment Period\",(J205-J204),IF(#REF!=TRUE,(J205-J204),(J205-J204)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL205<>\"-\",AL205>0),(#REF!+$W$3)*AL205,0)","v":0},{"$f":"IF(ISERROR(X205*AJ205),\"-\",IF(AND(SUM($M$7:M205)>0,L205<>0),X205*AJ205,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z205=0,Z205=\"-\"),0,IF(I205=\"Repayment Period\",AJ205*Z205,SUM($Z$7:Z205)*AL205))","v":0},null,0,{"$f":"IF(I205=\"Starting Point\",SUM($Z$8:Z205)*AL205,IF(I205=\"Repayment Period\",Z205*AJ205,0))","v":0},null,"-","-","-","-","-",198,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I206=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I206=\"Zero Point\",I206=\"Disbursement Period\",I206=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J206=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I206=\"Disbursement Period\",'B.3 Profil splácení AWL'!I206=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I205=\"Starting Point\"),SUM($R$8:R206),AB205*($C$13/(12/(J206-J205))))))","v":"-"},"-",{"$f":"IF(AND(J206>=Disbursement_Period/2,J205<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I206=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J206=\"-\",\"-\",IF(AND(J206<=Disbursement_Period,SUM($M$7:M206)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I206=\"Disbursement Period\",I206=\"Starting Point\"),SUM($M$7:M206)>0),AB205*V206*AF206/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J206=\"-\",\"-\",IF(AND(I206=\"Repayment Period\",SUM($M$7:M206)>0),AB205*V206*AF206/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J206-J205=TRUE),\"-\",IF(I206=\"Repayment Period\",(J206-J205),IF(#REF!=TRUE,(J206-J205),(J206-J205)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL206<>\"-\",AL206>0),(#REF!+$W$3)*AL206,0)","v":0},{"$f":"IF(ISERROR(X206*AJ206),\"-\",IF(AND(SUM($M$7:M206)>0,L206<>0),X206*AJ206,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z206=0,Z206=\"-\"),0,IF(I206=\"Repayment Period\",AJ206*Z206,SUM($Z$7:Z206)*AL206))","v":0},null,0,{"$f":"IF(I206=\"Starting Point\",SUM($Z$8:Z206)*AL206,IF(I206=\"Repayment Period\",Z206*AJ206,0))","v":0},null,"-","-","-","-","-",199,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I207=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I207=\"Zero Point\",I207=\"Disbursement Period\",I207=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J207=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I207=\"Disbursement Period\",'B.3 Profil splácení AWL'!I207=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I206=\"Starting Point\"),SUM($R$8:R207),AB206*($C$13/(12/(J207-J206))))))","v":"-"},"-",{"$f":"IF(AND(J207>=Disbursement_Period/2,J206<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I207=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J207=\"-\",\"-\",IF(AND(J207<=Disbursement_Period,SUM($M$7:M207)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I207=\"Disbursement Period\",I207=\"Starting Point\"),SUM($M$7:M207)>0),AB206*V207*AF207/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J207=\"-\",\"-\",IF(AND(I207=\"Repayment Period\",SUM($M$7:M207)>0),AB206*V207*AF207/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J207-J206=TRUE),\"-\",IF(I207=\"Repayment Period\",(J207-J206),IF(#REF!=TRUE,(J207-J206),(J207-J206)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL207<>\"-\",AL207>0),(#REF!+$W$3)*AL207,0)","v":0},{"$f":"IF(ISERROR(X207*AJ207),\"-\",IF(AND(SUM($M$7:M207)>0,L207<>0),X207*AJ207,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z207=0,Z207=\"-\"),0,IF(I207=\"Repayment Period\",AJ207*Z207,SUM($Z$7:Z207)*AL207))","v":0},null,0,{"$f":"IF(I207=\"Starting Point\",SUM($Z$8:Z207)*AL207,IF(I207=\"Repayment Period\",Z207*AJ207,0))","v":0},null,"-","-","-","-","-",200,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I208=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I208=\"Zero Point\",I208=\"Disbursement Period\",I208=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J208=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I208=\"Disbursement Period\",'B.3 Profil splácení AWL'!I208=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I207=\"Starting Point\"),SUM($R$8:R208),AB207*($C$13/(12/(J208-J207))))))","v":"-"},"-",{"$f":"IF(AND(J208>=Disbursement_Period/2,J207<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I208=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J208=\"-\",\"-\",IF(AND(J208<=Disbursement_Period,SUM($M$7:M208)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I208=\"Disbursement Period\",I208=\"Starting Point\"),SUM($M$7:M208)>0),AB207*V208*AF208/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J208=\"-\",\"-\",IF(AND(I208=\"Repayment Period\",SUM($M$7:M208)>0),AB207*V208*AF208/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J208-J207=TRUE),\"-\",IF(I208=\"Repayment Period\",(J208-J207),IF(#REF!=TRUE,(J208-J207),(J208-J207)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL208<>\"-\",AL208>0),(#REF!+$W$3)*AL208,0)","v":0},{"$f":"IF(ISERROR(X208*AJ208),\"-\",IF(AND(SUM($M$7:M208)>0,L208<>0),X208*AJ208,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z208=0,Z208=\"-\"),0,IF(I208=\"Repayment Period\",AJ208*Z208,SUM($Z$7:Z208)*AL208))","v":0},null,0,{"$f":"IF(I208=\"Starting Point\",SUM($Z$8:Z208)*AL208,IF(I208=\"Repayment Period\",Z208*AJ208,0))","v":0},null,"-","-","-","-","-",201,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I209=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I209=\"Zero Point\",I209=\"Disbursement Period\",I209=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J209=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I209=\"Disbursement Period\",'B.3 Profil splácení AWL'!I209=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I208=\"Starting Point\"),SUM($R$8:R209),AB208*($C$13/(12/(J209-J208))))))","v":"-"},"-",{"$f":"IF(AND(J209>=Disbursement_Period/2,J208<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I209=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J209=\"-\",\"-\",IF(AND(J209<=Disbursement_Period,SUM($M$7:M209)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I209=\"Disbursement Period\",I209=\"Starting Point\"),SUM($M$7:M209)>0),AB208*V209*AF209/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J209=\"-\",\"-\",IF(AND(I209=\"Repayment Period\",SUM($M$7:M209)>0),AB208*V209*AF209/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J209-J208=TRUE),\"-\",IF(I209=\"Repayment Period\",(J209-J208),IF(#REF!=TRUE,(J209-J208),(J209-J208)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL209<>\"-\",AL209>0),(#REF!+$W$3)*AL209,0)","v":0},{"$f":"IF(ISERROR(X209*AJ209),\"-\",IF(AND(SUM($M$7:M209)>0,L209<>0),X209*AJ209,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z209=0,Z209=\"-\"),0,IF(I209=\"Repayment Period\",AJ209*Z209,SUM($Z$7:Z209)*AL209))","v":0},null,0,{"$f":"IF(I209=\"Starting Point\",SUM($Z$8:Z209)*AL209,IF(I209=\"Repayment Period\",Z209*AJ209,0))","v":0},null,"-","-","-","-","-",202,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I210=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I210=\"Zero Point\",I210=\"Disbursement Period\",I210=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J210=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I210=\"Disbursement Period\",'B.3 Profil splácení AWL'!I210=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I209=\"Starting Point\"),SUM($R$8:R210),AB209*($C$13/(12/(J210-J209))))))","v":"-"},"-",{"$f":"IF(AND(J210>=Disbursement_Period/2,J209<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I210=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J210=\"-\",\"-\",IF(AND(J210<=Disbursement_Period,SUM($M$7:M210)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I210=\"Disbursement Period\",I210=\"Starting Point\"),SUM($M$7:M210)>0),AB209*V210*AF210/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J210=\"-\",\"-\",IF(AND(I210=\"Repayment Period\",SUM($M$7:M210)>0),AB209*V210*AF210/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J210-J209=TRUE),\"-\",IF(I210=\"Repayment Period\",(J210-J209),IF(#REF!=TRUE,(J210-J209),(J210-J209)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL210<>\"-\",AL210>0),(#REF!+$W$3)*AL210,0)","v":0},{"$f":"IF(ISERROR(X210*AJ210),\"-\",IF(AND(SUM($M$7:M210)>0,L210<>0),X210*AJ210,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z210=0,Z210=\"-\"),0,IF(I210=\"Repayment Period\",AJ210*Z210,SUM($Z$7:Z210)*AL210))","v":0},null,0,{"$f":"IF(I210=\"Starting Point\",SUM($Z$8:Z210)*AL210,IF(I210=\"Repayment Period\",Z210*AJ210,0))","v":0},null,"-","-","-","-","-",203,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I211=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I211=\"Zero Point\",I211=\"Disbursement Period\",I211=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J211=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I211=\"Disbursement Period\",'B.3 Profil splácení AWL'!I211=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I210=\"Starting Point\"),SUM($R$8:R211),AB210*($C$13/(12/(J211-J210))))))","v":"-"},"-",{"$f":"IF(AND(J211>=Disbursement_Period/2,J210<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I211=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J211=\"-\",\"-\",IF(AND(J211<=Disbursement_Period,SUM($M$7:M211)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I211=\"Disbursement Period\",I211=\"Starting Point\"),SUM($M$7:M211)>0),AB210*V211*AF211/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J211=\"-\",\"-\",IF(AND(I211=\"Repayment Period\",SUM($M$7:M211)>0),AB210*V211*AF211/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J211-J210=TRUE),\"-\",IF(I211=\"Repayment Period\",(J211-J210),IF(#REF!=TRUE,(J211-J210),(J211-J210)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL211<>\"-\",AL211>0),(#REF!+$W$3)*AL211,0)","v":0},{"$f":"IF(ISERROR(X211*AJ211),\"-\",IF(AND(SUM($M$7:M211)>0,L211<>0),X211*AJ211,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z211=0,Z211=\"-\"),0,IF(I211=\"Repayment Period\",AJ211*Z211,SUM($Z$7:Z211)*AL211))","v":0},null,0,{"$f":"IF(I211=\"Starting Point\",SUM($Z$8:Z211)*AL211,IF(I211=\"Repayment Period\",Z211*AJ211,0))","v":0},null,"-","-","-","-","-",204,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I212=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I212=\"Zero Point\",I212=\"Disbursement Period\",I212=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J212=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I212=\"Disbursement Period\",'B.3 Profil splácení AWL'!I212=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I211=\"Starting Point\"),SUM($R$8:R212),AB211*($C$13/(12/(J212-J211))))))","v":"-"},"-",{"$f":"IF(AND(J212>=Disbursement_Period/2,J211<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I212=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J212=\"-\",\"-\",IF(AND(J212<=Disbursement_Period,SUM($M$7:M212)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I212=\"Disbursement Period\",I212=\"Starting Point\"),SUM($M$7:M212)>0),AB211*V212*AF212/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J212=\"-\",\"-\",IF(AND(I212=\"Repayment Period\",SUM($M$7:M212)>0),AB211*V212*AF212/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J212-J211=TRUE),\"-\",IF(I212=\"Repayment Period\",(J212-J211),IF(#REF!=TRUE,(J212-J211),(J212-J211)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL212<>\"-\",AL212>0),(#REF!+$W$3)*AL212,0)","v":0},{"$f":"IF(ISERROR(X212*AJ212),\"-\",IF(AND(SUM($M$7:M212)>0,L212<>0),X212*AJ212,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z212=0,Z212=\"-\"),0,IF(I212=\"Repayment Period\",AJ212*Z212,SUM($Z$7:Z212)*AL212))","v":0},null,0,{"$f":"IF(I212=\"Starting Point\",SUM($Z$8:Z212)*AL212,IF(I212=\"Repayment Period\",Z212*AJ212,0))","v":0},null,"-","-","-","-","-",205,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I213=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I213=\"Zero Point\",I213=\"Disbursement Period\",I213=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J213=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I213=\"Disbursement Period\",'B.3 Profil splácení AWL'!I213=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I212=\"Starting Point\"),SUM($R$8:R213),AB212*($C$13/(12/(J213-J212))))))","v":"-"},"-",{"$f":"IF(AND(J213>=Disbursement_Period/2,J212<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I213=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J213=\"-\",\"-\",IF(AND(J213<=Disbursement_Period,SUM($M$7:M213)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I213=\"Disbursement Period\",I213=\"Starting Point\"),SUM($M$7:M213)>0),AB212*V213*AF213/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J213=\"-\",\"-\",IF(AND(I213=\"Repayment Period\",SUM($M$7:M213)>0),AB212*V213*AF213/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J213-J212=TRUE),\"-\",IF(I213=\"Repayment Period\",(J213-J212),IF(#REF!=TRUE,(J213-J212),(J213-J212)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL213<>\"-\",AL213>0),(#REF!+$W$3)*AL213,0)","v":0},{"$f":"IF(ISERROR(X213*AJ213),\"-\",IF(AND(SUM($M$7:M213)>0,L213<>0),X213*AJ213,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z213=0,Z213=\"-\"),0,IF(I213=\"Repayment Period\",AJ213*Z213,SUM($Z$7:Z213)*AL213))","v":0},null,0,{"$f":"IF(I213=\"Starting Point\",SUM($Z$8:Z213)*AL213,IF(I213=\"Repayment Period\",Z213*AJ213,0))","v":0},null,"-","-","-","-","-",206,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I214=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I214=\"Zero Point\",I214=\"Disbursement Period\",I214=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J214=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I214=\"Disbursement Period\",'B.3 Profil splácení AWL'!I214=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I213=\"Starting Point\"),SUM($R$8:R214),AB213*($C$13/(12/(J214-J213))))))","v":"-"},"-",{"$f":"IF(AND(J214>=Disbursement_Period/2,J213<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I214=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J214=\"-\",\"-\",IF(AND(J214<=Disbursement_Period,SUM($M$7:M214)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I214=\"Disbursement Period\",I214=\"Starting Point\"),SUM($M$7:M214)>0),AB213*V214*AF214/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J214=\"-\",\"-\",IF(AND(I214=\"Repayment Period\",SUM($M$7:M214)>0),AB213*V214*AF214/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J214-J213=TRUE),\"-\",IF(I214=\"Repayment Period\",(J214-J213),IF(#REF!=TRUE,(J214-J213),(J214-J213)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL214<>\"-\",AL214>0),(#REF!+$W$3)*AL214,0)","v":0},{"$f":"IF(ISERROR(X214*AJ214),\"-\",IF(AND(SUM($M$7:M214)>0,L214<>0),X214*AJ214,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z214=0,Z214=\"-\"),0,IF(I214=\"Repayment Period\",AJ214*Z214,SUM($Z$7:Z214)*AL214))","v":0},null,0,{"$f":"IF(I214=\"Starting Point\",SUM($Z$8:Z214)*AL214,IF(I214=\"Repayment Period\",Z214*AJ214,0))","v":0},null,"-","-","-","-","-",207,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I215=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I215=\"Zero Point\",I215=\"Disbursement Period\",I215=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J215=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I215=\"Disbursement Period\",'B.3 Profil splácení AWL'!I215=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I214=\"Starting Point\"),SUM($R$8:R215),AB214*($C$13/(12/(J215-J214))))))","v":"-"},"-",{"$f":"IF(AND(J215>=Disbursement_Period/2,J214<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I215=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J215=\"-\",\"-\",IF(AND(J215<=Disbursement_Period,SUM($M$7:M215)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I215=\"Disbursement Period\",I215=\"Starting Point\"),SUM($M$7:M215)>0),AB214*V215*AF215/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J215=\"-\",\"-\",IF(AND(I215=\"Repayment Period\",SUM($M$7:M215)>0),AB214*V215*AF215/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J215-J214=TRUE),\"-\",IF(I215=\"Repayment Period\",(J215-J214),IF(#REF!=TRUE,(J215-J214),(J215-J214)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL215<>\"-\",AL215>0),(#REF!+$W$3)*AL215,0)","v":0},{"$f":"IF(ISERROR(X215*AJ215),\"-\",IF(AND(SUM($M$7:M215)>0,L215<>0),X215*AJ215,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z215=0,Z215=\"-\"),0,IF(I215=\"Repayment Period\",AJ215*Z215,SUM($Z$7:Z215)*AL215))","v":0},null,0,{"$f":"IF(I215=\"Starting Point\",SUM($Z$8:Z215)*AL215,IF(I215=\"Repayment Period\",Z215*AJ215,0))","v":0},null,"-","-","-","-","-",208,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I216=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I216=\"Zero Point\",I216=\"Disbursement Period\",I216=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J216=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I216=\"Disbursement Period\",'B.3 Profil splácení AWL'!I216=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I215=\"Starting Point\"),SUM($R$8:R216),AB215*($C$13/(12/(J216-J215))))))","v":"-"},"-",{"$f":"IF(AND(J216>=Disbursement_Period/2,J215<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I216=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J216=\"-\",\"-\",IF(AND(J216<=Disbursement_Period,SUM($M$7:M216)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I216=\"Disbursement Period\",I216=\"Starting Point\"),SUM($M$7:M216)>0),AB215*V216*AF216/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J216=\"-\",\"-\",IF(AND(I216=\"Repayment Period\",SUM($M$7:M216)>0),AB215*V216*AF216/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J216-J215=TRUE),\"-\",IF(I216=\"Repayment Period\",(J216-J215),IF(#REF!=TRUE,(J216-J215),(J216-J215)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL216<>\"-\",AL216>0),(#REF!+$W$3)*AL216,0)","v":0},{"$f":"IF(ISERROR(X216*AJ216),\"-\",IF(AND(SUM($M$7:M216)>0,L216<>0),X216*AJ216,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z216=0,Z216=\"-\"),0,IF(I216=\"Repayment Period\",AJ216*Z216,SUM($Z$7:Z216)*AL216))","v":0},null,0,{"$f":"IF(I216=\"Starting Point\",SUM($Z$8:Z216)*AL216,IF(I216=\"Repayment Period\",Z216*AJ216,0))","v":0},null,"-","-","-","-","-",209,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I217=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I217=\"Zero Point\",I217=\"Disbursement Period\",I217=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J217=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I217=\"Disbursement Period\",'B.3 Profil splácení AWL'!I217=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I216=\"Starting Point\"),SUM($R$8:R217),AB216*($C$13/(12/(J217-J216))))))","v":"-"},"-",{"$f":"IF(AND(J217>=Disbursement_Period/2,J216<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I217=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J217=\"-\",\"-\",IF(AND(J217<=Disbursement_Period,SUM($M$7:M217)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I217=\"Disbursement Period\",I217=\"Starting Point\"),SUM($M$7:M217)>0),AB216*V217*AF217/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J217=\"-\",\"-\",IF(AND(I217=\"Repayment Period\",SUM($M$7:M217)>0),AB216*V217*AF217/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J217-J216=TRUE),\"-\",IF(I217=\"Repayment Period\",(J217-J216),IF(#REF!=TRUE,(J217-J216),(J217-J216)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL217<>\"-\",AL217>0),(#REF!+$W$3)*AL217,0)","v":0},{"$f":"IF(ISERROR(X217*AJ217),\"-\",IF(AND(SUM($M$7:M217)>0,L217<>0),X217*AJ217,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z217=0,Z217=\"-\"),0,IF(I217=\"Repayment Period\",AJ217*Z217,SUM($Z$7:Z217)*AL217))","v":0},null,0,{"$f":"IF(I217=\"Starting Point\",SUM($Z$8:Z217)*AL217,IF(I217=\"Repayment Period\",Z217*AJ217,0))","v":0},null,"-","-","-","-","-",210,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I218=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I218=\"Zero Point\",I218=\"Disbursement Period\",I218=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J218=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I218=\"Disbursement Period\",'B.3 Profil splácení AWL'!I218=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I217=\"Starting Point\"),SUM($R$8:R218),AB217*($C$13/(12/(J218-J217))))))","v":"-"},"-",{"$f":"IF(AND(J218>=Disbursement_Period/2,J217<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I218=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J218=\"-\",\"-\",IF(AND(J218<=Disbursement_Period,SUM($M$7:M218)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I218=\"Disbursement Period\",I218=\"Starting Point\"),SUM($M$7:M218)>0),AB217*V218*AF218/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J218=\"-\",\"-\",IF(AND(I218=\"Repayment Period\",SUM($M$7:M218)>0),AB217*V218*AF218/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J218-J217=TRUE),\"-\",IF(I218=\"Repayment Period\",(J218-J217),IF(#REF!=TRUE,(J218-J217),(J218-J217)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL218<>\"-\",AL218>0),(#REF!+$W$3)*AL218,0)","v":0},{"$f":"IF(ISERROR(X218*AJ218),\"-\",IF(AND(SUM($M$7:M218)>0,L218<>0),X218*AJ218,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z218=0,Z218=\"-\"),0,IF(I218=\"Repayment Period\",AJ218*Z218,SUM($Z$7:Z218)*AL218))","v":0},null,0,{"$f":"IF(I218=\"Starting Point\",SUM($Z$8:Z218)*AL218,IF(I218=\"Repayment Period\",Z218*AJ218,0))","v":0},null,"-","-","-","-","-",211,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I219=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I219=\"Zero Point\",I219=\"Disbursement Period\",I219=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J219=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I219=\"Disbursement Period\",'B.3 Profil splácení AWL'!I219=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I218=\"Starting Point\"),SUM($R$8:R219),AB218*($C$13/(12/(J219-J218))))))","v":"-"},"-",{"$f":"IF(AND(J219>=Disbursement_Period/2,J218<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I219=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J219=\"-\",\"-\",IF(AND(J219<=Disbursement_Period,SUM($M$7:M219)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I219=\"Disbursement Period\",I219=\"Starting Point\"),SUM($M$7:M219)>0),AB218*V219*AF219/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J219=\"-\",\"-\",IF(AND(I219=\"Repayment Period\",SUM($M$7:M219)>0),AB218*V219*AF219/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J219-J218=TRUE),\"-\",IF(I219=\"Repayment Period\",(J219-J218),IF(#REF!=TRUE,(J219-J218),(J219-J218)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL219<>\"-\",AL219>0),(#REF!+$W$3)*AL219,0)","v":0},{"$f":"IF(ISERROR(X219*AJ219),\"-\",IF(AND(SUM($M$7:M219)>0,L219<>0),X219*AJ219,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z219=0,Z219=\"-\"),0,IF(I219=\"Repayment Period\",AJ219*Z219,SUM($Z$7:Z219)*AL219))","v":0},null,0,{"$f":"IF(I219=\"Starting Point\",SUM($Z$8:Z219)*AL219,IF(I219=\"Repayment Period\",Z219*AJ219,0))","v":0},null,"-","-","-","-","-",212,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I220=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I220=\"Zero Point\",I220=\"Disbursement Period\",I220=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J220=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I220=\"Disbursement Period\",'B.3 Profil splácení AWL'!I220=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I219=\"Starting Point\"),SUM($R$8:R220),AB219*($C$13/(12/(J220-J219))))))","v":"-"},"-",{"$f":"IF(AND(J220>=Disbursement_Period/2,J219<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I220=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J220=\"-\",\"-\",IF(AND(J220<=Disbursement_Period,SUM($M$7:M220)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I220=\"Disbursement Period\",I220=\"Starting Point\"),SUM($M$7:M220)>0),AB219*V220*AF220/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J220=\"-\",\"-\",IF(AND(I220=\"Repayment Period\",SUM($M$7:M220)>0),AB219*V220*AF220/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J220-J219=TRUE),\"-\",IF(I220=\"Repayment Period\",(J220-J219),IF(#REF!=TRUE,(J220-J219),(J220-J219)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL220<>\"-\",AL220>0),(#REF!+$W$3)*AL220,0)","v":0},{"$f":"IF(ISERROR(X220*AJ220),\"-\",IF(AND(SUM($M$7:M220)>0,L220<>0),X220*AJ220,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z220=0,Z220=\"-\"),0,IF(I220=\"Repayment Period\",AJ220*Z220,SUM($Z$7:Z220)*AL220))","v":0},null,0,{"$f":"IF(I220=\"Starting Point\",SUM($Z$8:Z220)*AL220,IF(I220=\"Repayment Period\",Z220*AJ220,0))","v":0},null,"-","-","-","-","-",213,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I221=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I221=\"Zero Point\",I221=\"Disbursement Period\",I221=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J221=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I221=\"Disbursement Period\",'B.3 Profil splácení AWL'!I221=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I220=\"Starting Point\"),SUM($R$8:R221),AB220*($C$13/(12/(J221-J220))))))","v":"-"},"-",{"$f":"IF(AND(J221>=Disbursement_Period/2,J220<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I221=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J221=\"-\",\"-\",IF(AND(J221<=Disbursement_Period,SUM($M$7:M221)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I221=\"Disbursement Period\",I221=\"Starting Point\"),SUM($M$7:M221)>0),AB220*V221*AF221/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J221=\"-\",\"-\",IF(AND(I221=\"Repayment Period\",SUM($M$7:M221)>0),AB220*V221*AF221/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J221-J220=TRUE),\"-\",IF(I221=\"Repayment Period\",(J221-J220),IF(#REF!=TRUE,(J221-J220),(J221-J220)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL221<>\"-\",AL221>0),(#REF!+$W$3)*AL221,0)","v":0},{"$f":"IF(ISERROR(X221*AJ221),\"-\",IF(AND(SUM($M$7:M221)>0,L221<>0),X221*AJ221,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z221=0,Z221=\"-\"),0,IF(I221=\"Repayment Period\",AJ221*Z221,SUM($Z$7:Z221)*AL221))","v":0},null,0,{"$f":"IF(I221=\"Starting Point\",SUM($Z$8:Z221)*AL221,IF(I221=\"Repayment Period\",Z221*AJ221,0))","v":0},null,"-","-","-","-","-",214,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I222=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I222=\"Zero Point\",I222=\"Disbursement Period\",I222=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J222=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I222=\"Disbursement Period\",'B.3 Profil splácení AWL'!I222=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I221=\"Starting Point\"),SUM($R$8:R222),AB221*($C$13/(12/(J222-J221))))))","v":"-"},"-",{"$f":"IF(AND(J222>=Disbursement_Period/2,J221<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I222=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J222=\"-\",\"-\",IF(AND(J222<=Disbursement_Period,SUM($M$7:M222)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I222=\"Disbursement Period\",I222=\"Starting Point\"),SUM($M$7:M222)>0),AB221*V222*AF222/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J222=\"-\",\"-\",IF(AND(I222=\"Repayment Period\",SUM($M$7:M222)>0),AB221*V222*AF222/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J222-J221=TRUE),\"-\",IF(I222=\"Repayment Period\",(J222-J221),IF(#REF!=TRUE,(J222-J221),(J222-J221)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL222<>\"-\",AL222>0),(#REF!+$W$3)*AL222,0)","v":0},{"$f":"IF(ISERROR(X222*AJ222),\"-\",IF(AND(SUM($M$7:M222)>0,L222<>0),X222*AJ222,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z222=0,Z222=\"-\"),0,IF(I222=\"Repayment Period\",AJ222*Z222,SUM($Z$7:Z222)*AL222))","v":0},null,0,{"$f":"IF(I222=\"Starting Point\",SUM($Z$8:Z222)*AL222,IF(I222=\"Repayment Period\",Z222*AJ222,0))","v":0},null,"-","-","-","-","-",215,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I223=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I223=\"Zero Point\",I223=\"Disbursement Period\",I223=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J223=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I223=\"Disbursement Period\",'B.3 Profil splácení AWL'!I223=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I222=\"Starting Point\"),SUM($R$8:R223),AB222*($C$13/(12/(J223-J222))))))","v":"-"},"-",{"$f":"IF(AND(J223>=Disbursement_Period/2,J222<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I223=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J223=\"-\",\"-\",IF(AND(J223<=Disbursement_Period,SUM($M$7:M223)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I223=\"Disbursement Period\",I223=\"Starting Point\"),SUM($M$7:M223)>0),AB222*V223*AF223/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J223=\"-\",\"-\",IF(AND(I223=\"Repayment Period\",SUM($M$7:M223)>0),AB222*V223*AF223/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J223-J222=TRUE),\"-\",IF(I223=\"Repayment Period\",(J223-J222),IF(#REF!=TRUE,(J223-J222),(J223-J222)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL223<>\"-\",AL223>0),(#REF!+$W$3)*AL223,0)","v":0},{"$f":"IF(ISERROR(X223*AJ223),\"-\",IF(AND(SUM($M$7:M223)>0,L223<>0),X223*AJ223,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z223=0,Z223=\"-\"),0,IF(I223=\"Repayment Period\",AJ223*Z223,SUM($Z$7:Z223)*AL223))","v":0},null,0,{"$f":"IF(I223=\"Starting Point\",SUM($Z$8:Z223)*AL223,IF(I223=\"Repayment Period\",Z223*AJ223,0))","v":0},null,"-","-","-","-","-",216,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I224=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I224=\"Zero Point\",I224=\"Disbursement Period\",I224=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J224=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I224=\"Disbursement Period\",'B.3 Profil splácení AWL'!I224=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I223=\"Starting Point\"),SUM($R$8:R224),AB223*($C$13/(12/(J224-J223))))))","v":"-"},"-",{"$f":"IF(AND(J224>=Disbursement_Period/2,J223<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I224=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J224=\"-\",\"-\",IF(AND(J224<=Disbursement_Period,SUM($M$7:M224)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I224=\"Disbursement Period\",I224=\"Starting Point\"),SUM($M$7:M224)>0),AB223*V224*AF224/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J224=\"-\",\"-\",IF(AND(I224=\"Repayment Period\",SUM($M$7:M224)>0),AB223*V224*AF224/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J224-J223=TRUE),\"-\",IF(I224=\"Repayment Period\",(J224-J223),IF(#REF!=TRUE,(J224-J223),(J224-J223)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL224<>\"-\",AL224>0),(#REF!+$W$3)*AL224,0)","v":0},{"$f":"IF(ISERROR(X224*AJ224),\"-\",IF(AND(SUM($M$7:M224)>0,L224<>0),X224*AJ224,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z224=0,Z224=\"-\"),0,IF(I224=\"Repayment Period\",AJ224*Z224,SUM($Z$7:Z224)*AL224))","v":0},null,0,{"$f":"IF(I224=\"Starting Point\",SUM($Z$8:Z224)*AL224,IF(I224=\"Repayment Period\",Z224*AJ224,0))","v":0},null,"-","-","-","-","-",217,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I225=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I225=\"Zero Point\",I225=\"Disbursement Period\",I225=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J225=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I225=\"Disbursement Period\",'B.3 Profil splácení AWL'!I225=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I224=\"Starting Point\"),SUM($R$8:R225),AB224*($C$13/(12/(J225-J224))))))","v":"-"},"-",{"$f":"IF(AND(J225>=Disbursement_Period/2,J224<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I225=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J225=\"-\",\"-\",IF(AND(J225<=Disbursement_Period,SUM($M$7:M225)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I225=\"Disbursement Period\",I225=\"Starting Point\"),SUM($M$7:M225)>0),AB224*V225*AF225/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J225=\"-\",\"-\",IF(AND(I225=\"Repayment Period\",SUM($M$7:M225)>0),AB224*V225*AF225/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J225-J224=TRUE),\"-\",IF(I225=\"Repayment Period\",(J225-J224),IF(#REF!=TRUE,(J225-J224),(J225-J224)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL225<>\"-\",AL225>0),(#REF!+$W$3)*AL225,0)","v":0},{"$f":"IF(ISERROR(X225*AJ225),\"-\",IF(AND(SUM($M$7:M225)>0,L225<>0),X225*AJ225,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z225=0,Z225=\"-\"),0,IF(I225=\"Repayment Period\",AJ225*Z225,SUM($Z$7:Z225)*AL225))","v":0},null,0,{"$f":"IF(I225=\"Starting Point\",SUM($Z$8:Z225)*AL225,IF(I225=\"Repayment Period\",Z225*AJ225,0))","v":0},null,"-","-","-","-","-",218,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I226=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I226=\"Zero Point\",I226=\"Disbursement Period\",I226=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J226=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I226=\"Disbursement Period\",'B.3 Profil splácení AWL'!I226=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I225=\"Starting Point\"),SUM($R$8:R226),AB225*($C$13/(12/(J226-J225))))))","v":"-"},"-",{"$f":"IF(AND(J226>=Disbursement_Period/2,J225<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I226=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J226=\"-\",\"-\",IF(AND(J226<=Disbursement_Period,SUM($M$7:M226)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I226=\"Disbursement Period\",I226=\"Starting Point\"),SUM($M$7:M226)>0),AB225*V226*AF226/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J226=\"-\",\"-\",IF(AND(I226=\"Repayment Period\",SUM($M$7:M226)>0),AB225*V226*AF226/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J226-J225=TRUE),\"-\",IF(I226=\"Repayment Period\",(J226-J225),IF(#REF!=TRUE,(J226-J225),(J226-J225)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL226<>\"-\",AL226>0),(#REF!+$W$3)*AL226,0)","v":0},{"$f":"IF(ISERROR(X226*AJ226),\"-\",IF(AND(SUM($M$7:M226)>0,L226<>0),X226*AJ226,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z226=0,Z226=\"-\"),0,IF(I226=\"Repayment Period\",AJ226*Z226,SUM($Z$7:Z226)*AL226))","v":0},null,0,{"$f":"IF(I226=\"Starting Point\",SUM($Z$8:Z226)*AL226,IF(I226=\"Repayment Period\",Z226*AJ226,0))","v":0},null,"-","-","-","-","-",219,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I227=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I227=\"Zero Point\",I227=\"Disbursement Period\",I227=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J227=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I227=\"Disbursement Period\",'B.3 Profil splácení AWL'!I227=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I226=\"Starting Point\"),SUM($R$8:R227),AB226*($C$13/(12/(J227-J226))))))","v":"-"},"-",{"$f":"IF(AND(J227>=Disbursement_Period/2,J226<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I227=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J227=\"-\",\"-\",IF(AND(J227<=Disbursement_Period,SUM($M$7:M227)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I227=\"Disbursement Period\",I227=\"Starting Point\"),SUM($M$7:M227)>0),AB226*V227*AF227/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J227=\"-\",\"-\",IF(AND(I227=\"Repayment Period\",SUM($M$7:M227)>0),AB226*V227*AF227/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J227-J226=TRUE),\"-\",IF(I227=\"Repayment Period\",(J227-J226),IF(#REF!=TRUE,(J227-J226),(J227-J226)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL227<>\"-\",AL227>0),(#REF!+$W$3)*AL227,0)","v":0},{"$f":"IF(ISERROR(X227*AJ227),\"-\",IF(AND(SUM($M$7:M227)>0,L227<>0),X227*AJ227,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z227=0,Z227=\"-\"),0,IF(I227=\"Repayment Period\",AJ227*Z227,SUM($Z$7:Z227)*AL227))","v":0},null,0,{"$f":"IF(I227=\"Starting Point\",SUM($Z$8:Z227)*AL227,IF(I227=\"Repayment Period\",Z227*AJ227,0))","v":0},null,"-","-","-","-","-",220,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I228=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I228=\"Zero Point\",I228=\"Disbursement Period\",I228=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J228=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I228=\"Disbursement Period\",'B.3 Profil splácení AWL'!I228=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I227=\"Starting Point\"),SUM($R$8:R228),AB227*($C$13/(12/(J228-J227))))))","v":"-"},"-",{"$f":"IF(AND(J228>=Disbursement_Period/2,J227<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I228=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J228=\"-\",\"-\",IF(AND(J228<=Disbursement_Period,SUM($M$7:M228)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I228=\"Disbursement Period\",I228=\"Starting Point\"),SUM($M$7:M228)>0),AB227*V228*AF228/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J228=\"-\",\"-\",IF(AND(I228=\"Repayment Period\",SUM($M$7:M228)>0),AB227*V228*AF228/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J228-J227=TRUE),\"-\",IF(I228=\"Repayment Period\",(J228-J227),IF(#REF!=TRUE,(J228-J227),(J228-J227)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL228<>\"-\",AL228>0),(#REF!+$W$3)*AL228,0)","v":0},{"$f":"IF(ISERROR(X228*AJ228),\"-\",IF(AND(SUM($M$7:M228)>0,L228<>0),X228*AJ228,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z228=0,Z228=\"-\"),0,IF(I228=\"Repayment Period\",AJ228*Z228,SUM($Z$7:Z228)*AL228))","v":0},null,0,{"$f":"IF(I228=\"Starting Point\",SUM($Z$8:Z228)*AL228,IF(I228=\"Repayment Period\",Z228*AJ228,0))","v":0},null,"-","-","-","-","-",221,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I229=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I229=\"Zero Point\",I229=\"Disbursement Period\",I229=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J229=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I229=\"Disbursement Period\",'B.3 Profil splácení AWL'!I229=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I228=\"Starting Point\"),SUM($R$8:R229),AB228*($C$13/(12/(J229-J228))))))","v":"-"},"-",{"$f":"IF(AND(J229>=Disbursement_Period/2,J228<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I229=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J229=\"-\",\"-\",IF(AND(J229<=Disbursement_Period,SUM($M$7:M229)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I229=\"Disbursement Period\",I229=\"Starting Point\"),SUM($M$7:M229)>0),AB228*V229*AF229/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J229=\"-\",\"-\",IF(AND(I229=\"Repayment Period\",SUM($M$7:M229)>0),AB228*V229*AF229/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J229-J228=TRUE),\"-\",IF(I229=\"Repayment Period\",(J229-J228),IF(#REF!=TRUE,(J229-J228),(J229-J228)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL229<>\"-\",AL229>0),(#REF!+$W$3)*AL229,0)","v":0},{"$f":"IF(ISERROR(X229*AJ229),\"-\",IF(AND(SUM($M$7:M229)>0,L229<>0),X229*AJ229,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z229=0,Z229=\"-\"),0,IF(I229=\"Repayment Period\",AJ229*Z229,SUM($Z$7:Z229)*AL229))","v":0},null,0,{"$f":"IF(I229=\"Starting Point\",SUM($Z$8:Z229)*AL229,IF(I229=\"Repayment Period\",Z229*AJ229,0))","v":0},null,"-","-","-","-","-",222,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I230=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I230=\"Zero Point\",I230=\"Disbursement Period\",I230=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J230=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I230=\"Disbursement Period\",'B.3 Profil splácení AWL'!I230=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I229=\"Starting Point\"),SUM($R$8:R230),AB229*($C$13/(12/(J230-J229))))))","v":"-"},"-",{"$f":"IF(AND(J230>=Disbursement_Period/2,J229<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I230=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J230=\"-\",\"-\",IF(AND(J230<=Disbursement_Period,SUM($M$7:M230)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I230=\"Disbursement Period\",I230=\"Starting Point\"),SUM($M$7:M230)>0),AB229*V230*AF230/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J230=\"-\",\"-\",IF(AND(I230=\"Repayment Period\",SUM($M$7:M230)>0),AB229*V230*AF230/12,0))","v":"-"},"","-",0,"-",0,0,{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(S230<>\"-\",\"← Input!\",IF(AND(S230=\"-\",OR(AB239<>\"\",AB239<>0)),\"←No\",\"\")))))","v":""},{"$f":"IF(ISERROR(J230-J229=TRUE),\"-\",IF(I230=\"Repayment Period\",(J230-J229),IF(#REF!=TRUE,(J230-J229),(J230-J229)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL230<>\"-\",AL230>0),(#REF!+$W$3)*AL230,0)","v":0},{"$f":"IF(ISERROR(X230*AJ230),\"-\",IF(AND(SUM($M$7:M230)>0,L230<>0),X230*AJ230,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z230=0,Z230=\"-\"),0,IF(I230=\"Repayment Period\",AJ230*Z230,SUM($Z$7:Z230)*AL230))","v":0},null,0,{"$f":"IF(I230=\"Starting Point\",SUM($Z$8:Z230)*AL230,IF(I230=\"Repayment Period\",Z230*AJ230,0))","v":0},null,"-","-","-","-","-",223,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I231=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I231=\"Zero Point\",I231=\"Disbursement Period\",I231=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J231=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I231=\"Disbursement Period\",'B.3 Profil splácení AWL'!I231=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I230=\"Starting Point\"),SUM($R$8:R231),AB230*($C$13/(12/(J231-J230))))))","v":"-"},"-",{"$f":"IF(AND(J231>=Disbursement_Period/2,J230<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I231=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J231=\"-\",\"-\",IF(AND(J231<=Disbursement_Period,SUM($M$7:M231)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I231=\"Disbursement Period\",I231=\"Starting Point\"),SUM($M$7:M231)>0),AB230*V231*AF231/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J231=\"-\",\"-\",IF(AND(I231=\"Repayment Period\",SUM($M$7:M231)>0),AB230*V231*AF231/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J231-J230=TRUE),\"-\",IF(I231=\"Repayment Period\",(J231-J230),IF(#REF!=TRUE,(J231-J230),(J231-J230)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL231<>\"-\",AL231>0),(#REF!+$W$3)*AL231,0)","v":0},{"$f":"IF(ISERROR(X231*AJ231),\"-\",IF(AND(SUM($M$7:M231)>0,L231<>0),X231*AJ231,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z231=0,Z231=\"-\"),0,IF(I231=\"Repayment Period\",AJ231*Z231,SUM($Z$7:Z231)*AL231))","v":0},null,0,{"$f":"IF(I231=\"Starting Point\",SUM($Z$8:Z231)*AL231,IF(I231=\"Repayment Period\",Z231*AJ231,0))","v":0},null,"-","-","-","-","-",224,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I232=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I232=\"Zero Point\",I232=\"Disbursement Period\",I232=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J232=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I232=\"Disbursement Period\",'B.3 Profil splácení AWL'!I232=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I231=\"Starting Point\"),SUM($R$8:R232),AB231*($C$13/(12/(J232-J231))))))","v":"-"},"-",{"$f":"IF(AND(J232>=Disbursement_Period/2,J231<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I232=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J232=\"-\",\"-\",IF(AND(J232<=Disbursement_Period,SUM($M$7:M232)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I232=\"Disbursement Period\",I232=\"Starting Point\"),SUM($M$7:M232)>0),AB231*V232*AF232/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J232=\"-\",\"-\",IF(AND(I232=\"Repayment Period\",SUM($M$7:M232)>0),AB231*V232*AF232/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J232-J231=TRUE),\"-\",IF(I232=\"Repayment Period\",(J232-J231),IF(#REF!=TRUE,(J232-J231),(J232-J231)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL232<>\"-\",AL232>0),(#REF!+$W$3)*AL232,0)","v":0},{"$f":"IF(ISERROR(X232*AJ232),\"-\",IF(AND(SUM($M$7:M232)>0,L232<>0),X232*AJ232,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z232=0,Z232=\"-\"),0,IF(I232=\"Repayment Period\",AJ232*Z232,SUM($Z$7:Z232)*AL232))","v":0},null,0,{"$f":"IF(I232=\"Starting Point\",SUM($Z$8:Z232)*AL232,IF(I232=\"Repayment Period\",Z232*AJ232,0))","v":0},null,"-","-","-","-","-",225,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I233=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I233=\"Zero Point\",I233=\"Disbursement Period\",I233=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J233=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I233=\"Disbursement Period\",'B.3 Profil splácení AWL'!I233=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I232=\"Starting Point\"),SUM($R$8:R233),AB232*($C$13/(12/(J233-J232))))))","v":"-"},"-",{"$f":"IF(AND(J233>=Disbursement_Period/2,J232<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I233=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J233=\"-\",\"-\",IF(AND(J233<=Disbursement_Period,SUM($M$7:M233)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I233=\"Disbursement Period\",I233=\"Starting Point\"),SUM($M$7:M233)>0),AB232*V233*AF233/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J233=\"-\",\"-\",IF(AND(I233=\"Repayment Period\",SUM($M$7:M233)>0),AB232*V233*AF233/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J233-J232=TRUE),\"-\",IF(I233=\"Repayment Period\",(J233-J232),IF(#REF!=TRUE,(J233-J232),(J233-J232)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL233<>\"-\",AL233>0),(#REF!+$W$3)*AL233,0)","v":0},{"$f":"IF(ISERROR(X233*AJ233),\"-\",IF(AND(SUM($M$7:M233)>0,L233<>0),X233*AJ233,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z233=0,Z233=\"-\"),0,IF(I233=\"Repayment Period\",AJ233*Z233,SUM($Z$7:Z233)*AL233))","v":0},null,0,{"$f":"IF(I233=\"Starting Point\",SUM($Z$8:Z233)*AL233,IF(I233=\"Repayment Period\",Z233*AJ233,0))","v":0},null,"-","-","-","-","-",226,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I234=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I234=\"Zero Point\",I234=\"Disbursement Period\",I234=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J234=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I234=\"Disbursement Period\",'B.3 Profil splácení AWL'!I234=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I233=\"Starting Point\"),SUM($R$8:R234),AB233*($C$13/(12/(J234-J233))))))","v":"-"},"-",{"$f":"IF(AND(J234>=Disbursement_Period/2,J233<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I234=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J234=\"-\",\"-\",IF(AND(J234<=Disbursement_Period,SUM($M$7:M234)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I234=\"Disbursement Period\",I234=\"Starting Point\"),SUM($M$7:M234)>0),AB233*V234*AF234/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J234=\"-\",\"-\",IF(AND(I234=\"Repayment Period\",SUM($M$7:M234)>0),AB233*V234*AF234/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J234-J233=TRUE),\"-\",IF(I234=\"Repayment Period\",(J234-J233),IF(#REF!=TRUE,(J234-J233),(J234-J233)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL234<>\"-\",AL234>0),(#REF!+$W$3)*AL234,0)","v":0},{"$f":"IF(ISERROR(X234*AJ234),\"-\",IF(AND(SUM($M$7:M234)>0,L234<>0),X234*AJ234,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z234=0,Z234=\"-\"),0,IF(I234=\"Repayment Period\",AJ234*Z234,SUM($Z$7:Z234)*AL234))","v":0},null,0,{"$f":"IF(I234=\"Starting Point\",SUM($Z$8:Z234)*AL234,IF(I234=\"Repayment Period\",Z234*AJ234,0))","v":0},null,"-","-","-","-","-",227,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I235=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I235=\"Zero Point\",I235=\"Disbursement Period\",I235=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J235=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I235=\"Disbursement Period\",'B.3 Profil splácení AWL'!I235=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I234=\"Starting Point\"),SUM($R$8:R235),AB234*($C$13/(12/(J235-J234))))))","v":"-"},"-",{"$f":"IF(AND(J235>=Disbursement_Period/2,J234<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I235=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J235=\"-\",\"-\",IF(AND(J235<=Disbursement_Period,SUM($M$7:M235)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I235=\"Disbursement Period\",I235=\"Starting Point\"),SUM($M$7:M235)>0),AB234*V235*AF235/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J235=\"-\",\"-\",IF(AND(I235=\"Repayment Period\",SUM($M$7:M235)>0),AB234*V235*AF235/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J235-J234=TRUE),\"-\",IF(I235=\"Repayment Period\",(J235-J234),IF(#REF!=TRUE,(J235-J234),(J235-J234)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL235<>\"-\",AL235>0),(#REF!+$W$3)*AL235,0)","v":0},{"$f":"IF(ISERROR(X235*AJ235),\"-\",IF(AND(SUM($M$7:M235)>0,L235<>0),X235*AJ235,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z235=0,Z235=\"-\"),0,IF(I235=\"Repayment Period\",AJ235*Z235,SUM($Z$7:Z235)*AL235))","v":0},null,0,{"$f":"IF(I235=\"Starting Point\",SUM($Z$8:Z235)*AL235,IF(I235=\"Repayment Period\",Z235*AJ235,0))","v":0},null,"-","-","-","-","-",228,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I236=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I236=\"Zero Point\",I236=\"Disbursement Period\",I236=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J236=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I236=\"Disbursement Period\",'B.3 Profil splácení AWL'!I236=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I235=\"Starting Point\"),SUM($R$8:R236),AB235*($C$13/(12/(J236-J235))))))","v":"-"},"-",{"$f":"IF(AND(J236>=Disbursement_Period/2,J235<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I236=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J236=\"-\",\"-\",IF(AND(J236<=Disbursement_Period,SUM($M$7:M236)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I236=\"Disbursement Period\",I236=\"Starting Point\"),SUM($M$7:M236)>0),AB235*V236*AF236/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J236=\"-\",\"-\",IF(AND(I236=\"Repayment Period\",SUM($M$7:M236)>0),AB235*V236*AF236/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J236-J235=TRUE),\"-\",IF(I236=\"Repayment Period\",(J236-J235),IF(#REF!=TRUE,(J236-J235),(J236-J235)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL236<>\"-\",AL236>0),(#REF!+$W$3)*AL236,0)","v":0},{"$f":"IF(ISERROR(X236*AJ236),\"-\",IF(AND(SUM($M$7:M236)>0,L236<>0),X236*AJ236,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z236=0,Z236=\"-\"),0,IF(I236=\"Repayment Period\",AJ236*Z236,SUM($Z$7:Z236)*AL236))","v":0},null,0,{"$f":"IF(I236=\"Starting Point\",SUM($Z$8:Z236)*AL236,IF(I236=\"Repayment Period\",Z236*AJ236,0))","v":0},null,"-","-","-","-","-",229,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I237=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I237=\"Zero Point\",I237=\"Disbursement Period\",I237=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J237=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I237=\"Disbursement Period\",'B.3 Profil splácení AWL'!I237=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I236=\"Starting Point\"),SUM($R$8:R237),AB236*($C$13/(12/(J237-J236))))))","v":"-"},"-",{"$f":"IF(AND(J237>=Disbursement_Period/2,J236<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I237=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J237=\"-\",\"-\",IF(AND(J237<=Disbursement_Period,SUM($M$7:M237)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I237=\"Disbursement Period\",I237=\"Starting Point\"),SUM($M$7:M237)>0),AB236*V237*AF237/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J237=\"-\",\"-\",IF(AND(I237=\"Repayment Period\",SUM($M$7:M237)>0),AB236*V237*AF237/12,0))","v":"-"},"","-",0,"-",0,0,"",{"$f":"IF(ISERROR(J237-J236=TRUE),\"-\",IF(I237=\"Repayment Period\",(J237-J236),IF(#REF!=TRUE,(J237-J236),(J237-J236)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL237<>\"-\",AL237>0),(#REF!+$W$3)*AL237,0)","v":0},{"$f":"IF(ISERROR(X237*AJ237),\"-\",IF(AND(SUM($M$7:M237)>0,L237<>0),X237*AJ237,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z237=0,Z237=\"-\"),0,IF(I237=\"Repayment Period\",AJ237*Z237,SUM($Z$7:Z237)*AL237))","v":0},null,0,{"$f":"IF(I237=\"Starting Point\",SUM($Z$8:Z237)*AL237,IF(I237=\"Repayment Period\",Z237*AJ237,0))","v":0},null,"-","-","-","-","-",230,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I238=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I238=\"Zero Point\",I238=\"Disbursement Period\",I238=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J238=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I238=\"Disbursement Period\",'B.3 Profil splácení AWL'!I238=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I237=\"Starting Point\"),SUM($R$8:R238),AB237*($C$13/(12/(J238-J237))))))","v":"-"},"-",{"$f":"IF(AND(J238>=Disbursement_Period/2,J237<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I238=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J238=\"-\",\"-\",IF(AND(J238<=Disbursement_Period,SUM($M$7:M238)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I238=\"Disbursement Period\",I238=\"Starting Point\"),SUM($M$7:M238)>0),AB237*V238*AF238/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J238=\"-\",\"-\",IF(AND(I238=\"Repayment Period\",SUM($M$7:M238)>0),AB237*V238*AF238/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J238-J237=TRUE),\"-\",IF(I238=\"Repayment Period\",(J238-J237),IF(#REF!=TRUE,(J238-J237),(J238-J237)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL238<>\"-\",AL238>0),(#REF!+$W$3)*AL238,0)","v":0},{"$f":"IF(ISERROR(X238*AJ238),\"-\",IF(AND(SUM($M$7:M238)>0,L238<>0),X238*AJ238,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z238=0,Z238=\"-\"),0,IF(I238=\"Repayment Period\",AJ238*Z238,SUM($Z$7:Z238)*AL238))","v":0},null,0,{"$f":"IF(I238=\"Starting Point\",SUM($Z$8:Z238)*AL238,IF(I238=\"Repayment Period\",Z238*AJ238,0))","v":0},null,"-","-","-","-","-",231,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I239=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I239=\"Zero Point\",I239=\"Disbursement Period\",I239=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J239=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I239=\"Disbursement Period\",'B.3 Profil splácení AWL'!I239=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I238=\"Starting Point\"),SUM($R$8:R239),AB238*($C$13/(12/(J239-J238))))))","v":"-"},"-",{"$f":"IF(AND(J239>=Disbursement_Period/2,J238<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I239=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J239=\"-\",\"-\",IF(AND(J239<=Disbursement_Period,SUM($M$7:M239)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I239=\"Disbursement Period\",I239=\"Starting Point\"),SUM($M$7:M239)>0),AB238*V239*AF239/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J239=\"-\",\"-\",IF(AND(I239=\"Repayment Period\",SUM($M$7:M239)>0),AB238*V239*AF239/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J239-J238=TRUE),\"-\",IF(I239=\"Repayment Period\",(J239-J238),IF(#REF!=TRUE,(J239-J238),(J239-J238)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL239<>\"-\",AL239>0),(#REF!+$W$3)*AL239,0)","v":0},{"$f":"IF(ISERROR(X239*AJ239),\"-\",IF(AND(SUM($M$7:M239)>0,L239<>0),X239*AJ239,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z239=0,Z239=\"-\"),0,IF(I239=\"Repayment Period\",AJ239*Z239,SUM($Z$7:Z239)*AL239))","v":0},null,0,{"$f":"IF(I239=\"Starting Point\",SUM($Z$8:Z239)*AL239,IF(I239=\"Repayment Period\",Z239*AJ239,0))","v":0},null,"-","-","-","-","-",232,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I240=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I240=\"Zero Point\",I240=\"Disbursement Period\",I240=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J240=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I240=\"Disbursement Period\",'B.3 Profil splácení AWL'!I240=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I239=\"Starting Point\"),SUM($R$8:R240),AB239*($C$13/(12/(J240-J239))))))","v":"-"},"-",{"$f":"IF(AND(J240>=Disbursement_Period/2,J239<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I240=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J240=\"-\",\"-\",IF(AND(J240<=Disbursement_Period,SUM($M$7:M240)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I240=\"Disbursement Period\",I240=\"Starting Point\"),SUM($M$7:M240)>0),AB239*V240*AF240/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J240=\"-\",\"-\",IF(AND(I240=\"Repayment Period\",SUM($M$7:M240)>0),AB239*V240*AF240/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J240-J239=TRUE),\"-\",IF(I240=\"Repayment Period\",(J240-J239),IF(#REF!=TRUE,(J240-J239),(J240-J239)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL240<>\"-\",AL240>0),(#REF!+$W$3)*AL240,0)","v":0},{"$f":"IF(ISERROR(X240*AJ240),\"-\",IF(AND(SUM($M$7:M240)>0,L240<>0),X240*AJ240,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z240=0,Z240=\"-\"),0,IF(I240=\"Repayment Period\",AJ240*Z240,SUM($Z$7:Z240)*AL240))","v":0},null,0,{"$f":"IF(I240=\"Starting Point\",SUM($Z$8:Z240)*AL240,IF(I240=\"Repayment Period\",Z240*AJ240,0))","v":0},null,"-","-","-","-","-",233,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I241=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I241=\"Zero Point\",I241=\"Disbursement Period\",I241=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J241=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I241=\"Disbursement Period\",'B.3 Profil splácení AWL'!I241=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I240=\"Starting Point\"),SUM($R$8:R241),AB240*($C$13/(12/(J241-J240))))))","v":"-"},"-",{"$f":"IF(AND(J241>=Disbursement_Period/2,J240<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I241=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J241=\"-\",\"-\",IF(AND(J241<=Disbursement_Period,SUM($M$7:M241)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I241=\"Disbursement Period\",I241=\"Starting Point\"),SUM($M$7:M241)>0),AB240*V241*AF241/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J241=\"-\",\"-\",IF(AND(I241=\"Repayment Period\",SUM($M$7:M241)>0),AB240*V241*AF241/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J241-J240=TRUE),\"-\",IF(I241=\"Repayment Period\",(J241-J240),IF(#REF!=TRUE,(J241-J240),(J241-J240)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL241<>\"-\",AL241>0),(#REF!+$W$3)*AL241,0)","v":0},{"$f":"IF(ISERROR(X241*AJ241),\"-\",IF(AND(SUM($M$7:M241)>0,L241<>0),X241*AJ241,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z241=0,Z241=\"-\"),0,IF(I241=\"Repayment Period\",AJ241*Z241,SUM($Z$7:Z241)*AL241))","v":0},null,0,{"$f":"IF(I241=\"Starting Point\",SUM($Z$8:Z241)*AL241,IF(I241=\"Repayment Period\",Z241*AJ241,0))","v":0},null,"-","-","-","-","-",234,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I242=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I242=\"Zero Point\",I242=\"Disbursement Period\",I242=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J242=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I242=\"Disbursement Period\",'B.3 Profil splácení AWL'!I242=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I241=\"Starting Point\"),SUM($R$8:R242),AB241*($C$13/(12/(J242-J241))))))","v":"-"},"-",{"$f":"IF(AND(J242>=Disbursement_Period/2,J241<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I242=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J242=\"-\",\"-\",IF(AND(J242<=Disbursement_Period,SUM($M$7:M242)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I242=\"Disbursement Period\",I242=\"Starting Point\"),SUM($M$7:M242)>0),AB241*V242*AF242/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J242=\"-\",\"-\",IF(AND(I242=\"Repayment Period\",SUM($M$7:M242)>0),AB241*V242*AF242/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J242-J241=TRUE),\"-\",IF(I242=\"Repayment Period\",(J242-J241),IF(#REF!=TRUE,(J242-J241),(J242-J241)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL242<>\"-\",AL242>0),(#REF!+$W$3)*AL242,0)","v":0},{"$f":"IF(ISERROR(X242*AJ242),\"-\",IF(AND(SUM($M$7:M242)>0,L242<>0),X242*AJ242,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z242=0,Z242=\"-\"),0,IF(I242=\"Repayment Period\",AJ242*Z242,SUM($Z$7:Z242)*AL242))","v":0},null,0,{"$f":"IF(I242=\"Starting Point\",SUM($Z$8:Z242)*AL242,IF(I242=\"Repayment Period\",Z242*AJ242,0))","v":0},null,"-","-","-","-","-",235,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I243=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I243=\"Zero Point\",I243=\"Disbursement Period\",I243=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J243=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I243=\"Disbursement Period\",'B.3 Profil splácení AWL'!I243=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I242=\"Starting Point\"),SUM($R$8:R243),AB242*($C$13/(12/(J243-J242))))))","v":"-"},"-",{"$f":"IF(AND(J243>=Disbursement_Period/2,J242<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I243=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J243=\"-\",\"-\",IF(AND(J243<=Disbursement_Period,SUM($M$7:M243)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I243=\"Disbursement Period\",I243=\"Starting Point\"),SUM($M$7:M243)>0),AB242*V243*AF243/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J243=\"-\",\"-\",IF(AND(I243=\"Repayment Period\",SUM($M$7:M243)>0),AB242*V243*AF243/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J243-J242=TRUE),\"-\",IF(I243=\"Repayment Period\",(J243-J242),IF(#REF!=TRUE,(J243-J242),(J243-J242)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL243<>\"-\",AL243>0),(#REF!+$W$3)*AL243,0)","v":0},{"$f":"IF(ISERROR(X243*AJ243),\"-\",IF(AND(SUM($M$7:M243)>0,L243<>0),X243*AJ243,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z243=0,Z243=\"-\"),0,IF(I243=\"Repayment Period\",AJ243*Z243,SUM($Z$7:Z243)*AL243))","v":0},null,0,{"$f":"IF(I243=\"Starting Point\",SUM($Z$8:Z243)*AL243,IF(I243=\"Repayment Period\",Z243*AJ243,0))","v":0},null,"-","-","-","-","-",236,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I244=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I244=\"Zero Point\",I244=\"Disbursement Period\",I244=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J244=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I244=\"Disbursement Period\",'B.3 Profil splácení AWL'!I244=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I243=\"Starting Point\"),SUM($R$8:R244),AB243*($C$13/(12/(J244-J243))))))","v":"-"},"-",{"$f":"IF(AND(J244>=Disbursement_Period/2,J243<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I244=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J244=\"-\",\"-\",IF(AND(J244<=Disbursement_Period,SUM($M$7:M244)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I244=\"Disbursement Period\",I244=\"Starting Point\"),SUM($M$7:M244)>0),AB243*V244*AF244/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J244=\"-\",\"-\",IF(AND(I244=\"Repayment Period\",SUM($M$7:M244)>0),AB243*V244*AF244/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J244-J243=TRUE),\"-\",IF(I244=\"Repayment Period\",(J244-J243),IF(#REF!=TRUE,(J244-J243),(J244-J243)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL244<>\"-\",AL244>0),(#REF!+$W$3)*AL244,0)","v":0},{"$f":"IF(ISERROR(X244*AJ244),\"-\",IF(AND(SUM($M$7:M244)>0,L244<>0),X244*AJ244,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z244=0,Z244=\"-\"),0,IF(I244=\"Repayment Period\",AJ244*Z244,SUM($Z$7:Z244)*AL244))","v":0},null,0,{"$f":"IF(I244=\"Starting Point\",SUM($Z$8:Z244)*AL244,IF(I244=\"Repayment Period\",Z244*AJ244,0))","v":0},null,"-","-","-","-","-",237,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I245=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I245=\"Zero Point\",I245=\"Disbursement Period\",I245=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J245=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I245=\"Disbursement Period\",'B.3 Profil splácení AWL'!I245=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I244=\"Starting Point\"),SUM($R$8:R245),AB244*($C$13/(12/(J245-J244))))))","v":"-"},"-",{"$f":"IF(AND(J245>=Disbursement_Period/2,J244<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I245=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J245=\"-\",\"-\",IF(AND(J245<=Disbursement_Period,SUM($M$7:M245)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I245=\"Disbursement Period\",I245=\"Starting Point\"),SUM($M$7:M245)>0),AB244*V245*AF245/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J245=\"-\",\"-\",IF(AND(I245=\"Repayment Period\",SUM($M$7:M245)>0),AB244*V245*AF245/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J245-J244=TRUE),\"-\",IF(I245=\"Repayment Period\",(J245-J244),IF(#REF!=TRUE,(J245-J244),(J245-J244)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL245<>\"-\",AL245>0),(#REF!+$W$3)*AL245,0)","v":0},{"$f":"IF(ISERROR(X245*AJ245),\"-\",IF(AND(SUM($M$7:M245)>0,L245<>0),X245*AJ245,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z245=0,Z245=\"-\"),0,IF(I245=\"Repayment Period\",AJ245*Z245,SUM($Z$7:Z245)*AL245))","v":0},null,0,{"$f":"IF(I245=\"Starting Point\",SUM($Z$8:Z245)*AL245,IF(I245=\"Repayment Period\",Z245*AJ245,0))","v":0},null,"-","-","-","-","-",238,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I246=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I246=\"Zero Point\",I246=\"Disbursement Period\",I246=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J246=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I246=\"Disbursement Period\",'B.3 Profil splácení AWL'!I246=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I245=\"Starting Point\"),SUM($R$8:R246),AB245*($C$13/(12/(J246-J245))))))","v":"-"},"-",{"$f":"IF(AND(J246>=Disbursement_Period/2,J245<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I246=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J246=\"-\",\"-\",IF(AND(J246<=Disbursement_Period,SUM($M$7:M246)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I246=\"Disbursement Period\",I246=\"Starting Point\"),SUM($M$7:M246)>0),AB245*V246*AF246/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J246=\"-\",\"-\",IF(AND(I246=\"Repayment Period\",SUM($M$7:M246)>0),AB245*V246*AF246/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J246-J245=TRUE),\"-\",IF(I246=\"Repayment Period\",(J246-J245),IF(#REF!=TRUE,(J246-J245),(J246-J245)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL246<>\"-\",AL246>0),(#REF!+$W$3)*AL246,0)","v":0},{"$f":"IF(ISERROR(X246*AJ246),\"-\",IF(AND(SUM($M$7:M246)>0,L246<>0),X246*AJ246,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z246=0,Z246=\"-\"),0,IF(I246=\"Repayment Period\",AJ246*Z246,SUM($Z$7:Z246)*AL246))","v":0},null,0,{"$f":"IF(I246=\"Starting Point\",SUM($Z$8:Z246)*AL246,IF(I246=\"Repayment Period\",Z246*AJ246,0))","v":0},null,"-","-","-","-","-",239,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I247=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I247=\"Zero Point\",I247=\"Disbursement Period\",I247=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J247=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I247=\"Disbursement Period\",'B.3 Profil splácení AWL'!I247=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I246=\"Starting Point\"),SUM($R$8:R247),AB246*($C$13/(12/(J247-J246))))))","v":"-"},"-",{"$f":"IF(AND(J247>=Disbursement_Period/2,J246<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I247=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J247=\"-\",\"-\",IF(AND(J247<=Disbursement_Period,SUM($M$7:M247)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I247=\"Disbursement Period\",I247=\"Starting Point\"),SUM($M$7:M247)>0),AB246*V247*AF247/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J247=\"-\",\"-\",IF(AND(I247=\"Repayment Period\",SUM($M$7:M247)>0),AB246*V247*AF247/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J247-J246=TRUE),\"-\",IF(I247=\"Repayment Period\",(J247-J246),IF(#REF!=TRUE,(J247-J246),(J247-J246)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL247<>\"-\",AL247>0),(#REF!+$W$3)*AL247,0)","v":0},{"$f":"IF(ISERROR(X247*AJ247),\"-\",IF(AND(SUM($M$7:M247)>0,L247<>0),X247*AJ247,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z247=0,Z247=\"-\"),0,IF(I247=\"Repayment Period\",AJ247*Z247,SUM($Z$7:Z247)*AL247))","v":0},null,0,{"$f":"IF(I247=\"Starting Point\",SUM($Z$8:Z247)*AL247,IF(I247=\"Repayment Period\",Z247*AJ247,0))","v":0},null,"-","-","-","-","-",240,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I248=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I248=\"Zero Point\",I248=\"Disbursement Period\",I248=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J248=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I248=\"Disbursement Period\",'B.3 Profil splácení AWL'!I248=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I247=\"Starting Point\"),SUM($R$8:R248),AB247*($C$13/(12/(J248-J247))))))","v":"-"},"-",{"$f":"IF(AND(J248>=Disbursement_Period/2,J247<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I248=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J248=\"-\",\"-\",IF(AND(J248<=Disbursement_Period,SUM($M$7:M248)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I248=\"Disbursement Period\",I248=\"Starting Point\"),SUM($M$7:M248)>0),AB247*V248*AF248/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J248=\"-\",\"-\",IF(AND(I248=\"Repayment Period\",SUM($M$7:M248)>0),AB247*V248*AF248/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J248-J247=TRUE),\"-\",IF(I248=\"Repayment Period\",(J248-J247),IF(#REF!=TRUE,(J248-J247),(J248-J247)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL248<>\"-\",AL248>0),(#REF!+$W$3)*AL248,0)","v":0},{"$f":"IF(ISERROR(X248*AJ248),\"-\",IF(AND(SUM($M$7:M248)>0,L248<>0),X248*AJ248,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z248=0,Z248=\"-\"),0,IF(I248=\"Repayment Period\",AJ248*Z248,SUM($Z$7:Z248)*AL248))","v":0},null,0,{"$f":"IF(I248=\"Starting Point\",SUM($Z$8:Z248)*AL248,IF(I248=\"Repayment Period\",Z248*AJ248,0))","v":0},null,"-","-","-","-","-",241,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I249=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I249=\"Zero Point\",I249=\"Disbursement Period\",I249=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J249=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I249=\"Disbursement Period\",'B.3 Profil splácení AWL'!I249=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I248=\"Starting Point\"),SUM($R$8:R249),AB248*($C$13/(12/(J249-J248))))))","v":"-"},"-",{"$f":"IF(AND(J249>=Disbursement_Period/2,J248<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I249=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J249=\"-\",\"-\",IF(AND(J249<=Disbursement_Period,SUM($M$7:M249)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I249=\"Disbursement Period\",I249=\"Starting Point\"),SUM($M$7:M249)>0),AB248*V249*AF249/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J249=\"-\",\"-\",IF(AND(I249=\"Repayment Period\",SUM($M$7:M249)>0),AB248*V249*AF249/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J249-J248=TRUE),\"-\",IF(I249=\"Repayment Period\",(J249-J248),IF(#REF!=TRUE,(J249-J248),(J249-J248)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL249<>\"-\",AL249>0),(#REF!+$W$3)*AL249,0)","v":0},{"$f":"IF(ISERROR(X249*AJ249),\"-\",IF(AND(SUM($M$7:M249)>0,L249<>0),X249*AJ249,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z249=0,Z249=\"-\"),0,IF(I249=\"Repayment Period\",AJ249*Z249,SUM($Z$7:Z249)*AL249))","v":0},null,0,{"$f":"IF(I249=\"Starting Point\",SUM($Z$8:Z249)*AL249,IF(I249=\"Repayment Period\",Z249*AJ249,0))","v":0},null,"-","-","-","-","-",242,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I250=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I250=\"Zero Point\",I250=\"Disbursement Period\",I250=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J250=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I250=\"Disbursement Period\",'B.3 Profil splácení AWL'!I250=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I249=\"Starting Point\"),SUM($R$8:R250),AB249*($C$13/(12/(J250-J249))))))","v":"-"},"-",{"$f":"IF(AND(J250>=Disbursement_Period/2,J249<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I250=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J250=\"-\",\"-\",IF(AND(J250<=Disbursement_Period,SUM($M$7:M250)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I250=\"Disbursement Period\",I250=\"Starting Point\"),SUM($M$7:M250)>0),AB249*V250*AF250/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J250=\"-\",\"-\",IF(AND(I250=\"Repayment Period\",SUM($M$7:M250)>0),AB249*V250*AF250/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J250-J249=TRUE),\"-\",IF(I250=\"Repayment Period\",(J250-J249),IF(#REF!=TRUE,(J250-J249),(J250-J249)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL250<>\"-\",AL250>0),(#REF!+$W$3)*AL250,0)","v":0},{"$f":"IF(ISERROR(X250*AJ250),\"-\",IF(AND(SUM($M$7:M250)>0,L250<>0),X250*AJ250,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z250=0,Z250=\"-\"),0,IF(I250=\"Repayment Period\",AJ250*Z250,SUM($Z$7:Z250)*AL250))","v":0},null,0,{"$f":"IF(I250=\"Starting Point\",SUM($Z$8:Z250)*AL250,IF(I250=\"Repayment Period\",Z250*AJ250,0))","v":0},null,"-","-","-","-","-",243,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I251=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I251=\"Zero Point\",I251=\"Disbursement Period\",I251=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J251=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I251=\"Disbursement Period\",'B.3 Profil splácení AWL'!I251=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I250=\"Starting Point\"),SUM($R$8:R251),AB250*($C$13/(12/(J251-J250))))))","v":"-"},"-",{"$f":"IF(AND(J251>=Disbursement_Period/2,J250<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I251=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J251=\"-\",\"-\",IF(AND(J251<=Disbursement_Period,SUM($M$7:M251)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I251=\"Disbursement Period\",I251=\"Starting Point\"),SUM($M$7:M251)>0),AB250*V251*AF251/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J251=\"-\",\"-\",IF(AND(I251=\"Repayment Period\",SUM($M$7:M251)>0),AB250*V251*AF251/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J251-J250=TRUE),\"-\",IF(I251=\"Repayment Period\",(J251-J250),IF(#REF!=TRUE,(J251-J250),(J251-J250)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL251<>\"-\",AL251>0),(#REF!+$W$3)*AL251,0)","v":0},{"$f":"IF(ISERROR(X251*AJ251),\"-\",IF(AND(SUM($M$7:M251)>0,L251<>0),X251*AJ251,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z251=0,Z251=\"-\"),0,IF(I251=\"Repayment Period\",AJ251*Z251,SUM($Z$7:Z251)*AL251))","v":0},null,0,{"$f":"IF(I251=\"Starting Point\",SUM($Z$8:Z251)*AL251,IF(I251=\"Repayment Period\",Z251*AJ251,0))","v":0},null,"-","-","-","-","-",244,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I252=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I252=\"Zero Point\",I252=\"Disbursement Period\",I252=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J252=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I252=\"Disbursement Period\",'B.3 Profil splácení AWL'!I252=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I251=\"Starting Point\"),SUM($R$8:R252),AB251*($C$13/(12/(J252-J251))))))","v":"-"},"-",{"$f":"IF(AND(J252>=Disbursement_Period/2,J251<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I252=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J252=\"-\",\"-\",IF(AND(J252<=Disbursement_Period,SUM($M$7:M252)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I252=\"Disbursement Period\",I252=\"Starting Point\"),SUM($M$7:M252)>0),AB251*V252*AF252/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J252=\"-\",\"-\",IF(AND(I252=\"Repayment Period\",SUM($M$7:M252)>0),AB251*V252*AF252/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J252-J251=TRUE),\"-\",IF(I252=\"Repayment Period\",(J252-J251),IF(#REF!=TRUE,(J252-J251),(J252-J251)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL252<>\"-\",AL252>0),(#REF!+$W$3)*AL252,0)","v":0},{"$f":"IF(ISERROR(X252*AJ252),\"-\",IF(AND(SUM($M$7:M252)>0,L252<>0),X252*AJ252,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z252=0,Z252=\"-\"),0,IF(I252=\"Repayment Period\",AJ252*Z252,SUM($Z$7:Z252)*AL252))","v":0},null,0,{"$f":"IF(I252=\"Starting Point\",SUM($Z$8:Z252)*AL252,IF(I252=\"Repayment Period\",Z252*AJ252,0))","v":0},null,"-","-","-","-","-",245,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I253=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I253=\"Zero Point\",I253=\"Disbursement Period\",I253=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J253=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I253=\"Disbursement Period\",'B.3 Profil splácení AWL'!I253=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I252=\"Starting Point\"),SUM($R$8:R253),AB252*($C$13/(12/(J253-J252))))))","v":"-"},"-",{"$f":"IF(AND(J253>=Disbursement_Period/2,J252<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I253=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J253=\"-\",\"-\",IF(AND(J253<=Disbursement_Period,SUM($M$7:M253)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I253=\"Disbursement Period\",I253=\"Starting Point\"),SUM($M$7:M253)>0),AB252*V253*AF253/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J253=\"-\",\"-\",IF(AND(I253=\"Repayment Period\",SUM($M$7:M253)>0),AB252*V253*AF253/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J253-J252=TRUE),\"-\",IF(I253=\"Repayment Period\",(J253-J252),IF(#REF!=TRUE,(J253-J252),(J253-J252)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL253<>\"-\",AL253>0),(#REF!+$W$3)*AL253,0)","v":0},{"$f":"IF(ISERROR(X253*AJ253),\"-\",IF(AND(SUM($M$7:M253)>0,L253<>0),X253*AJ253,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z253=0,Z253=\"-\"),0,IF(I253=\"Repayment Period\",AJ253*Z253,SUM($Z$7:Z253)*AL253))","v":0},null,0,{"$f":"IF(I253=\"Starting Point\",SUM($Z$8:Z253)*AL253,IF(I253=\"Repayment Period\",Z253*AJ253,0))","v":0},null,"-","-","-","-","-",246,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I254=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I254=\"Zero Point\",I254=\"Disbursement Period\",I254=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J254=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I254=\"Disbursement Period\",'B.3 Profil splácení AWL'!I254=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I253=\"Starting Point\"),SUM($R$8:R254),AB253*($C$13/(12/(J254-J253))))))","v":"-"},"-",{"$f":"IF(AND(J254>=Disbursement_Period/2,J253<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I254=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J254=\"-\",\"-\",IF(AND(J254<=Disbursement_Period,SUM($M$7:M254)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I254=\"Disbursement Period\",I254=\"Starting Point\"),SUM($M$7:M254)>0),AB253*V254*AF254/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J254=\"-\",\"-\",IF(AND(I254=\"Repayment Period\",SUM($M$7:M254)>0),AB253*V254*AF254/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J254-J253=TRUE),\"-\",IF(I254=\"Repayment Period\",(J254-J253),IF(#REF!=TRUE,(J254-J253),(J254-J253)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL254<>\"-\",AL254>0),(#REF!+$W$3)*AL254,0)","v":0},{"$f":"IF(ISERROR(X254*AJ254),\"-\",IF(AND(SUM($M$7:M254)>0,L254<>0),X254*AJ254,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z254=0,Z254=\"-\"),0,IF(I254=\"Repayment Period\",AJ254*Z254,SUM($Z$7:Z254)*AL254))","v":0},null,0,{"$f":"IF(I254=\"Starting Point\",SUM($Z$8:Z254)*AL254,IF(I254=\"Repayment Period\",Z254*AJ254,0))","v":0},null,"-","-","-","-","-",247,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I255=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I255=\"Zero Point\",I255=\"Disbursement Period\",I255=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J255=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I255=\"Disbursement Period\",'B.3 Profil splácení AWL'!I255=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I254=\"Starting Point\"),SUM($R$8:R255),AB254*($C$13/(12/(J255-J254))))))","v":"-"},"-",{"$f":"IF(AND(J255>=Disbursement_Period/2,J254<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I255=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J255=\"-\",\"-\",IF(AND(J255<=Disbursement_Period,SUM($M$7:M255)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I255=\"Disbursement Period\",I255=\"Starting Point\"),SUM($M$7:M255)>0),AB254*V255*AF255/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J255=\"-\",\"-\",IF(AND(I255=\"Repayment Period\",SUM($M$7:M255)>0),AB254*V255*AF255/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J255-J254=TRUE),\"-\",IF(I255=\"Repayment Period\",(J255-J254),IF(#REF!=TRUE,(J255-J254),(J255-J254)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL255<>\"-\",AL255>0),(#REF!+$W$3)*AL255,0)","v":0},{"$f":"IF(ISERROR(X255*AJ255),\"-\",IF(AND(SUM($M$7:M255)>0,L255<>0),X255*AJ255,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z255=0,Z255=\"-\"),0,IF(I255=\"Repayment Period\",AJ255*Z255,SUM($Z$7:Z255)*AL255))","v":0},null,0,{"$f":"IF(I255=\"Starting Point\",SUM($Z$8:Z255)*AL255,IF(I255=\"Repayment Period\",Z255*AJ255,0))","v":0},null,"-","-","-","-","-",248,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I256=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I256=\"Zero Point\",I256=\"Disbursement Period\",I256=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J256=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I256=\"Disbursement Period\",'B.3 Profil splácení AWL'!I256=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I255=\"Starting Point\"),SUM($R$8:R256),AB255*($C$13/(12/(J256-J255))))))","v":"-"},"-",{"$f":"IF(AND(J256>=Disbursement_Period/2,J255<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I256=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J256=\"-\",\"-\",IF(AND(J256<=Disbursement_Period,SUM($M$7:M256)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I256=\"Disbursement Period\",I256=\"Starting Point\"),SUM($M$7:M256)>0),AB255*V256*AF256/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J256=\"-\",\"-\",IF(AND(I256=\"Repayment Period\",SUM($M$7:M256)>0),AB255*V256*AF256/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J256-J255=TRUE),\"-\",IF(I256=\"Repayment Period\",(J256-J255),IF(#REF!=TRUE,(J256-J255),(J256-J255)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL256<>\"-\",AL256>0),(#REF!+$W$3)*AL256,0)","v":0},{"$f":"IF(ISERROR(X256*AJ256),\"-\",IF(AND(SUM($M$7:M256)>0,L256<>0),X256*AJ256,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z256=0,Z256=\"-\"),0,IF(I256=\"Repayment Period\",AJ256*Z256,SUM($Z$7:Z256)*AL256))","v":0},null,0,{"$f":"IF(I256=\"Starting Point\",SUM($Z$8:Z256)*AL256,IF(I256=\"Repayment Period\",Z256*AJ256,0))","v":0},null,"-","-","-","-","-",249,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I257=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I257=\"Zero Point\",I257=\"Disbursement Period\",I257=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J257=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I257=\"Disbursement Period\",'B.3 Profil splácení AWL'!I257=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I256=\"Starting Point\"),SUM($R$8:R257),AB256*($C$13/(12/(J257-J256))))))","v":"-"},"-",{"$f":"IF(AND(J257>=Disbursement_Period/2,J256<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I257=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J257=\"-\",\"-\",IF(AND(J257<=Disbursement_Period,SUM($M$7:M257)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I257=\"Disbursement Period\",I257=\"Starting Point\"),SUM($M$7:M257)>0),AB256*V257*AF257/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J257=\"-\",\"-\",IF(AND(I257=\"Repayment Period\",SUM($M$7:M257)>0),AB256*V257*AF257/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J257-J256=TRUE),\"-\",IF(I257=\"Repayment Period\",(J257-J256),IF(#REF!=TRUE,(J257-J256),(J257-J256)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL257<>\"-\",AL257>0),(#REF!+$W$3)*AL257,0)","v":0},{"$f":"IF(ISERROR(X257*AJ257),\"-\",IF(AND(SUM($M$7:M257)>0,L257<>0),X257*AJ257,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z257=0,Z257=\"-\"),0,IF(I257=\"Repayment Period\",AJ257*Z257,SUM($Z$7:Z257)*AL257))","v":0},null,0,{"$f":"IF(I257=\"Starting Point\",SUM($Z$8:Z257)*AL257,IF(I257=\"Repayment Period\",Z257*AJ257,0))","v":0},null,"-","-","-","-","-",250,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I258=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I258=\"Zero Point\",I258=\"Disbursement Period\",I258=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J258=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I258=\"Disbursement Period\",'B.3 Profil splácení AWL'!I258=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I257=\"Starting Point\"),SUM($R$8:R258),AB257*($C$13/(12/(J258-J257))))))","v":"-"},"-",{"$f":"IF(AND(J258>=Disbursement_Period/2,J257<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I258=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J258=\"-\",\"-\",IF(AND(J258<=Disbursement_Period,SUM($M$7:M258)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I258=\"Disbursement Period\",I258=\"Starting Point\"),SUM($M$7:M258)>0),AB257*V258*AF258/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J258=\"-\",\"-\",IF(AND(I258=\"Repayment Period\",SUM($M$7:M258)>0),AB257*V258*AF258/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J258-J257=TRUE),\"-\",IF(I258=\"Repayment Period\",(J258-J257),IF(#REF!=TRUE,(J258-J257),(J258-J257)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL258<>\"-\",AL258>0),(#REF!+$W$3)*AL258,0)","v":0},{"$f":"IF(ISERROR(X258*AJ258),\"-\",IF(AND(SUM($M$7:M258)>0,L258<>0),X258*AJ258,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z258=0,Z258=\"-\"),0,IF(I258=\"Repayment Period\",AJ258*Z258,SUM($Z$7:Z258)*AL258))","v":0},null,0,{"$f":"IF(I258=\"Starting Point\",SUM($Z$8:Z258)*AL258,IF(I258=\"Repayment Period\",Z258*AJ258,0))","v":0},null,"-","-","-","-","-",251,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I259=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I259=\"Zero Point\",I259=\"Disbursement Period\",I259=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J259=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I259=\"Disbursement Period\",'B.3 Profil splácení AWL'!I259=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I258=\"Starting Point\"),SUM($R$8:R259),AB258*($C$13/(12/(J259-J258))))))","v":"-"},"-",{"$f":"IF(AND(J259>=Disbursement_Period/2,J258<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I259=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J259=\"-\",\"-\",IF(AND(J259<=Disbursement_Period,SUM($M$7:M259)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I259=\"Disbursement Period\",I259=\"Starting Point\"),SUM($M$7:M259)>0),AB258*V259*AF259/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J259=\"-\",\"-\",IF(AND(I259=\"Repayment Period\",SUM($M$7:M259)>0),AB258*V259*AF259/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J259-J258=TRUE),\"-\",IF(I259=\"Repayment Period\",(J259-J258),IF(#REF!=TRUE,(J259-J258),(J259-J258)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL259<>\"-\",AL259>0),(#REF!+$W$3)*AL259,0)","v":0},{"$f":"IF(ISERROR(X259*AJ259),\"-\",IF(AND(SUM($M$7:M259)>0,L259<>0),X259*AJ259,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z259=0,Z259=\"-\"),0,IF(I259=\"Repayment Period\",AJ259*Z259,SUM($Z$7:Z259)*AL259))","v":0},null,0,{"$f":"IF(I259=\"Starting Point\",SUM($Z$8:Z259)*AL259,IF(I259=\"Repayment Period\",Z259*AJ259,0))","v":0},null,"-","-","-","-","-",252,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I260=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I260=\"Zero Point\",I260=\"Disbursement Period\",I260=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J260=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I260=\"Disbursement Period\",'B.3 Profil splácení AWL'!I260=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I259=\"Starting Point\"),SUM($R$8:R260),AB259*($C$13/(12/(J260-J259))))))","v":"-"},"-",{"$f":"IF(AND(J260>=Disbursement_Period/2,J259<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I260=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J260=\"-\",\"-\",IF(AND(J260<=Disbursement_Period,SUM($M$7:M260)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I260=\"Disbursement Period\",I260=\"Starting Point\"),SUM($M$7:M260)>0),AB259*V260*AF260/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J260=\"-\",\"-\",IF(AND(I260=\"Repayment Period\",SUM($M$7:M260)>0),AB259*V260*AF260/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J260-J259=TRUE),\"-\",IF(I260=\"Repayment Period\",(J260-J259),IF(#REF!=TRUE,(J260-J259),(J260-J259)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL260<>\"-\",AL260>0),(#REF!+$W$3)*AL260,0)","v":0},{"$f":"IF(ISERROR(X260*AJ260),\"-\",IF(AND(SUM($M$7:M260)>0,L260<>0),X260*AJ260,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z260=0,Z260=\"-\"),0,IF(I260=\"Repayment Period\",AJ260*Z260,SUM($Z$7:Z260)*AL260))","v":0},null,0,{"$f":"IF(I260=\"Starting Point\",SUM($Z$8:Z260)*AL260,IF(I260=\"Repayment Period\",Z260*AJ260,0))","v":0},null,"-","-","-","-","-",253,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I261=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I261=\"Zero Point\",I261=\"Disbursement Period\",I261=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J261=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I261=\"Disbursement Period\",'B.3 Profil splácení AWL'!I261=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I260=\"Starting Point\"),SUM($R$8:R261),AB260*($C$13/(12/(J261-J260))))))","v":"-"},"-",{"$f":"IF(AND(J261>=Disbursement_Period/2,J260<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I261=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J261=\"-\",\"-\",IF(AND(J261<=Disbursement_Period,SUM($M$7:M261)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I261=\"Disbursement Period\",I261=\"Starting Point\"),SUM($M$7:M261)>0),AB260*V261*AF261/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J261=\"-\",\"-\",IF(AND(I261=\"Repayment Period\",SUM($M$7:M261)>0),AB260*V261*AF261/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J261-J260=TRUE),\"-\",IF(I261=\"Repayment Period\",(J261-J260),IF(#REF!=TRUE,(J261-J260),(J261-J260)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL261<>\"-\",AL261>0),(#REF!+$W$3)*AL261,0)","v":0},{"$f":"IF(ISERROR(X261*AJ261),\"-\",IF(AND(SUM($M$7:M261)>0,L261<>0),X261*AJ261,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z261=0,Z261=\"-\"),0,IF(I261=\"Repayment Period\",AJ261*Z261,SUM($Z$7:Z261)*AL261))","v":0},null,0,{"$f":"IF(I261=\"Starting Point\",SUM($Z$8:Z261)*AL261,IF(I261=\"Repayment Period\",Z261*AJ261,0))","v":0},null,"-","-","-","-","-",254,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I262=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I262=\"Zero Point\",I262=\"Disbursement Period\",I262=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J262=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I262=\"Disbursement Period\",'B.3 Profil splácení AWL'!I262=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I261=\"Starting Point\"),SUM($R$8:R262),AB261*($C$13/(12/(J262-J261))))))","v":"-"},"-",{"$f":"IF(AND(J262>=Disbursement_Period/2,J261<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I262=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J262=\"-\",\"-\",IF(AND(J262<=Disbursement_Period,SUM($M$7:M262)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I262=\"Disbursement Period\",I262=\"Starting Point\"),SUM($M$7:M262)>0),AB261*V262*AF262/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J262=\"-\",\"-\",IF(AND(I262=\"Repayment Period\",SUM($M$7:M262)>0),AB261*V262*AF262/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J262-J261=TRUE),\"-\",IF(I262=\"Repayment Period\",(J262-J261),IF(#REF!=TRUE,(J262-J261),(J262-J261)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL262<>\"-\",AL262>0),(#REF!+$W$3)*AL262,0)","v":0},{"$f":"IF(ISERROR(X262*AJ262),\"-\",IF(AND(SUM($M$7:M262)>0,L262<>0),X262*AJ262,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z262=0,Z262=\"-\"),0,IF(I262=\"Repayment Period\",AJ262*Z262,SUM($Z$7:Z262)*AL262))","v":0},null,0,{"$f":"IF(I262=\"Starting Point\",SUM($Z$8:Z262)*AL262,IF(I262=\"Repayment Period\",Z262*AJ262,0))","v":0},null,"-","-","-","-","-",255,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I263=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I263=\"Zero Point\",I263=\"Disbursement Period\",I263=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L263>0,L263<>\"-\"),PPMT(($C$13)/(12/AF263),L263,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J263=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I263=\"Disbursement Period\",'B.3 Profil splácení AWL'!I263=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I262=\"Starting Point\"),SUM($R$8:R263),AB262*($C$13/(12/(J263-J262))))))","v":"-"},"-",{"$f":"IF(AND(J263>=Disbursement_Period/2,J262<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I263=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J263=\"-\",\"-\",IF(AND(J263<=Disbursement_Period,SUM($M$7:M263)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I263=\"Disbursement Period\",I263=\"Starting Point\"),SUM($M$7:M263)>0),AB262*V263*AF263/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J263=\"-\",\"-\",IF(AND(I263=\"Repayment Period\",SUM($M$7:M263)>0),AB262*V263*AF263/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M263+AA263),AA263,-M263+T263+W263+X263)","v":0},{"$f":"IF(OR(J263=0,J263=\"-\"),0,AD262+(Q263*(J263-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J263-J262=TRUE),\"-\",IF(I263=\"Repayment Period\",(J263-J262),IF(#REF!=TRUE,(J263-J262),(J263-J262)/2)))","v":"-"},{"$f":"IF(ISERROR(AB262*AF263=TRUE),\"-\",AB262*AF263)","v":"-"},null,null,"-",{"$f":"IF(OR(L263=0,L263=\"-\",ISERROR($AB262*$AJ263=TRUE)),\"-\",$AB262*$AJ263)","v":"-"},{"$f":"IF(I263=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL263<>\"-\",AL263>0),(#REF!+$W$3)*AL263,0)","v":0},{"$f":"IF(ISERROR(X263*AJ263),\"-\",IF(AND(SUM($M$7:M263)>0,L263<>0),X263*AJ263,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z263=0,Z263=\"-\"),0,IF(I263=\"Repayment Period\",AJ263*Z263,SUM($Z$7:Z263)*AL263))","v":0},null,{"$f":"IF(I263<>\"Repayment Period\",AL263,AJ263)","v":0},{"$f":"IF(I263=\"Starting Point\",SUM($Z$8:Z263)*AL263,IF(I263=\"Repayment Period\",Z263*AJ263,0))","v":0},null,{"$f":"AJ263","v":"-"},{"$f":"IF(ISERROR(AU263*M263)=TRUE,\"-\",AU263*M263)","v":"-"},{"$f":"IF(ISERROR(AU263*Q263)=TRUE,\"-\",AU263*Q263)","v":"-"},{"$f":"IF(ISERROR(AU263*S263)=TRUE,\"-\",AU263*S263)","v":"-"},{"$f":"IF(ISERROR(AU263*AA263)=TRUE,\"-\",AU263*AA263)","v":"-"},256,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J264=Disbursement_Period,\"Starting Point\",IF(J264<Disbursement_Period,\"Disbursement Period\",IF(AND(J264>Disbursement_Period,J264<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J263<>\"-\",$C$8=\"Non-Standard\"),IF(J263+1<Disbursement_Period,J263+1,IF(AND(J263+$E$8>=Disbursement_Period,J263<$C$9+Disbursement_Period),VLOOKUP(L264,$AZ$7:$BA$1006,2),\"-\")),IF(J263<>\"-\",IF(J263+1<Disbursement_Period,J263+1,IF(AND(J263+1>=Disbursement_Period,J263<($C$9+$C$10)),Disbursement_Period+$E$8*(L264),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J263=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J263+$G$10<$BA$8,J263+$G$10>$C$9+$C$10),0,IF(AND(J263+$G$10>=$BA$8,J263+$G$10<=$C$9+$C$10),IF(MATCH(J263+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J263+$G$10,$BA$8:$BA$1003,1)>1,L263+1,0)),0)),IF(OR(J263+$G$10<$C$10+$G$10,J263+$G$10>$C$9+$C$10),0,IF(L263=\"-\",1,L263+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I264=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I264=\"Zero Point\",I264=\"Disbursement Period\",I264=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M264+N263),\"\",M264+N263)","v":""},"-",{"$f":"IF(O264<>\"-\",P263+(O264*(J264-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L264<>\"-\",J264>Disbursement_Period,J264<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J264>Disbursement_Period,J264<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J264,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J264>Disbursement_Period,J264<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF264),L264,$E$13,$C$7*-1),IF(J264<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB263*($C$13/(12/(J264-J263)))),\"-\",AB263*($C$13/(12/(J264-J263))))","v":"-"},{"$f":"IF(J264=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I264=\"Disbursement Period\",'B.3 Profil splácení AWL'!I264=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I263=\"Starting Point\"),SUM($R$8:R264),AB263*($C$13/(12/(J264-J263))))))","v":"-"},{"$f":"IF(J264=\"-\",\"-\",Q264+S264)","v":"-"},{"$f":"IF(AND(J264>=Disbursement_Period/2,J263<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I264=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J264=\"-\",\"-\",IF(AND(J264<=Disbursement_Period,SUM($M$7:M264)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I264=\"Disbursement Period\",I264=\"Starting Point\"),SUM($M$7:M264)>0),AB263*V264*AF264/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J264=\"-\",\"-\",IF(AND(I264=\"Repayment Period\",SUM($M$7:M264)>0),AB263*V264*AF264/12,0))","v":"-"},{"$f":"IF(J264=\"-\",\"\",U264+W264+X264)","v":""},{"$f":"IF(J264=\"-\",\"-\",IF(T264=0,0,AB263*$C$22*AF264/12))","v":"-"},0,{"$f":"IF(J264=\"-\",\"-\",IF(ISERROR(AB263+M264-Q264)<>TRUE,AB263+M264-Q264,IF(ISERROR(AB263+M264)<>TRUE,AB263+M264,AB263-Q264)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J264-J263=TRUE),\"-\",IF(I264=\"Repayment Period\",(J264-J263),IF(#REF!=TRUE,(J264-J263),(J264-J263)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J264/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J264/12))","v":"-"},"-",0,{"$f":"IF(AND(AL264<>\"-\",AL264>0),(#REF!+$W$3)*AL264,0)","v":0},{"$f":"IF(ISERROR(X264*AJ264),\"-\",IF(AND(SUM($M$7:M264)>0,L264<>0),X264*AJ264,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z264=0,Z264=\"-\"),0,IF(I264=\"Repayment Period\",AJ264*Z264,SUM($Z$7:Z264)*AL264))","v":0},null,0,{"$f":"IF(I264=\"Starting Point\",SUM($Z$8:Z264)*AL264,IF(I264=\"Repayment Period\",Z264*AJ264,0))","v":0},null,"-","-","-","-","-",257,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA264<>\"-\",\"← Input!\",IF(AND(BA264=\"-\",OR(BC264<>\"\",BC264<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J265=\"-\",\"-\",MONATSENDE($K$7,J265))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I265=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I265=\"Zero Point\",I265=\"Disbursement Period\",I265=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J265=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I265=\"Disbursement Period\",'B.3 Profil splácení AWL'!I265=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I264=\"Starting Point\"),SUM($R$8:R265),AB264*($C$13/(12/(J265-J264))))))","v":"-"},"-",{"$f":"IF(AND(J265>=Disbursement_Period/2,J264<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I265=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J265=\"-\",\"-\",IF(AND(J265<=Disbursement_Period,SUM($M$7:M265)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I265=\"Disbursement Period\",I265=\"Starting Point\"),SUM($M$7:M265)>0),AB264*V265*AF265/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J265=\"-\",\"-\",IF(AND(I265=\"Repayment Period\",SUM($M$7:M265)>0),AB264*V265*AF265/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q265+S265+Y265)=TRUE,0,Q265+S265+Z265)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J265-J264=TRUE),\"-\",IF(I265=\"Repayment Period\",(J265-J264),IF(#REF!=TRUE,(J265-J264),(J265-J264)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL265<>\"-\",AL265>0),(#REF!+$W$3)*AL265,0)","v":0},{"$f":"IF(ISERROR(X265*AJ265),\"-\",IF(AND(SUM($M$7:M265)>0,L265<>0),X265*AJ265,\"-\"))","v":"-"},{"$f":"SUM(AM265:AN265)","v":0},{"$f":"IF(OR(Z265=0,Z265=\"-\"),0,IF(I265=\"Repayment Period\",AJ265*Z265,SUM($Z$7:Z265)*AL265))","v":0},null,0,{"$f":"IF(I265=\"Starting Point\",SUM($Z$8:Z265)*AL265,IF(I265=\"Repayment Period\",Z265*AJ265,0))","v":0},null,"-","-","-","-","-",258,{"$f":"IF(OR(BA264=\"-\",BA264>=$C$9+$C$10),\"-\",IF(AND(BA264<$C$9+$C$10,BA264+$G$10>$C$9+$C$10),$C$9+$C$10,BA264+$G$10))","v":"-"},null,{"$f":"IF(BB265=\"-\",\"-\",BB265/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I266=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I266=\"Zero Point\",I266=\"Disbursement Period\",I266=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J266=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I266=\"Disbursement Period\",'B.3 Profil splácení AWL'!I266=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I265=\"Starting Point\"),SUM($R$8:R266),AB265*($C$13/(12/(J266-J265))))))","v":"-"},"-",{"$f":"IF(AND(J266>=Disbursement_Period/2,J265<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I266=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J266=\"-\",\"-\",IF(AND(J266<=Disbursement_Period,SUM($M$7:M266)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I266=\"Disbursement Period\",I266=\"Starting Point\"),SUM($M$7:M266)>0),AB265*V266*AF266/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J266=\"-\",\"-\",IF(AND(I266=\"Repayment Period\",SUM($M$7:M266)>0),AB265*V266*AF266/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J266-J265=TRUE),\"-\",IF(I266=\"Repayment Period\",(J266-J265),IF(#REF!=TRUE,(J266-J265),(J266-J265)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL266<>\"-\",AL266>0),(#REF!+$W$3)*AL266,0)","v":0},{"$f":"IF(ISERROR(X266*AJ266),\"-\",IF(AND(SUM($M$7:M266)>0,L266<>0),X266*AJ266,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z266=0,Z266=\"-\"),0,IF(I266=\"Repayment Period\",AJ266*Z266,SUM($Z$7:Z266)*AL266))","v":0},null,0,{"$f":"IF(I266=\"Starting Point\",SUM($Z$8:Z266)*AL266,IF(I266=\"Repayment Period\",Z266*AJ266,0))","v":0},null,"-","-","-","-","-",259,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I267=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I267=\"Zero Point\",I267=\"Disbursement Period\",I267=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J267=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I267=\"Disbursement Period\",'B.3 Profil splácení AWL'!I267=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I266=\"Starting Point\"),SUM($R$8:R267),AB266*($C$13/(12/(J267-J266))))))","v":"-"},"-",{"$f":"IF(AND(J267>=Disbursement_Period/2,J266<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I267=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J267=\"-\",\"-\",IF(AND(J267<=Disbursement_Period,SUM($M$7:M267)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I267=\"Disbursement Period\",I267=\"Starting Point\"),SUM($M$7:M267)>0),AB266*V267*AF267/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J267=\"-\",\"-\",IF(AND(I267=\"Repayment Period\",SUM($M$7:M267)>0),AB266*V267*AF267/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J267-J266=TRUE),\"-\",IF(I267=\"Repayment Period\",(J267-J266),IF(#REF!=TRUE,(J267-J266),(J267-J266)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL267<>\"-\",AL267>0),(#REF!+$W$3)*AL267,0)","v":0},{"$f":"IF(ISERROR(X267*AJ267),\"-\",IF(AND(SUM($M$7:M267)>0,L267<>0),X267*AJ267,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z267=0,Z267=\"-\"),0,IF(I267=\"Repayment Period\",AJ267*Z267,SUM($Z$7:Z267)*AL267))","v":0},null,0,{"$f":"IF(I267=\"Starting Point\",SUM($Z$8:Z267)*AL267,IF(I267=\"Repayment Period\",Z267*AJ267,0))","v":0},null,"-","-","-","-","-",260,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I268=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I268=\"Zero Point\",I268=\"Disbursement Period\",I268=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J268=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I268=\"Disbursement Period\",'B.3 Profil splácení AWL'!I268=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I267=\"Starting Point\"),SUM($R$8:R268),AB267*($C$13/(12/(J268-J267))))))","v":"-"},"-",{"$f":"IF(AND(J268>=Disbursement_Period/2,J267<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I268=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J268=\"-\",\"-\",IF(AND(J268<=Disbursement_Period,SUM($M$7:M268)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I268=\"Disbursement Period\",I268=\"Starting Point\"),SUM($M$7:M268)>0),AB267*V268*AF268/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J268=\"-\",\"-\",IF(AND(I268=\"Repayment Period\",SUM($M$7:M268)>0),AB267*V268*AF268/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J268-J267=TRUE),\"-\",IF(I268=\"Repayment Period\",(J268-J267),IF(#REF!=TRUE,(J268-J267),(J268-J267)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL268<>\"-\",AL268>0),(#REF!+$W$3)*AL268,0)","v":0},{"$f":"IF(ISERROR(X268*AJ268),\"-\",IF(AND(SUM($M$7:M268)>0,L268<>0),X268*AJ268,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z268=0,Z268=\"-\"),0,IF(I268=\"Repayment Period\",AJ268*Z268,SUM($Z$7:Z268)*AL268))","v":0},null,0,{"$f":"IF(I268=\"Starting Point\",SUM($Z$8:Z268)*AL268,IF(I268=\"Repayment Period\",Z268*AJ268,0))","v":0},null,"-","-","-","-","-",261,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I269=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I269=\"Zero Point\",I269=\"Disbursement Period\",I269=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J269=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I269=\"Disbursement Period\",'B.3 Profil splácení AWL'!I269=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I268=\"Starting Point\"),SUM($R$8:R269),AB268*($C$13/(12/(J269-J268))))))","v":"-"},"-",{"$f":"IF(AND(J269>=Disbursement_Period/2,J268<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I269=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J269=\"-\",\"-\",IF(AND(J269<=Disbursement_Period,SUM($M$7:M269)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I269=\"Disbursement Period\",I269=\"Starting Point\"),SUM($M$7:M269)>0),AB268*V269*AF269/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J269=\"-\",\"-\",IF(AND(I269=\"Repayment Period\",SUM($M$7:M269)>0),AB268*V269*AF269/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J269-J268=TRUE),\"-\",IF(I269=\"Repayment Period\",(J269-J268),IF(#REF!=TRUE,(J269-J268),(J269-J268)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL269<>\"-\",AL269>0),(#REF!+$W$3)*AL269,0)","v":0},{"$f":"IF(ISERROR(X269*AJ269),\"-\",IF(AND(SUM($M$7:M269)>0,L269<>0),X269*AJ269,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z269=0,Z269=\"-\"),0,IF(I269=\"Repayment Period\",AJ269*Z269,SUM($Z$7:Z269)*AL269))","v":0},null,0,{"$f":"IF(I269=\"Starting Point\",SUM($Z$8:Z269)*AL269,IF(I269=\"Repayment Period\",Z269*AJ269,0))","v":0},null,"-","-","-","-","-",262,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I270=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I270=\"Zero Point\",I270=\"Disbursement Period\",I270=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J270=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I270=\"Disbursement Period\",'B.3 Profil splácení AWL'!I270=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I269=\"Starting Point\"),SUM($R$8:R270),AB269*($C$13/(12/(J270-J269))))))","v":"-"},"-",{"$f":"IF(AND(J270>=Disbursement_Period/2,J269<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I270=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J270=\"-\",\"-\",IF(AND(J270<=Disbursement_Period,SUM($M$7:M270)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I270=\"Disbursement Period\",I270=\"Starting Point\"),SUM($M$7:M270)>0),AB269*V270*AF270/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J270=\"-\",\"-\",IF(AND(I270=\"Repayment Period\",SUM($M$7:M270)>0),AB269*V270*AF270/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J270-J269=TRUE),\"-\",IF(I270=\"Repayment Period\",(J270-J269),IF(#REF!=TRUE,(J270-J269),(J270-J269)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL270<>\"-\",AL270>0),(#REF!+$W$3)*AL270,0)","v":0},{"$f":"IF(ISERROR(X270*AJ270),\"-\",IF(AND(SUM($M$7:M270)>0,L270<>0),X270*AJ270,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z270=0,Z270=\"-\"),0,IF(I270=\"Repayment Period\",AJ270*Z270,SUM($Z$7:Z270)*AL270))","v":0},null,0,{"$f":"IF(I270=\"Starting Point\",SUM($Z$8:Z270)*AL270,IF(I270=\"Repayment Period\",Z270*AJ270,0))","v":0},null,"-","-","-","-","-",263,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I271=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I271=\"Zero Point\",I271=\"Disbursement Period\",I271=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J271=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I271=\"Disbursement Period\",'B.3 Profil splácení AWL'!I271=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I270=\"Starting Point\"),SUM($R$8:R271),AB270*($C$13/(12/(J271-J270))))))","v":"-"},"-",{"$f":"IF(AND(J271>=Disbursement_Period/2,J270<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I271=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J271=\"-\",\"-\",IF(AND(J271<=Disbursement_Period,SUM($M$7:M271)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I271=\"Disbursement Period\",I271=\"Starting Point\"),SUM($M$7:M271)>0),AB270*V271*AF271/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J271=\"-\",\"-\",IF(AND(I271=\"Repayment Period\",SUM($M$7:M271)>0),AB270*V271*AF271/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J271-J270=TRUE),\"-\",IF(I271=\"Repayment Period\",(J271-J270),IF(#REF!=TRUE,(J271-J270),(J271-J270)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL271<>\"-\",AL271>0),(#REF!+$W$3)*AL271,0)","v":0},{"$f":"IF(ISERROR(X271*AJ271),\"-\",IF(AND(SUM($M$7:M271)>0,L271<>0),X271*AJ271,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z271=0,Z271=\"-\"),0,IF(I271=\"Repayment Period\",AJ271*Z271,SUM($Z$7:Z271)*AL271))","v":0},null,0,{"$f":"IF(I271=\"Starting Point\",SUM($Z$8:Z271)*AL271,IF(I271=\"Repayment Period\",Z271*AJ271,0))","v":0},null,"-","-","-","-","-",264,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I272=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I272=\"Zero Point\",I272=\"Disbursement Period\",I272=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J272=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I272=\"Disbursement Period\",'B.3 Profil splácení AWL'!I272=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I271=\"Starting Point\"),SUM($R$8:R272),AB271*($C$13/(12/(J272-J271))))))","v":"-"},"-",{"$f":"IF(AND(J272>=Disbursement_Period/2,J271<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I272=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J272=\"-\",\"-\",IF(AND(J272<=Disbursement_Period,SUM($M$7:M272)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I272=\"Disbursement Period\",I272=\"Starting Point\"),SUM($M$7:M272)>0),AB271*V272*AF272/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J272=\"-\",\"-\",IF(AND(I272=\"Repayment Period\",SUM($M$7:M272)>0),AB271*V272*AF272/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J272-J271=TRUE),\"-\",IF(I272=\"Repayment Period\",(J272-J271),IF(#REF!=TRUE,(J272-J271),(J272-J271)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL272<>\"-\",AL272>0),(#REF!+$W$3)*AL272,0)","v":0},{"$f":"IF(ISERROR(X272*AJ272),\"-\",IF(AND(SUM($M$7:M272)>0,L272<>0),X272*AJ272,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z272=0,Z272=\"-\"),0,IF(I272=\"Repayment Period\",AJ272*Z272,SUM($Z$7:Z272)*AL272))","v":0},null,0,{"$f":"IF(I272=\"Starting Point\",SUM($Z$8:Z272)*AL272,IF(I272=\"Repayment Period\",Z272*AJ272,0))","v":0},null,"-","-","-","-","-",265,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I273=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I273=\"Zero Point\",I273=\"Disbursement Period\",I273=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J273=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I273=\"Disbursement Period\",'B.3 Profil splácení AWL'!I273=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I272=\"Starting Point\"),SUM($R$8:R273),AB272*($C$13/(12/(J273-J272))))))","v":"-"},"-",{"$f":"IF(AND(J273>=Disbursement_Period/2,J272<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I273=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J273=\"-\",\"-\",IF(AND(J273<=Disbursement_Period,SUM($M$7:M273)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I273=\"Disbursement Period\",I273=\"Starting Point\"),SUM($M$7:M273)>0),AB272*V273*AF273/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J273=\"-\",\"-\",IF(AND(I273=\"Repayment Period\",SUM($M$7:M273)>0),AB272*V273*AF273/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J273-J272=TRUE),\"-\",IF(I273=\"Repayment Period\",(J273-J272),IF(#REF!=TRUE,(J273-J272),(J273-J272)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL273<>\"-\",AL273>0),(#REF!+$W$3)*AL273,0)","v":0},{"$f":"IF(ISERROR(X273*AJ273),\"-\",IF(AND(SUM($M$7:M273)>0,L273<>0),X273*AJ273,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z273=0,Z273=\"-\"),0,IF(I273=\"Repayment Period\",AJ273*Z273,SUM($Z$7:Z273)*AL273))","v":0},null,0,{"$f":"IF(I273=\"Starting Point\",SUM($Z$8:Z273)*AL273,IF(I273=\"Repayment Period\",Z273*AJ273,0))","v":0},null,"-","-","-","-","-",266,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I274=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I274=\"Zero Point\",I274=\"Disbursement Period\",I274=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J274=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I274=\"Disbursement Period\",'B.3 Profil splácení AWL'!I274=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I273=\"Starting Point\"),SUM($R$8:R274),AB273*($C$13/(12/(J274-J273))))))","v":"-"},"-",{"$f":"IF(AND(J274>=Disbursement_Period/2,J273<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I274=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J274=\"-\",\"-\",IF(AND(J274<=Disbursement_Period,SUM($M$7:M274)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I274=\"Disbursement Period\",I274=\"Starting Point\"),SUM($M$7:M274)>0),AB273*V274*AF274/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J274=\"-\",\"-\",IF(AND(I274=\"Repayment Period\",SUM($M$7:M274)>0),AB273*V274*AF274/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J274-J273=TRUE),\"-\",IF(I274=\"Repayment Period\",(J274-J273),IF(#REF!=TRUE,(J274-J273),(J274-J273)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL274<>\"-\",AL274>0),(#REF!+$W$3)*AL274,0)","v":0},{"$f":"IF(ISERROR(X274*AJ274),\"-\",IF(AND(SUM($M$7:M274)>0,L274<>0),X274*AJ274,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z274=0,Z274=\"-\"),0,IF(I274=\"Repayment Period\",AJ274*Z274,SUM($Z$7:Z274)*AL274))","v":0},null,0,{"$f":"IF(I274=\"Starting Point\",SUM($Z$8:Z274)*AL274,IF(I274=\"Repayment Period\",Z274*AJ274,0))","v":0},null,"-","-","-","-","-",267,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I275=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I275=\"Zero Point\",I275=\"Disbursement Period\",I275=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J275=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I275=\"Disbursement Period\",'B.3 Profil splácení AWL'!I275=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I274=\"Starting Point\"),SUM($R$8:R275),AB274*($C$13/(12/(J275-J274))))))","v":"-"},"-",{"$f":"IF(AND(J275>=Disbursement_Period/2,J274<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I275=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J275=\"-\",\"-\",IF(AND(J275<=Disbursement_Period,SUM($M$7:M275)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I275=\"Disbursement Period\",I275=\"Starting Point\"),SUM($M$7:M275)>0),AB274*V275*AF275/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J275=\"-\",\"-\",IF(AND(I275=\"Repayment Period\",SUM($M$7:M275)>0),AB274*V275*AF275/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J275-J274=TRUE),\"-\",IF(I275=\"Repayment Period\",(J275-J274),IF(#REF!=TRUE,(J275-J274),(J275-J274)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL275<>\"-\",AL275>0),(#REF!+$W$3)*AL275,0)","v":0},{"$f":"IF(ISERROR(X275*AJ275),\"-\",IF(AND(SUM($M$7:M275)>0,L275<>0),X275*AJ275,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z275=0,Z275=\"-\"),0,IF(I275=\"Repayment Period\",AJ275*Z275,SUM($Z$7:Z275)*AL275))","v":0},null,0,{"$f":"IF(I275=\"Starting Point\",SUM($Z$8:Z275)*AL275,IF(I275=\"Repayment Period\",Z275*AJ275,0))","v":0},null,"-","-","-","-","-",268,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I276=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I276=\"Zero Point\",I276=\"Disbursement Period\",I276=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J276=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I276=\"Disbursement Period\",'B.3 Profil splácení AWL'!I276=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I275=\"Starting Point\"),SUM($R$8:R276),AB275*($C$13/(12/(J276-J275))))))","v":"-"},"-",{"$f":"IF(AND(J276>=Disbursement_Period/2,J275<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I276=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J276=\"-\",\"-\",IF(AND(J276<=Disbursement_Period,SUM($M$7:M276)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I276=\"Disbursement Period\",I276=\"Starting Point\"),SUM($M$7:M276)>0),AB275*V276*AF276/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J276=\"-\",\"-\",IF(AND(I276=\"Repayment Period\",SUM($M$7:M276)>0),AB275*V276*AF276/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J276-J275=TRUE),\"-\",IF(I276=\"Repayment Period\",(J276-J275),IF(#REF!=TRUE,(J276-J275),(J276-J275)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL276<>\"-\",AL276>0),(#REF!+$W$3)*AL276,0)","v":0},{"$f":"IF(ISERROR(X276*AJ276),\"-\",IF(AND(SUM($M$7:M276)>0,L276<>0),X276*AJ276,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z276=0,Z276=\"-\"),0,IF(I276=\"Repayment Period\",AJ276*Z276,SUM($Z$7:Z276)*AL276))","v":0},null,0,{"$f":"IF(I276=\"Starting Point\",SUM($Z$8:Z276)*AL276,IF(I276=\"Repayment Period\",Z276*AJ276,0))","v":0},null,"-","-","-","-","-",269,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I277=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I277=\"Zero Point\",I277=\"Disbursement Period\",I277=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J277=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I277=\"Disbursement Period\",'B.3 Profil splácení AWL'!I277=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I276=\"Starting Point\"),SUM($R$8:R277),AB276*($C$13/(12/(J277-J276))))))","v":"-"},"-",{"$f":"IF(AND(J277>=Disbursement_Period/2,J276<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I277=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J277=\"-\",\"-\",IF(AND(J277<=Disbursement_Period,SUM($M$7:M277)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I277=\"Disbursement Period\",I277=\"Starting Point\"),SUM($M$7:M277)>0),AB276*V277*AF277/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J277=\"-\",\"-\",IF(AND(I277=\"Repayment Period\",SUM($M$7:M277)>0),AB276*V277*AF277/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J277-J276=TRUE),\"-\",IF(I277=\"Repayment Period\",(J277-J276),IF(#REF!=TRUE,(J277-J276),(J277-J276)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL277<>\"-\",AL277>0),(#REF!+$W$3)*AL277,0)","v":0},{"$f":"IF(ISERROR(X277*AJ277),\"-\",IF(AND(SUM($M$7:M277)>0,L277<>0),X277*AJ277,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z277=0,Z277=\"-\"),0,IF(I277=\"Repayment Period\",AJ277*Z277,SUM($Z$7:Z277)*AL277))","v":0},null,0,{"$f":"IF(I277=\"Starting Point\",SUM($Z$8:Z277)*AL277,IF(I277=\"Repayment Period\",Z277*AJ277,0))","v":0},null,"-","-","-","-","-",270,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I278=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I278=\"Zero Point\",I278=\"Disbursement Period\",I278=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J278=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I278=\"Disbursement Period\",'B.3 Profil splácení AWL'!I278=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I277=\"Starting Point\"),SUM($R$8:R278),AB277*($C$13/(12/(J278-J277))))))","v":"-"},"-",{"$f":"IF(AND(J278>=Disbursement_Period/2,J277<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I278=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J278=\"-\",\"-\",IF(AND(J278<=Disbursement_Period,SUM($M$7:M278)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I278=\"Disbursement Period\",I278=\"Starting Point\"),SUM($M$7:M278)>0),AB277*V278*AF278/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J278=\"-\",\"-\",IF(AND(I278=\"Repayment Period\",SUM($M$7:M278)>0),AB277*V278*AF278/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J278-J277=TRUE),\"-\",IF(I278=\"Repayment Period\",(J278-J277),IF(#REF!=TRUE,(J278-J277),(J278-J277)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL278<>\"-\",AL278>0),(#REF!+$W$3)*AL278,0)","v":0},{"$f":"IF(ISERROR(X278*AJ278),\"-\",IF(AND(SUM($M$7:M278)>0,L278<>0),X278*AJ278,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z278=0,Z278=\"-\"),0,IF(I278=\"Repayment Period\",AJ278*Z278,SUM($Z$7:Z278)*AL278))","v":0},null,0,{"$f":"IF(I278=\"Starting Point\",SUM($Z$8:Z278)*AL278,IF(I278=\"Repayment Period\",Z278*AJ278,0))","v":0},null,"-","-","-","-","-",271,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I279=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I279=\"Zero Point\",I279=\"Disbursement Period\",I279=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J279=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I279=\"Disbursement Period\",'B.3 Profil splácení AWL'!I279=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I278=\"Starting Point\"),SUM($R$8:R279),AB278*($C$13/(12/(J279-J278))))))","v":"-"},"-",{"$f":"IF(AND(J279>=Disbursement_Period/2,J278<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I279=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J279=\"-\",\"-\",IF(AND(J279<=Disbursement_Period,SUM($M$7:M279)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I279=\"Disbursement Period\",I279=\"Starting Point\"),SUM($M$7:M279)>0),AB278*V279*AF279/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J279=\"-\",\"-\",IF(AND(I279=\"Repayment Period\",SUM($M$7:M279)>0),AB278*V279*AF279/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J279-J278=TRUE),\"-\",IF(I279=\"Repayment Period\",(J279-J278),IF(#REF!=TRUE,(J279-J278),(J279-J278)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL279<>\"-\",AL279>0),(#REF!+$W$3)*AL279,0)","v":0},{"$f":"IF(ISERROR(X279*AJ279),\"-\",IF(AND(SUM($M$7:M279)>0,L279<>0),X279*AJ279,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z279=0,Z279=\"-\"),0,IF(I279=\"Repayment Period\",AJ279*Z279,SUM($Z$7:Z279)*AL279))","v":0},null,0,{"$f":"IF(I279=\"Starting Point\",SUM($Z$8:Z279)*AL279,IF(I279=\"Repayment Period\",Z279*AJ279,0))","v":0},null,"-","-","-","-","-",272,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I280=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I280=\"Zero Point\",I280=\"Disbursement Period\",I280=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J280=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I280=\"Disbursement Period\",'B.3 Profil splácení AWL'!I280=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I279=\"Starting Point\"),SUM($R$8:R280),AB279*($C$13/(12/(J280-J279))))))","v":"-"},"-",{"$f":"IF(AND(J280>=Disbursement_Period/2,J279<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I280=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J280=\"-\",\"-\",IF(AND(J280<=Disbursement_Period,SUM($M$7:M280)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I280=\"Disbursement Period\",I280=\"Starting Point\"),SUM($M$7:M280)>0),AB279*V280*AF280/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J280=\"-\",\"-\",IF(AND(I280=\"Repayment Period\",SUM($M$7:M280)>0),AB279*V280*AF280/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J280-J279=TRUE),\"-\",IF(I280=\"Repayment Period\",(J280-J279),IF(#REF!=TRUE,(J280-J279),(J280-J279)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL280<>\"-\",AL280>0),(#REF!+$W$3)*AL280,0)","v":0},{"$f":"IF(ISERROR(X280*AJ280),\"-\",IF(AND(SUM($M$7:M280)>0,L280<>0),X280*AJ280,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z280=0,Z280=\"-\"),0,IF(I280=\"Repayment Period\",AJ280*Z280,SUM($Z$7:Z280)*AL280))","v":0},null,0,{"$f":"IF(I280=\"Starting Point\",SUM($Z$8:Z280)*AL280,IF(I280=\"Repayment Period\",Z280*AJ280,0))","v":0},null,"-","-","-","-","-",273,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I281=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I281=\"Zero Point\",I281=\"Disbursement Period\",I281=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J281=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I281=\"Disbursement Period\",'B.3 Profil splácení AWL'!I281=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I280=\"Starting Point\"),SUM($R$8:R281),AB280*($C$13/(12/(J281-J280))))))","v":"-"},"-",{"$f":"IF(AND(J281>=Disbursement_Period/2,J280<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I281=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J281=\"-\",\"-\",IF(AND(J281<=Disbursement_Period,SUM($M$7:M281)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I281=\"Disbursement Period\",I281=\"Starting Point\"),SUM($M$7:M281)>0),AB280*V281*AF281/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J281=\"-\",\"-\",IF(AND(I281=\"Repayment Period\",SUM($M$7:M281)>0),AB280*V281*AF281/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J281-J280=TRUE),\"-\",IF(I281=\"Repayment Period\",(J281-J280),IF(#REF!=TRUE,(J281-J280),(J281-J280)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL281<>\"-\",AL281>0),(#REF!+$W$3)*AL281,0)","v":0},{"$f":"IF(ISERROR(X281*AJ281),\"-\",IF(AND(SUM($M$7:M281)>0,L281<>0),X281*AJ281,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z281=0,Z281=\"-\"),0,IF(I281=\"Repayment Period\",AJ281*Z281,SUM($Z$7:Z281)*AL281))","v":0},null,0,{"$f":"IF(I281=\"Starting Point\",SUM($Z$8:Z281)*AL281,IF(I281=\"Repayment Period\",Z281*AJ281,0))","v":0},null,"-","-","-","-","-",274,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I282=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I282=\"Zero Point\",I282=\"Disbursement Period\",I282=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J282=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I282=\"Disbursement Period\",'B.3 Profil splácení AWL'!I282=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I281=\"Starting Point\"),SUM($R$8:R282),AB281*($C$13/(12/(J282-J281))))))","v":"-"},"-",{"$f":"IF(AND(J282>=Disbursement_Period/2,J281<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I282=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J282=\"-\",\"-\",IF(AND(J282<=Disbursement_Period,SUM($M$7:M282)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I282=\"Disbursement Period\",I282=\"Starting Point\"),SUM($M$7:M282)>0),AB281*V282*AF282/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J282=\"-\",\"-\",IF(AND(I282=\"Repayment Period\",SUM($M$7:M282)>0),AB281*V282*AF282/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J282-J281=TRUE),\"-\",IF(I282=\"Repayment Period\",(J282-J281),IF(#REF!=TRUE,(J282-J281),(J282-J281)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL282<>\"-\",AL282>0),(#REF!+$W$3)*AL282,0)","v":0},{"$f":"IF(ISERROR(X282*AJ282),\"-\",IF(AND(SUM($M$7:M282)>0,L282<>0),X282*AJ282,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z282=0,Z282=\"-\"),0,IF(I282=\"Repayment Period\",AJ282*Z282,SUM($Z$7:Z282)*AL282))","v":0},null,0,{"$f":"IF(I282=\"Starting Point\",SUM($Z$8:Z282)*AL282,IF(I282=\"Repayment Period\",Z282*AJ282,0))","v":0},null,"-","-","-","-","-",275,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I283=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I283=\"Zero Point\",I283=\"Disbursement Period\",I283=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J283=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I283=\"Disbursement Period\",'B.3 Profil splácení AWL'!I283=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I282=\"Starting Point\"),SUM($R$8:R283),AB282*($C$13/(12/(J283-J282))))))","v":"-"},"-",{"$f":"IF(AND(J283>=Disbursement_Period/2,J282<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I283=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J283=\"-\",\"-\",IF(AND(J283<=Disbursement_Period,SUM($M$7:M283)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I283=\"Disbursement Period\",I283=\"Starting Point\"),SUM($M$7:M283)>0),AB282*V283*AF283/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J283=\"-\",\"-\",IF(AND(I283=\"Repayment Period\",SUM($M$7:M283)>0),AB282*V283*AF283/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J283-J282=TRUE),\"-\",IF(I283=\"Repayment Period\",(J283-J282),IF(#REF!=TRUE,(J283-J282),(J283-J282)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL283<>\"-\",AL283>0),(#REF!+$W$3)*AL283,0)","v":0},{"$f":"IF(ISERROR(X283*AJ283),\"-\",IF(AND(SUM($M$7:M283)>0,L283<>0),X283*AJ283,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z283=0,Z283=\"-\"),0,IF(I283=\"Repayment Period\",AJ283*Z283,SUM($Z$7:Z283)*AL283))","v":0},null,0,{"$f":"IF(I283=\"Starting Point\",SUM($Z$8:Z283)*AL283,IF(I283=\"Repayment Period\",Z283*AJ283,0))","v":0},null,"-","-","-","-","-",276,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I284=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I284=\"Zero Point\",I284=\"Disbursement Period\",I284=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J284=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I284=\"Disbursement Period\",'B.3 Profil splácení AWL'!I284=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I283=\"Starting Point\"),SUM($R$8:R284),AB283*($C$13/(12/(J284-J283))))))","v":"-"},"-",{"$f":"IF(AND(J284>=Disbursement_Period/2,J283<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I284=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J284=\"-\",\"-\",IF(AND(J284<=Disbursement_Period,SUM($M$7:M284)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I284=\"Disbursement Period\",I284=\"Starting Point\"),SUM($M$7:M284)>0),AB283*V284*AF284/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J284=\"-\",\"-\",IF(AND(I284=\"Repayment Period\",SUM($M$7:M284)>0),AB283*V284*AF284/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J284-J283=TRUE),\"-\",IF(I284=\"Repayment Period\",(J284-J283),IF(#REF!=TRUE,(J284-J283),(J284-J283)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL284<>\"-\",AL284>0),(#REF!+$W$3)*AL284,0)","v":0},{"$f":"IF(ISERROR(X284*AJ284),\"-\",IF(AND(SUM($M$7:M284)>0,L284<>0),X284*AJ284,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z284=0,Z284=\"-\"),0,IF(I284=\"Repayment Period\",AJ284*Z284,SUM($Z$7:Z284)*AL284))","v":0},null,0,{"$f":"IF(I284=\"Starting Point\",SUM($Z$8:Z284)*AL284,IF(I284=\"Repayment Period\",Z284*AJ284,0))","v":0},null,"-","-","-","-","-",277,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I285=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I285=\"Zero Point\",I285=\"Disbursement Period\",I285=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J285=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I285=\"Disbursement Period\",'B.3 Profil splácení AWL'!I285=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I284=\"Starting Point\"),SUM($R$8:R285),AB284*($C$13/(12/(J285-J284))))))","v":"-"},"-",{"$f":"IF(AND(J285>=Disbursement_Period/2,J284<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I285=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J285=\"-\",\"-\",IF(AND(J285<=Disbursement_Period,SUM($M$7:M285)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I285=\"Disbursement Period\",I285=\"Starting Point\"),SUM($M$7:M285)>0),AB284*V285*AF285/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J285=\"-\",\"-\",IF(AND(I285=\"Repayment Period\",SUM($M$7:M285)>0),AB284*V285*AF285/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J285-J284=TRUE),\"-\",IF(I285=\"Repayment Period\",(J285-J284),IF(#REF!=TRUE,(J285-J284),(J285-J284)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL285<>\"-\",AL285>0),(#REF!+$W$3)*AL285,0)","v":0},{"$f":"IF(ISERROR(X285*AJ285),\"-\",IF(AND(SUM($M$7:M285)>0,L285<>0),X285*AJ285,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z285=0,Z285=\"-\"),0,IF(I285=\"Repayment Period\",AJ285*Z285,SUM($Z$7:Z285)*AL285))","v":0},null,0,{"$f":"IF(I285=\"Starting Point\",SUM($Z$8:Z285)*AL285,IF(I285=\"Repayment Period\",Z285*AJ285,0))","v":0},null,"-","-","-","-","-",278,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I286=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I286=\"Zero Point\",I286=\"Disbursement Period\",I286=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J286=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I286=\"Disbursement Period\",'B.3 Profil splácení AWL'!I286=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I285=\"Starting Point\"),SUM($R$8:R286),AB285*($C$13/(12/(J286-J285))))))","v":"-"},"-",{"$f":"IF(AND(J286>=Disbursement_Period/2,J285<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I286=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J286=\"-\",\"-\",IF(AND(J286<=Disbursement_Period,SUM($M$7:M286)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I286=\"Disbursement Period\",I286=\"Starting Point\"),SUM($M$7:M286)>0),AB285*V286*AF286/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J286=\"-\",\"-\",IF(AND(I286=\"Repayment Period\",SUM($M$7:M286)>0),AB285*V286*AF286/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J286-J285=TRUE),\"-\",IF(I286=\"Repayment Period\",(J286-J285),IF(#REF!=TRUE,(J286-J285),(J286-J285)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL286<>\"-\",AL286>0),(#REF!+$W$3)*AL286,0)","v":0},{"$f":"IF(ISERROR(X286*AJ286),\"-\",IF(AND(SUM($M$7:M286)>0,L286<>0),X286*AJ286,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z286=0,Z286=\"-\"),0,IF(I286=\"Repayment Period\",AJ286*Z286,SUM($Z$7:Z286)*AL286))","v":0},null,0,{"$f":"IF(I286=\"Starting Point\",SUM($Z$8:Z286)*AL286,IF(I286=\"Repayment Period\",Z286*AJ286,0))","v":0},null,"-","-","-","-","-",279,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I287=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I287=\"Zero Point\",I287=\"Disbursement Period\",I287=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J287=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I287=\"Disbursement Period\",'B.3 Profil splácení AWL'!I287=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I286=\"Starting Point\"),SUM($R$8:R287),AB286*($C$13/(12/(J287-J286))))))","v":"-"},"-",{"$f":"IF(AND(J287>=Disbursement_Period/2,J286<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I287=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J287=\"-\",\"-\",IF(AND(J287<=Disbursement_Period,SUM($M$7:M287)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I287=\"Disbursement Period\",I287=\"Starting Point\"),SUM($M$7:M287)>0),AB286*V287*AF287/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J287=\"-\",\"-\",IF(AND(I287=\"Repayment Period\",SUM($M$7:M287)>0),AB286*V287*AF287/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J287-J286=TRUE),\"-\",IF(I287=\"Repayment Period\",(J287-J286),IF(#REF!=TRUE,(J287-J286),(J287-J286)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL287<>\"-\",AL287>0),(#REF!+$W$3)*AL287,0)","v":0},{"$f":"IF(ISERROR(X287*AJ287),\"-\",IF(AND(SUM($M$7:M287)>0,L287<>0),X287*AJ287,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z287=0,Z287=\"-\"),0,IF(I287=\"Repayment Period\",AJ287*Z287,SUM($Z$7:Z287)*AL287))","v":0},null,0,{"$f":"IF(I287=\"Starting Point\",SUM($Z$8:Z287)*AL287,IF(I287=\"Repayment Period\",Z287*AJ287,0))","v":0},null,"-","-","-","-","-",280,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I288=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I288=\"Zero Point\",I288=\"Disbursement Period\",I288=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J288=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I288=\"Disbursement Period\",'B.3 Profil splácení AWL'!I288=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I287=\"Starting Point\"),SUM($R$8:R288),AB287*($C$13/(12/(J288-J287))))))","v":"-"},"-",{"$f":"IF(AND(J288>=Disbursement_Period/2,J287<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I288=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J288=\"-\",\"-\",IF(AND(J288<=Disbursement_Period,SUM($M$7:M288)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I288=\"Disbursement Period\",I288=\"Starting Point\"),SUM($M$7:M288)>0),AB287*V288*AF288/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J288=\"-\",\"-\",IF(AND(I288=\"Repayment Period\",SUM($M$7:M288)>0),AB287*V288*AF288/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J288-J287=TRUE),\"-\",IF(I288=\"Repayment Period\",(J288-J287),IF(#REF!=TRUE,(J288-J287),(J288-J287)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL288<>\"-\",AL288>0),(#REF!+$W$3)*AL288,0)","v":0},{"$f":"IF(ISERROR(X288*AJ288),\"-\",IF(AND(SUM($M$7:M288)>0,L288<>0),X288*AJ288,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z288=0,Z288=\"-\"),0,IF(I288=\"Repayment Period\",AJ288*Z288,SUM($Z$7:Z288)*AL288))","v":0},null,0,{"$f":"IF(I288=\"Starting Point\",SUM($Z$8:Z288)*AL288,IF(I288=\"Repayment Period\",Z288*AJ288,0))","v":0},null,"-","-","-","-","-",281,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I289=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I289=\"Zero Point\",I289=\"Disbursement Period\",I289=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J289=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I289=\"Disbursement Period\",'B.3 Profil splácení AWL'!I289=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I288=\"Starting Point\"),SUM($R$8:R289),AB288*($C$13/(12/(J289-J288))))))","v":"-"},"-",{"$f":"IF(AND(J289>=Disbursement_Period/2,J288<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I289=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J289=\"-\",\"-\",IF(AND(J289<=Disbursement_Period,SUM($M$7:M289)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I289=\"Disbursement Period\",I289=\"Starting Point\"),SUM($M$7:M289)>0),AB288*V289*AF289/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J289=\"-\",\"-\",IF(AND(I289=\"Repayment Period\",SUM($M$7:M289)>0),AB288*V289*AF289/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J289-J288=TRUE),\"-\",IF(I289=\"Repayment Period\",(J289-J288),IF(#REF!=TRUE,(J289-J288),(J289-J288)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL289<>\"-\",AL289>0),(#REF!+$W$3)*AL289,0)","v":0},{"$f":"IF(ISERROR(X289*AJ289),\"-\",IF(AND(SUM($M$7:M289)>0,L289<>0),X289*AJ289,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z289=0,Z289=\"-\"),0,IF(I289=\"Repayment Period\",AJ289*Z289,SUM($Z$7:Z289)*AL289))","v":0},null,0,{"$f":"IF(I289=\"Starting Point\",SUM($Z$8:Z289)*AL289,IF(I289=\"Repayment Period\",Z289*AJ289,0))","v":0},null,"-","-","-","-","-",282,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I290=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I290=\"Zero Point\",I290=\"Disbursement Period\",I290=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J290=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I290=\"Disbursement Period\",'B.3 Profil splácení AWL'!I290=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I289=\"Starting Point\"),SUM($R$8:R290),AB289*($C$13/(12/(J290-J289))))))","v":"-"},"-",{"$f":"IF(AND(J290>=Disbursement_Period/2,J289<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I290=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J290=\"-\",\"-\",IF(AND(J290<=Disbursement_Period,SUM($M$7:M290)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I290=\"Disbursement Period\",I290=\"Starting Point\"),SUM($M$7:M290)>0),AB289*V290*AF290/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J290=\"-\",\"-\",IF(AND(I290=\"Repayment Period\",SUM($M$7:M290)>0),AB289*V290*AF290/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J290-J289=TRUE),\"-\",IF(I290=\"Repayment Period\",(J290-J289),IF(#REF!=TRUE,(J290-J289),(J290-J289)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL290<>\"-\",AL290>0),(#REF!+$W$3)*AL290,0)","v":0},{"$f":"IF(ISERROR(X290*AJ290),\"-\",IF(AND(SUM($M$7:M290)>0,L290<>0),X290*AJ290,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z290=0,Z290=\"-\"),0,IF(I290=\"Repayment Period\",AJ290*Z290,SUM($Z$7:Z290)*AL290))","v":0},null,0,{"$f":"IF(I290=\"Starting Point\",SUM($Z$8:Z290)*AL290,IF(I290=\"Repayment Period\",Z290*AJ290,0))","v":0},null,"-","-","-","-","-",283,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I291=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I291=\"Zero Point\",I291=\"Disbursement Period\",I291=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J291=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I291=\"Disbursement Period\",'B.3 Profil splácení AWL'!I291=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I290=\"Starting Point\"),SUM($R$8:R291),AB290*($C$13/(12/(J291-J290))))))","v":"-"},"-",{"$f":"IF(AND(J291>=Disbursement_Period/2,J290<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I291=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J291=\"-\",\"-\",IF(AND(J291<=Disbursement_Period,SUM($M$7:M291)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I291=\"Disbursement Period\",I291=\"Starting Point\"),SUM($M$7:M291)>0),AB290*V291*AF291/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J291=\"-\",\"-\",IF(AND(I291=\"Repayment Period\",SUM($M$7:M291)>0),AB290*V291*AF291/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J291-J290=TRUE),\"-\",IF(I291=\"Repayment Period\",(J291-J290),IF(#REF!=TRUE,(J291-J290),(J291-J290)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL291<>\"-\",AL291>0),(#REF!+$W$3)*AL291,0)","v":0},{"$f":"IF(ISERROR(X291*AJ291),\"-\",IF(AND(SUM($M$7:M291)>0,L291<>0),X291*AJ291,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z291=0,Z291=\"-\"),0,IF(I291=\"Repayment Period\",AJ291*Z291,SUM($Z$7:Z291)*AL291))","v":0},null,0,{"$f":"IF(I291=\"Starting Point\",SUM($Z$8:Z291)*AL291,IF(I291=\"Repayment Period\",Z291*AJ291,0))","v":0},null,"-","-","-","-","-",284,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I292=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I292=\"Zero Point\",I292=\"Disbursement Period\",I292=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J292=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I292=\"Disbursement Period\",'B.3 Profil splácení AWL'!I292=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I291=\"Starting Point\"),SUM($R$8:R292),AB291*($C$13/(12/(J292-J291))))))","v":"-"},"-",{"$f":"IF(AND(J292>=Disbursement_Period/2,J291<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I292=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J292=\"-\",\"-\",IF(AND(J292<=Disbursement_Period,SUM($M$7:M292)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I292=\"Disbursement Period\",I292=\"Starting Point\"),SUM($M$7:M292)>0),AB291*V292*AF292/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J292=\"-\",\"-\",IF(AND(I292=\"Repayment Period\",SUM($M$7:M292)>0),AB291*V292*AF292/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J292-J291=TRUE),\"-\",IF(I292=\"Repayment Period\",(J292-J291),IF(#REF!=TRUE,(J292-J291),(J292-J291)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL292<>\"-\",AL292>0),(#REF!+$W$3)*AL292,0)","v":0},{"$f":"IF(ISERROR(X292*AJ292),\"-\",IF(AND(SUM($M$7:M292)>0,L292<>0),X292*AJ292,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z292=0,Z292=\"-\"),0,IF(I292=\"Repayment Period\",AJ292*Z292,SUM($Z$7:Z292)*AL292))","v":0},null,0,{"$f":"IF(I292=\"Starting Point\",SUM($Z$8:Z292)*AL292,IF(I292=\"Repayment Period\",Z292*AJ292,0))","v":0},null,"-","-","-","-","-",285,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I293=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I293=\"Zero Point\",I293=\"Disbursement Period\",I293=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J293=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I293=\"Disbursement Period\",'B.3 Profil splácení AWL'!I293=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I292=\"Starting Point\"),SUM($R$8:R293),AB292*($C$13/(12/(J293-J292))))))","v":"-"},"-",{"$f":"IF(AND(J293>=Disbursement_Period/2,J292<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I293=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J293=\"-\",\"-\",IF(AND(J293<=Disbursement_Period,SUM($M$7:M293)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I293=\"Disbursement Period\",I293=\"Starting Point\"),SUM($M$7:M293)>0),AB292*V293*AF293/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J293=\"-\",\"-\",IF(AND(I293=\"Repayment Period\",SUM($M$7:M293)>0),AB292*V293*AF293/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J293-J292=TRUE),\"-\",IF(I293=\"Repayment Period\",(J293-J292),IF(#REF!=TRUE,(J293-J292),(J293-J292)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL293<>\"-\",AL293>0),(#REF!+$W$3)*AL293,0)","v":0},{"$f":"IF(ISERROR(X293*AJ293),\"-\",IF(AND(SUM($M$7:M293)>0,L293<>0),X293*AJ293,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z293=0,Z293=\"-\"),0,IF(I293=\"Repayment Period\",AJ293*Z293,SUM($Z$7:Z293)*AL293))","v":0},null,0,{"$f":"IF(I293=\"Starting Point\",SUM($Z$8:Z293)*AL293,IF(I293=\"Repayment Period\",Z293*AJ293,0))","v":0},null,"-","-","-","-","-",286,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I294=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I294=\"Zero Point\",I294=\"Disbursement Period\",I294=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J294=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I294=\"Disbursement Period\",'B.3 Profil splácení AWL'!I294=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I293=\"Starting Point\"),SUM($R$8:R294),AB293*($C$13/(12/(J294-J293))))))","v":"-"},"-",{"$f":"IF(AND(J294>=Disbursement_Period/2,J293<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I294=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J294=\"-\",\"-\",IF(AND(J294<=Disbursement_Period,SUM($M$7:M294)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I294=\"Disbursement Period\",I294=\"Starting Point\"),SUM($M$7:M294)>0),AB293*V294*AF294/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J294=\"-\",\"-\",IF(AND(I294=\"Repayment Period\",SUM($M$7:M294)>0),AB293*V294*AF294/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J294-J293=TRUE),\"-\",IF(I294=\"Repayment Period\",(J294-J293),IF(#REF!=TRUE,(J294-J293),(J294-J293)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL294<>\"-\",AL294>0),(#REF!+$W$3)*AL294,0)","v":0},{"$f":"IF(ISERROR(X294*AJ294),\"-\",IF(AND(SUM($M$7:M294)>0,L294<>0),X294*AJ294,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z294=0,Z294=\"-\"),0,IF(I294=\"Repayment Period\",AJ294*Z294,SUM($Z$7:Z294)*AL294))","v":0},null,0,{"$f":"IF(I294=\"Starting Point\",SUM($Z$8:Z294)*AL294,IF(I294=\"Repayment Period\",Z294*AJ294,0))","v":0},null,"-","-","-","-","-",287,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I295=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I295=\"Zero Point\",I295=\"Disbursement Period\",I295=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J295=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I295=\"Disbursement Period\",'B.3 Profil splácení AWL'!I295=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I294=\"Starting Point\"),SUM($R$8:R295),AB294*($C$13/(12/(J295-J294))))))","v":"-"},"-",{"$f":"IF(AND(J295>=Disbursement_Period/2,J294<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I295=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J295=\"-\",\"-\",IF(AND(J295<=Disbursement_Period,SUM($M$7:M295)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I295=\"Disbursement Period\",I295=\"Starting Point\"),SUM($M$7:M295)>0),AB294*V295*AF295/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J295=\"-\",\"-\",IF(AND(I295=\"Repayment Period\",SUM($M$7:M295)>0),AB294*V295*AF295/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J295-J294=TRUE),\"-\",IF(I295=\"Repayment Period\",(J295-J294),IF(#REF!=TRUE,(J295-J294),(J295-J294)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL295<>\"-\",AL295>0),(#REF!+$W$3)*AL295,0)","v":0},{"$f":"IF(ISERROR(X295*AJ295),\"-\",IF(AND(SUM($M$7:M295)>0,L295<>0),X295*AJ295,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z295=0,Z295=\"-\"),0,IF(I295=\"Repayment Period\",AJ295*Z295,SUM($Z$7:Z295)*AL295))","v":0},null,0,{"$f":"IF(I295=\"Starting Point\",SUM($Z$8:Z295)*AL295,IF(I295=\"Repayment Period\",Z295*AJ295,0))","v":0},null,"-","-","-","-","-",288,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I296=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I296=\"Zero Point\",I296=\"Disbursement Period\",I296=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J296=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I296=\"Disbursement Period\",'B.3 Profil splácení AWL'!I296=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I295=\"Starting Point\"),SUM($R$8:R296),AB295*($C$13/(12/(J296-J295))))))","v":"-"},"-",{"$f":"IF(AND(J296>=Disbursement_Period/2,J295<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I296=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J296=\"-\",\"-\",IF(AND(J296<=Disbursement_Period,SUM($M$7:M296)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I296=\"Disbursement Period\",I296=\"Starting Point\"),SUM($M$7:M296)>0),AB295*V296*AF296/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J296=\"-\",\"-\",IF(AND(I296=\"Repayment Period\",SUM($M$7:M296)>0),AB295*V296*AF296/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J296-J295=TRUE),\"-\",IF(I296=\"Repayment Period\",(J296-J295),IF(#REF!=TRUE,(J296-J295),(J296-J295)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL296<>\"-\",AL296>0),(#REF!+$W$3)*AL296,0)","v":0},{"$f":"IF(ISERROR(X296*AJ296),\"-\",IF(AND(SUM($M$7:M296)>0,L296<>0),X296*AJ296,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z296=0,Z296=\"-\"),0,IF(I296=\"Repayment Period\",AJ296*Z296,SUM($Z$7:Z296)*AL296))","v":0},null,0,{"$f":"IF(I296=\"Starting Point\",SUM($Z$8:Z296)*AL296,IF(I296=\"Repayment Period\",Z296*AJ296,0))","v":0},null,"-","-","-","-","-",289,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I297=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I297=\"Zero Point\",I297=\"Disbursement Period\",I297=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J297=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I297=\"Disbursement Period\",'B.3 Profil splácení AWL'!I297=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I296=\"Starting Point\"),SUM($R$8:R297),AB296*($C$13/(12/(J297-J296))))))","v":"-"},"-",{"$f":"IF(AND(J297>=Disbursement_Period/2,J296<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I297=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J297=\"-\",\"-\",IF(AND(J297<=Disbursement_Period,SUM($M$7:M297)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I297=\"Disbursement Period\",I297=\"Starting Point\"),SUM($M$7:M297)>0),AB296*V297*AF297/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J297=\"-\",\"-\",IF(AND(I297=\"Repayment Period\",SUM($M$7:M297)>0),AB296*V297*AF297/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J297-J296=TRUE),\"-\",IF(I297=\"Repayment Period\",(J297-J296),IF(#REF!=TRUE,(J297-J296),(J297-J296)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL297<>\"-\",AL297>0),(#REF!+$W$3)*AL297,0)","v":0},{"$f":"IF(ISERROR(X297*AJ297),\"-\",IF(AND(SUM($M$7:M297)>0,L297<>0),X297*AJ297,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z297=0,Z297=\"-\"),0,IF(I297=\"Repayment Period\",AJ297*Z297,SUM($Z$7:Z297)*AL297))","v":0},null,0,{"$f":"IF(I297=\"Starting Point\",SUM($Z$8:Z297)*AL297,IF(I297=\"Repayment Period\",Z297*AJ297,0))","v":0},null,"-","-","-","-","-",290,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I298=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I298=\"Zero Point\",I298=\"Disbursement Period\",I298=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J298=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I298=\"Disbursement Period\",'B.3 Profil splácení AWL'!I298=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I297=\"Starting Point\"),SUM($R$8:R298),AB297*($C$13/(12/(J298-J297))))))","v":"-"},"-",{"$f":"IF(AND(J298>=Disbursement_Period/2,J297<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I298=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J298=\"-\",\"-\",IF(AND(J298<=Disbursement_Period,SUM($M$7:M298)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I298=\"Disbursement Period\",I298=\"Starting Point\"),SUM($M$7:M298)>0),AB297*V298*AF298/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J298=\"-\",\"-\",IF(AND(I298=\"Repayment Period\",SUM($M$7:M298)>0),AB297*V298*AF298/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J298-J297=TRUE),\"-\",IF(I298=\"Repayment Period\",(J298-J297),IF(#REF!=TRUE,(J298-J297),(J298-J297)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL298<>\"-\",AL298>0),(#REF!+$W$3)*AL298,0)","v":0},{"$f":"IF(ISERROR(X298*AJ298),\"-\",IF(AND(SUM($M$7:M298)>0,L298<>0),X298*AJ298,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z298=0,Z298=\"-\"),0,IF(I298=\"Repayment Period\",AJ298*Z298,SUM($Z$7:Z298)*AL298))","v":0},null,0,{"$f":"IF(I298=\"Starting Point\",SUM($Z$8:Z298)*AL298,IF(I298=\"Repayment Period\",Z298*AJ298,0))","v":0},null,"-","-","-","-","-",291,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I299=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I299=\"Zero Point\",I299=\"Disbursement Period\",I299=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J299=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I299=\"Disbursement Period\",'B.3 Profil splácení AWL'!I299=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I298=\"Starting Point\"),SUM($R$8:R299),AB298*($C$13/(12/(J299-J298))))))","v":"-"},"-",{"$f":"IF(AND(J299>=Disbursement_Period/2,J298<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I299=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J299=\"-\",\"-\",IF(AND(J299<=Disbursement_Period,SUM($M$7:M299)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I299=\"Disbursement Period\",I299=\"Starting Point\"),SUM($M$7:M299)>0),AB298*V299*AF299/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J299=\"-\",\"-\",IF(AND(I299=\"Repayment Period\",SUM($M$7:M299)>0),AB298*V299*AF299/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J299-J298=TRUE),\"-\",IF(I299=\"Repayment Period\",(J299-J298),IF(#REF!=TRUE,(J299-J298),(J299-J298)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL299<>\"-\",AL299>0),(#REF!+$W$3)*AL299,0)","v":0},{"$f":"IF(ISERROR(X299*AJ299),\"-\",IF(AND(SUM($M$7:M299)>0,L299<>0),X299*AJ299,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z299=0,Z299=\"-\"),0,IF(I299=\"Repayment Period\",AJ299*Z299,SUM($Z$7:Z299)*AL299))","v":0},null,0,{"$f":"IF(I299=\"Starting Point\",SUM($Z$8:Z299)*AL299,IF(I299=\"Repayment Period\",Z299*AJ299,0))","v":0},null,"-","-","-","-","-",292,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I300=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I300=\"Zero Point\",I300=\"Disbursement Period\",I300=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J300=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I300=\"Disbursement Period\",'B.3 Profil splácení AWL'!I300=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I299=\"Starting Point\"),SUM($R$8:R300),AB299*($C$13/(12/(J300-J299))))))","v":"-"},"-",{"$f":"IF(AND(J300>=Disbursement_Period/2,J299<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I300=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J300=\"-\",\"-\",IF(AND(J300<=Disbursement_Period,SUM($M$7:M300)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I300=\"Disbursement Period\",I300=\"Starting Point\"),SUM($M$7:M300)>0),AB299*V300*AF300/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J300=\"-\",\"-\",IF(AND(I300=\"Repayment Period\",SUM($M$7:M300)>0),AB299*V300*AF300/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J300-J299=TRUE),\"-\",IF(I300=\"Repayment Period\",(J300-J299),IF(#REF!=TRUE,(J300-J299),(J300-J299)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL300<>\"-\",AL300>0),(#REF!+$W$3)*AL300,0)","v":0},{"$f":"IF(ISERROR(X300*AJ300),\"-\",IF(AND(SUM($M$7:M300)>0,L300<>0),X300*AJ300,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z300=0,Z300=\"-\"),0,IF(I300=\"Repayment Period\",AJ300*Z300,SUM($Z$7:Z300)*AL300))","v":0},null,0,{"$f":"IF(I300=\"Starting Point\",SUM($Z$8:Z300)*AL300,IF(I300=\"Repayment Period\",Z300*AJ300,0))","v":0},null,"-","-","-","-","-",293,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I301=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I301=\"Zero Point\",I301=\"Disbursement Period\",I301=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J301=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I301=\"Disbursement Period\",'B.3 Profil splácení AWL'!I301=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I300=\"Starting Point\"),SUM($R$8:R301),AB300*($C$13/(12/(J301-J300))))))","v":"-"},"-",{"$f":"IF(AND(J301>=Disbursement_Period/2,J300<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I301=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J301=\"-\",\"-\",IF(AND(J301<=Disbursement_Period,SUM($M$7:M301)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I301=\"Disbursement Period\",I301=\"Starting Point\"),SUM($M$7:M301)>0),AB300*V301*AF301/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J301=\"-\",\"-\",IF(AND(I301=\"Repayment Period\",SUM($M$7:M301)>0),AB300*V301*AF301/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J301-J300=TRUE),\"-\",IF(I301=\"Repayment Period\",(J301-J300),IF(#REF!=TRUE,(J301-J300),(J301-J300)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL301<>\"-\",AL301>0),(#REF!+$W$3)*AL301,0)","v":0},{"$f":"IF(ISERROR(X301*AJ301),\"-\",IF(AND(SUM($M$7:M301)>0,L301<>0),X301*AJ301,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z301=0,Z301=\"-\"),0,IF(I301=\"Repayment Period\",AJ301*Z301,SUM($Z$7:Z301)*AL301))","v":0},null,0,{"$f":"IF(I301=\"Starting Point\",SUM($Z$8:Z301)*AL301,IF(I301=\"Repayment Period\",Z301*AJ301,0))","v":0},null,"-","-","-","-","-",294,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I302=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I302=\"Zero Point\",I302=\"Disbursement Period\",I302=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J302=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I302=\"Disbursement Period\",'B.3 Profil splácení AWL'!I302=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I301=\"Starting Point\"),SUM($R$8:R302),AB301*($C$13/(12/(J302-J301))))))","v":"-"},"-",{"$f":"IF(AND(J302>=Disbursement_Period/2,J301<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I302=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J302=\"-\",\"-\",IF(AND(J302<=Disbursement_Period,SUM($M$7:M302)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I302=\"Disbursement Period\",I302=\"Starting Point\"),SUM($M$7:M302)>0),AB301*V302*AF302/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J302=\"-\",\"-\",IF(AND(I302=\"Repayment Period\",SUM($M$7:M302)>0),AB301*V302*AF302/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J302-J301=TRUE),\"-\",IF(I302=\"Repayment Period\",(J302-J301),IF(#REF!=TRUE,(J302-J301),(J302-J301)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL302<>\"-\",AL302>0),(#REF!+$W$3)*AL302,0)","v":0},{"$f":"IF(ISERROR(X302*AJ302),\"-\",IF(AND(SUM($M$7:M302)>0,L302<>0),X302*AJ302,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z302=0,Z302=\"-\"),0,IF(I302=\"Repayment Period\",AJ302*Z302,SUM($Z$7:Z302)*AL302))","v":0},null,0,{"$f":"IF(I302=\"Starting Point\",SUM($Z$8:Z302)*AL302,IF(I302=\"Repayment Period\",Z302*AJ302,0))","v":0},null,"-","-","-","-","-",295,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I303=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I303=\"Zero Point\",I303=\"Disbursement Period\",I303=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J303=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I303=\"Disbursement Period\",'B.3 Profil splácení AWL'!I303=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I302=\"Starting Point\"),SUM($R$8:R303),AB302*($C$13/(12/(J303-J302))))))","v":"-"},"-",{"$f":"IF(AND(J303>=Disbursement_Period/2,J302<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I303=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J303=\"-\",\"-\",IF(AND(J303<=Disbursement_Period,SUM($M$7:M303)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I303=\"Disbursement Period\",I303=\"Starting Point\"),SUM($M$7:M303)>0),AB302*V303*AF303/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J303=\"-\",\"-\",IF(AND(I303=\"Repayment Period\",SUM($M$7:M303)>0),AB302*V303*AF303/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J303-J302=TRUE),\"-\",IF(I303=\"Repayment Period\",(J303-J302),IF(#REF!=TRUE,(J303-J302),(J303-J302)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL303<>\"-\",AL303>0),(#REF!+$W$3)*AL303,0)","v":0},{"$f":"IF(ISERROR(X303*AJ303),\"-\",IF(AND(SUM($M$7:M303)>0,L303<>0),X303*AJ303,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z303=0,Z303=\"-\"),0,IF(I303=\"Repayment Period\",AJ303*Z303,SUM($Z$7:Z303)*AL303))","v":0},null,0,{"$f":"IF(I303=\"Starting Point\",SUM($Z$8:Z303)*AL303,IF(I303=\"Repayment Period\",Z303*AJ303,0))","v":0},null,"-","-","-","-","-",296,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I304=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I304=\"Zero Point\",I304=\"Disbursement Period\",I304=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J304=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I304=\"Disbursement Period\",'B.3 Profil splácení AWL'!I304=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I303=\"Starting Point\"),SUM($R$8:R304),AB303*($C$13/(12/(J304-J303))))))","v":"-"},"-",{"$f":"IF(AND(J304>=Disbursement_Period/2,J303<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I304=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J304=\"-\",\"-\",IF(AND(J304<=Disbursement_Period,SUM($M$7:M304)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I304=\"Disbursement Period\",I304=\"Starting Point\"),SUM($M$7:M304)>0),AB303*V304*AF304/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J304=\"-\",\"-\",IF(AND(I304=\"Repayment Period\",SUM($M$7:M304)>0),AB303*V304*AF304/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J304-J303=TRUE),\"-\",IF(I304=\"Repayment Period\",(J304-J303),IF(#REF!=TRUE,(J304-J303),(J304-J303)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL304<>\"-\",AL304>0),(#REF!+$W$3)*AL304,0)","v":0},{"$f":"IF(ISERROR(X304*AJ304),\"-\",IF(AND(SUM($M$7:M304)>0,L304<>0),X304*AJ304,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z304=0,Z304=\"-\"),0,IF(I304=\"Repayment Period\",AJ304*Z304,SUM($Z$7:Z304)*AL304))","v":0},null,0,{"$f":"IF(I304=\"Starting Point\",SUM($Z$8:Z304)*AL304,IF(I304=\"Repayment Period\",Z304*AJ304,0))","v":0},null,"-","-","-","-","-",297,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I305=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I305=\"Zero Point\",I305=\"Disbursement Period\",I305=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J305=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I305=\"Disbursement Period\",'B.3 Profil splácení AWL'!I305=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I304=\"Starting Point\"),SUM($R$8:R305),AB304*($C$13/(12/(J305-J304))))))","v":"-"},"-",{"$f":"IF(AND(J305>=Disbursement_Period/2,J304<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I305=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J305=\"-\",\"-\",IF(AND(J305<=Disbursement_Period,SUM($M$7:M305)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I305=\"Disbursement Period\",I305=\"Starting Point\"),SUM($M$7:M305)>0),AB304*V305*AF305/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J305=\"-\",\"-\",IF(AND(I305=\"Repayment Period\",SUM($M$7:M305)>0),AB304*V305*AF305/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J305-J304=TRUE),\"-\",IF(I305=\"Repayment Period\",(J305-J304),IF(#REF!=TRUE,(J305-J304),(J305-J304)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL305<>\"-\",AL305>0),(#REF!+$W$3)*AL305,0)","v":0},{"$f":"IF(ISERROR(X305*AJ305),\"-\",IF(AND(SUM($M$7:M305)>0,L305<>0),X305*AJ305,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z305=0,Z305=\"-\"),0,IF(I305=\"Repayment Period\",AJ305*Z305,SUM($Z$7:Z305)*AL305))","v":0},null,0,{"$f":"IF(I305=\"Starting Point\",SUM($Z$8:Z305)*AL305,IF(I305=\"Repayment Period\",Z305*AJ305,0))","v":0},null,"-","-","-","-","-",298,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I306=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I306=\"Zero Point\",I306=\"Disbursement Period\",I306=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J306=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I306=\"Disbursement Period\",'B.3 Profil splácení AWL'!I306=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I305=\"Starting Point\"),SUM($R$8:R306),AB305*($C$13/(12/(J306-J305))))))","v":"-"},"-",{"$f":"IF(AND(J306>=Disbursement_Period/2,J305<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I306=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J306=\"-\",\"-\",IF(AND(J306<=Disbursement_Period,SUM($M$7:M306)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I306=\"Disbursement Period\",I306=\"Starting Point\"),SUM($M$7:M306)>0),AB305*V306*AF306/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J306=\"-\",\"-\",IF(AND(I306=\"Repayment Period\",SUM($M$7:M306)>0),AB305*V306*AF306/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J306-J305=TRUE),\"-\",IF(I306=\"Repayment Period\",(J306-J305),IF(#REF!=TRUE,(J306-J305),(J306-J305)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL306<>\"-\",AL306>0),(#REF!+$W$3)*AL306,0)","v":0},{"$f":"IF(ISERROR(X306*AJ306),\"-\",IF(AND(SUM($M$7:M306)>0,L306<>0),X306*AJ306,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z306=0,Z306=\"-\"),0,IF(I306=\"Repayment Period\",AJ306*Z306,SUM($Z$7:Z306)*AL306))","v":0},null,0,{"$f":"IF(I306=\"Starting Point\",SUM($Z$8:Z306)*AL306,IF(I306=\"Repayment Period\",Z306*AJ306,0))","v":0},null,"-","-","-","-","-",299,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I307=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I307=\"Zero Point\",I307=\"Disbursement Period\",I307=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J307=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I307=\"Disbursement Period\",'B.3 Profil splácení AWL'!I307=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I306=\"Starting Point\"),SUM($R$8:R307),AB306*($C$13/(12/(J307-J306))))))","v":"-"},"-",{"$f":"IF(AND(J307>=Disbursement_Period/2,J306<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I307=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J307=\"-\",\"-\",IF(AND(J307<=Disbursement_Period,SUM($M$7:M307)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I307=\"Disbursement Period\",I307=\"Starting Point\"),SUM($M$7:M307)>0),AB306*V307*AF307/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J307=\"-\",\"-\",IF(AND(I307=\"Repayment Period\",SUM($M$7:M307)>0),AB306*V307*AF307/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J307-J306=TRUE),\"-\",IF(I307=\"Repayment Period\",(J307-J306),IF(#REF!=TRUE,(J307-J306),(J307-J306)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL307<>\"-\",AL307>0),(#REF!+$W$3)*AL307,0)","v":0},{"$f":"IF(ISERROR(X307*AJ307),\"-\",IF(AND(SUM($M$7:M307)>0,L307<>0),X307*AJ307,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z307=0,Z307=\"-\"),0,IF(I307=\"Repayment Period\",AJ307*Z307,SUM($Z$7:Z307)*AL307))","v":0},null,0,{"$f":"IF(I307=\"Starting Point\",SUM($Z$8:Z307)*AL307,IF(I307=\"Repayment Period\",Z307*AJ307,0))","v":0},null,"-","-","-","-","-",300,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I308=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I308=\"Zero Point\",I308=\"Disbursement Period\",I308=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J308=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I308=\"Disbursement Period\",'B.3 Profil splácení AWL'!I308=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I307=\"Starting Point\"),SUM($R$8:R308),AB307*($C$13/(12/(J308-J307))))))","v":"-"},"-",{"$f":"IF(AND(J308>=Disbursement_Period/2,J307<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I308=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J308=\"-\",\"-\",IF(AND(J308<=Disbursement_Period,SUM($M$7:M308)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I308=\"Disbursement Period\",I308=\"Starting Point\"),SUM($M$7:M308)>0),AB307*V308*AF308/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J308=\"-\",\"-\",IF(AND(I308=\"Repayment Period\",SUM($M$7:M308)>0),AB307*V308*AF308/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J308-J307=TRUE),\"-\",IF(I308=\"Repayment Period\",(J308-J307),IF(#REF!=TRUE,(J308-J307),(J308-J307)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL308<>\"-\",AL308>0),(#REF!+$W$3)*AL308,0)","v":0},{"$f":"IF(ISERROR(X308*AJ308),\"-\",IF(AND(SUM($M$7:M308)>0,L308<>0),X308*AJ308,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z308=0,Z308=\"-\"),0,IF(I308=\"Repayment Period\",AJ308*Z308,SUM($Z$7:Z308)*AL308))","v":0},null,0,{"$f":"IF(I308=\"Starting Point\",SUM($Z$8:Z308)*AL308,IF(I308=\"Repayment Period\",Z308*AJ308,0))","v":0},null,"-","-","-","-","-",301,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I309=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I309=\"Zero Point\",I309=\"Disbursement Period\",I309=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J309=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I309=\"Disbursement Period\",'B.3 Profil splácení AWL'!I309=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I308=\"Starting Point\"),SUM($R$8:R309),AB308*($C$13/(12/(J309-J308))))))","v":"-"},"-",{"$f":"IF(AND(J309>=Disbursement_Period/2,J308<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I309=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J309=\"-\",\"-\",IF(AND(J309<=Disbursement_Period,SUM($M$7:M309)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I309=\"Disbursement Period\",I309=\"Starting Point\"),SUM($M$7:M309)>0),AB308*V309*AF309/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J309=\"-\",\"-\",IF(AND(I309=\"Repayment Period\",SUM($M$7:M309)>0),AB308*V309*AF309/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J309-J308=TRUE),\"-\",IF(I309=\"Repayment Period\",(J309-J308),IF(#REF!=TRUE,(J309-J308),(J309-J308)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL309<>\"-\",AL309>0),(#REF!+$W$3)*AL309,0)","v":0},{"$f":"IF(ISERROR(X309*AJ309),\"-\",IF(AND(SUM($M$7:M309)>0,L309<>0),X309*AJ309,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z309=0,Z309=\"-\"),0,IF(I309=\"Repayment Period\",AJ309*Z309,SUM($Z$7:Z309)*AL309))","v":0},null,0,{"$f":"IF(I309=\"Starting Point\",SUM($Z$8:Z309)*AL309,IF(I309=\"Repayment Period\",Z309*AJ309,0))","v":0},null,"-","-","-","-","-",302,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I310=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I310=\"Zero Point\",I310=\"Disbursement Period\",I310=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J310=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I310=\"Disbursement Period\",'B.3 Profil splácení AWL'!I310=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I309=\"Starting Point\"),SUM($R$8:R310),AB309*($C$13/(12/(J310-J309))))))","v":"-"},"-",{"$f":"IF(AND(J310>=Disbursement_Period/2,J309<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I310=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J310=\"-\",\"-\",IF(AND(J310<=Disbursement_Period,SUM($M$7:M310)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I310=\"Disbursement Period\",I310=\"Starting Point\"),SUM($M$7:M310)>0),AB309*V310*AF310/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J310=\"-\",\"-\",IF(AND(I310=\"Repayment Period\",SUM($M$7:M310)>0),AB309*V310*AF310/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J310-J309=TRUE),\"-\",IF(I310=\"Repayment Period\",(J310-J309),IF(#REF!=TRUE,(J310-J309),(J310-J309)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL310<>\"-\",AL310>0),(#REF!+$W$3)*AL310,0)","v":0},{"$f":"IF(ISERROR(X310*AJ310),\"-\",IF(AND(SUM($M$7:M310)>0,L310<>0),X310*AJ310,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z310=0,Z310=\"-\"),0,IF(I310=\"Repayment Period\",AJ310*Z310,SUM($Z$7:Z310)*AL310))","v":0},null,0,{"$f":"IF(I310=\"Starting Point\",SUM($Z$8:Z310)*AL310,IF(I310=\"Repayment Period\",Z310*AJ310,0))","v":0},null,"-","-","-","-","-",303,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I311=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I311=\"Zero Point\",I311=\"Disbursement Period\",I311=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J311=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I311=\"Disbursement Period\",'B.3 Profil splácení AWL'!I311=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I310=\"Starting Point\"),SUM($R$8:R311),AB310*($C$13/(12/(J311-J310))))))","v":"-"},"-",{"$f":"IF(AND(J311>=Disbursement_Period/2,J310<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I311=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J311=\"-\",\"-\",IF(AND(J311<=Disbursement_Period,SUM($M$7:M311)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I311=\"Disbursement Period\",I311=\"Starting Point\"),SUM($M$7:M311)>0),AB310*V311*AF311/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J311=\"-\",\"-\",IF(AND(I311=\"Repayment Period\",SUM($M$7:M311)>0),AB310*V311*AF311/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J311-J310=TRUE),\"-\",IF(I311=\"Repayment Period\",(J311-J310),IF(#REF!=TRUE,(J311-J310),(J311-J310)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL311<>\"-\",AL311>0),(#REF!+$W$3)*AL311,0)","v":0},{"$f":"IF(ISERROR(X311*AJ311),\"-\",IF(AND(SUM($M$7:M311)>0,L311<>0),X311*AJ311,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z311=0,Z311=\"-\"),0,IF(I311=\"Repayment Period\",AJ311*Z311,SUM($Z$7:Z311)*AL311))","v":0},null,0,{"$f":"IF(I311=\"Starting Point\",SUM($Z$8:Z311)*AL311,IF(I311=\"Repayment Period\",Z311*AJ311,0))","v":0},null,"-","-","-","-","-",304,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I312=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I312=\"Zero Point\",I312=\"Disbursement Period\",I312=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J312=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I312=\"Disbursement Period\",'B.3 Profil splácení AWL'!I312=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I311=\"Starting Point\"),SUM($R$8:R312),AB311*($C$13/(12/(J312-J311))))))","v":"-"},"-",{"$f":"IF(AND(J312>=Disbursement_Period/2,J311<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I312=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J312=\"-\",\"-\",IF(AND(J312<=Disbursement_Period,SUM($M$7:M312)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I312=\"Disbursement Period\",I312=\"Starting Point\"),SUM($M$7:M312)>0),AB311*V312*AF312/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J312=\"-\",\"-\",IF(AND(I312=\"Repayment Period\",SUM($M$7:M312)>0),AB311*V312*AF312/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J312-J311=TRUE),\"-\",IF(I312=\"Repayment Period\",(J312-J311),IF(#REF!=TRUE,(J312-J311),(J312-J311)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL312<>\"-\",AL312>0),(#REF!+$W$3)*AL312,0)","v":0},{"$f":"IF(ISERROR(X312*AJ312),\"-\",IF(AND(SUM($M$7:M312)>0,L312<>0),X312*AJ312,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z312=0,Z312=\"-\"),0,IF(I312=\"Repayment Period\",AJ312*Z312,SUM($Z$7:Z312)*AL312))","v":0},null,0,{"$f":"IF(I312=\"Starting Point\",SUM($Z$8:Z312)*AL312,IF(I312=\"Repayment Period\",Z312*AJ312,0))","v":0},null,"-","-","-","-","-",305,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I313=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I313=\"Zero Point\",I313=\"Disbursement Period\",I313=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J313=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I313=\"Disbursement Period\",'B.3 Profil splácení AWL'!I313=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I312=\"Starting Point\"),SUM($R$8:R313),AB312*($C$13/(12/(J313-J312))))))","v":"-"},"-",{"$f":"IF(AND(J313>=Disbursement_Period/2,J312<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I313=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J313=\"-\",\"-\",IF(AND(J313<=Disbursement_Period,SUM($M$7:M313)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I313=\"Disbursement Period\",I313=\"Starting Point\"),SUM($M$7:M313)>0),AB312*V313*AF313/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J313=\"-\",\"-\",IF(AND(I313=\"Repayment Period\",SUM($M$7:M313)>0),AB312*V313*AF313/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J313-J312=TRUE),\"-\",IF(I313=\"Repayment Period\",(J313-J312),IF(#REF!=TRUE,(J313-J312),(J313-J312)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL313<>\"-\",AL313>0),(#REF!+$W$3)*AL313,0)","v":0},{"$f":"IF(ISERROR(X313*AJ313),\"-\",IF(AND(SUM($M$7:M313)>0,L313<>0),X313*AJ313,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z313=0,Z313=\"-\"),0,IF(I313=\"Repayment Period\",AJ313*Z313,SUM($Z$7:Z313)*AL313))","v":0},null,0,{"$f":"IF(I313=\"Starting Point\",SUM($Z$8:Z313)*AL313,IF(I313=\"Repayment Period\",Z313*AJ313,0))","v":0},null,"-","-","-","-","-",306,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I314=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I314=\"Zero Point\",I314=\"Disbursement Period\",I314=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J314=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I314=\"Disbursement Period\",'B.3 Profil splácení AWL'!I314=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I313=\"Starting Point\"),SUM($R$8:R314),AB313*($C$13/(12/(J314-J313))))))","v":"-"},"-",{"$f":"IF(AND(J314>=Disbursement_Period/2,J313<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I314=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J314=\"-\",\"-\",IF(AND(J314<=Disbursement_Period,SUM($M$7:M314)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I314=\"Disbursement Period\",I314=\"Starting Point\"),SUM($M$7:M314)>0),AB313*V314*AF314/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J314=\"-\",\"-\",IF(AND(I314=\"Repayment Period\",SUM($M$7:M314)>0),AB313*V314*AF314/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J314-J313=TRUE),\"-\",IF(I314=\"Repayment Period\",(J314-J313),IF(#REF!=TRUE,(J314-J313),(J314-J313)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL314<>\"-\",AL314>0),(#REF!+$W$3)*AL314,0)","v":0},{"$f":"IF(ISERROR(X314*AJ314),\"-\",IF(AND(SUM($M$7:M314)>0,L314<>0),X314*AJ314,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z314=0,Z314=\"-\"),0,IF(I314=\"Repayment Period\",AJ314*Z314,SUM($Z$7:Z314)*AL314))","v":0},null,0,{"$f":"IF(I314=\"Starting Point\",SUM($Z$8:Z314)*AL314,IF(I314=\"Repayment Period\",Z314*AJ314,0))","v":0},null,"-","-","-","-","-",307,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I315=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I315=\"Zero Point\",I315=\"Disbursement Period\",I315=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J315=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I315=\"Disbursement Period\",'B.3 Profil splácení AWL'!I315=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I314=\"Starting Point\"),SUM($R$8:R315),AB314*($C$13/(12/(J315-J314))))))","v":"-"},"-",{"$f":"IF(AND(J315>=Disbursement_Period/2,J314<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I315=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J315=\"-\",\"-\",IF(AND(J315<=Disbursement_Period,SUM($M$7:M315)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I315=\"Disbursement Period\",I315=\"Starting Point\"),SUM($M$7:M315)>0),AB314*V315*AF315/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J315=\"-\",\"-\",IF(AND(I315=\"Repayment Period\",SUM($M$7:M315)>0),AB314*V315*AF315/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J315-J314=TRUE),\"-\",IF(I315=\"Repayment Period\",(J315-J314),IF(#REF!=TRUE,(J315-J314),(J315-J314)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL315<>\"-\",AL315>0),(#REF!+$W$3)*AL315,0)","v":0},{"$f":"IF(ISERROR(X315*AJ315),\"-\",IF(AND(SUM($M$7:M315)>0,L315<>0),X315*AJ315,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z315=0,Z315=\"-\"),0,IF(I315=\"Repayment Period\",AJ315*Z315,SUM($Z$7:Z315)*AL315))","v":0},null,0,{"$f":"IF(I315=\"Starting Point\",SUM($Z$8:Z315)*AL315,IF(I315=\"Repayment Period\",Z315*AJ315,0))","v":0},null,"-","-","-","-","-",308,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I316=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I316=\"Zero Point\",I316=\"Disbursement Period\",I316=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J316=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I316=\"Disbursement Period\",'B.3 Profil splácení AWL'!I316=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I315=\"Starting Point\"),SUM($R$8:R316),AB315*($C$13/(12/(J316-J315))))))","v":"-"},"-",{"$f":"IF(AND(J316>=Disbursement_Period/2,J315<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I316=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J316=\"-\",\"-\",IF(AND(J316<=Disbursement_Period,SUM($M$7:M316)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I316=\"Disbursement Period\",I316=\"Starting Point\"),SUM($M$7:M316)>0),AB315*V316*AF316/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J316=\"-\",\"-\",IF(AND(I316=\"Repayment Period\",SUM($M$7:M316)>0),AB315*V316*AF316/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J316-J315=TRUE),\"-\",IF(I316=\"Repayment Period\",(J316-J315),IF(#REF!=TRUE,(J316-J315),(J316-J315)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL316<>\"-\",AL316>0),(#REF!+$W$3)*AL316,0)","v":0},{"$f":"IF(ISERROR(X316*AJ316),\"-\",IF(AND(SUM($M$7:M316)>0,L316<>0),X316*AJ316,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z316=0,Z316=\"-\"),0,IF(I316=\"Repayment Period\",AJ316*Z316,SUM($Z$7:Z316)*AL316))","v":0},null,0,{"$f":"IF(I316=\"Starting Point\",SUM($Z$8:Z316)*AL316,IF(I316=\"Repayment Period\",Z316*AJ316,0))","v":0},null,"-","-","-","-","-",309,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I317=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I317=\"Zero Point\",I317=\"Disbursement Period\",I317=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J317=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I317=\"Disbursement Period\",'B.3 Profil splácení AWL'!I317=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I316=\"Starting Point\"),SUM($R$8:R317),AB316*($C$13/(12/(J317-J316))))))","v":"-"},"-",{"$f":"IF(AND(J317>=Disbursement_Period/2,J316<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I317=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J317=\"-\",\"-\",IF(AND(J317<=Disbursement_Period,SUM($M$7:M317)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I317=\"Disbursement Period\",I317=\"Starting Point\"),SUM($M$7:M317)>0),AB316*V317*AF317/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J317=\"-\",\"-\",IF(AND(I317=\"Repayment Period\",SUM($M$7:M317)>0),AB316*V317*AF317/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J317-J316=TRUE),\"-\",IF(I317=\"Repayment Period\",(J317-J316),IF(#REF!=TRUE,(J317-J316),(J317-J316)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL317<>\"-\",AL317>0),(#REF!+$W$3)*AL317,0)","v":0},{"$f":"IF(ISERROR(X317*AJ317),\"-\",IF(AND(SUM($M$7:M317)>0,L317<>0),X317*AJ317,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z317=0,Z317=\"-\"),0,IF(I317=\"Repayment Period\",AJ317*Z317,SUM($Z$7:Z317)*AL317))","v":0},null,0,{"$f":"IF(I317=\"Starting Point\",SUM($Z$8:Z317)*AL317,IF(I317=\"Repayment Period\",Z317*AJ317,0))","v":0},null,"-","-","-","-","-",310,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I318=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I318=\"Zero Point\",I318=\"Disbursement Period\",I318=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J318=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I318=\"Disbursement Period\",'B.3 Profil splácení AWL'!I318=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I317=\"Starting Point\"),SUM($R$8:R318),AB317*($C$13/(12/(J318-J317))))))","v":"-"},"-",{"$f":"IF(AND(J318>=Disbursement_Period/2,J317<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I318=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J318=\"-\",\"-\",IF(AND(J318<=Disbursement_Period,SUM($M$7:M318)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I318=\"Disbursement Period\",I318=\"Starting Point\"),SUM($M$7:M318)>0),AB317*V318*AF318/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J318=\"-\",\"-\",IF(AND(I318=\"Repayment Period\",SUM($M$7:M318)>0),AB317*V318*AF318/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J318-J317=TRUE),\"-\",IF(I318=\"Repayment Period\",(J318-J317),IF(#REF!=TRUE,(J318-J317),(J318-J317)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL318<>\"-\",AL318>0),(#REF!+$W$3)*AL318,0)","v":0},{"$f":"IF(ISERROR(X318*AJ318),\"-\",IF(AND(SUM($M$7:M318)>0,L318<>0),X318*AJ318,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z318=0,Z318=\"-\"),0,IF(I318=\"Repayment Period\",AJ318*Z318,SUM($Z$7:Z318)*AL318))","v":0},null,0,{"$f":"IF(I318=\"Starting Point\",SUM($Z$8:Z318)*AL318,IF(I318=\"Repayment Period\",Z318*AJ318,0))","v":0},null,"-","-","-","-","-",311,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I319=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I319=\"Zero Point\",I319=\"Disbursement Period\",I319=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J319=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I319=\"Disbursement Period\",'B.3 Profil splácení AWL'!I319=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I318=\"Starting Point\"),SUM($R$8:R319),AB318*($C$13/(12/(J319-J318))))))","v":"-"},"-",{"$f":"IF(AND(J319>=Disbursement_Period/2,J318<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I319=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J319=\"-\",\"-\",IF(AND(J319<=Disbursement_Period,SUM($M$7:M319)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I319=\"Disbursement Period\",I319=\"Starting Point\"),SUM($M$7:M319)>0),AB318*V319*AF319/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J319=\"-\",\"-\",IF(AND(I319=\"Repayment Period\",SUM($M$7:M319)>0),AB318*V319*AF319/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J319-J318=TRUE),\"-\",IF(I319=\"Repayment Period\",(J319-J318),IF(#REF!=TRUE,(J319-J318),(J319-J318)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL319<>\"-\",AL319>0),(#REF!+$W$3)*AL319,0)","v":0},{"$f":"IF(ISERROR(X319*AJ319),\"-\",IF(AND(SUM($M$7:M319)>0,L319<>0),X319*AJ319,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z319=0,Z319=\"-\"),0,IF(I319=\"Repayment Period\",AJ319*Z319,SUM($Z$7:Z319)*AL319))","v":0},null,0,{"$f":"IF(I319=\"Starting Point\",SUM($Z$8:Z319)*AL319,IF(I319=\"Repayment Period\",Z319*AJ319,0))","v":0},null,"-","-","-","-","-",312,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I320=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I320=\"Zero Point\",I320=\"Disbursement Period\",I320=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J320=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I320=\"Disbursement Period\",'B.3 Profil splácení AWL'!I320=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I319=\"Starting Point\"),SUM($R$8:R320),AB319*($C$13/(12/(J320-J319))))))","v":"-"},"-",{"$f":"IF(AND(J320>=Disbursement_Period/2,J319<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I320=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J320=\"-\",\"-\",IF(AND(J320<=Disbursement_Period,SUM($M$7:M320)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I320=\"Disbursement Period\",I320=\"Starting Point\"),SUM($M$7:M320)>0),AB319*V320*AF320/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J320=\"-\",\"-\",IF(AND(I320=\"Repayment Period\",SUM($M$7:M320)>0),AB319*V320*AF320/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J320-J319=TRUE),\"-\",IF(I320=\"Repayment Period\",(J320-J319),IF(#REF!=TRUE,(J320-J319),(J320-J319)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL320<>\"-\",AL320>0),(#REF!+$W$3)*AL320,0)","v":0},{"$f":"IF(ISERROR(X320*AJ320),\"-\",IF(AND(SUM($M$7:M320)>0,L320<>0),X320*AJ320,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z320=0,Z320=\"-\"),0,IF(I320=\"Repayment Period\",AJ320*Z320,SUM($Z$7:Z320)*AL320))","v":0},null,0,{"$f":"IF(I320=\"Starting Point\",SUM($Z$8:Z320)*AL320,IF(I320=\"Repayment Period\",Z320*AJ320,0))","v":0},null,"-","-","-","-","-",313,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I321=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I321=\"Zero Point\",I321=\"Disbursement Period\",I321=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J321=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I321=\"Disbursement Period\",'B.3 Profil splácení AWL'!I321=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I320=\"Starting Point\"),SUM($R$8:R321),AB320*($C$13/(12/(J321-J320))))))","v":"-"},"-",{"$f":"IF(AND(J321>=Disbursement_Period/2,J320<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I321=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J321=\"-\",\"-\",IF(AND(J321<=Disbursement_Period,SUM($M$7:M321)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I321=\"Disbursement Period\",I321=\"Starting Point\"),SUM($M$7:M321)>0),AB320*V321*AF321/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J321=\"-\",\"-\",IF(AND(I321=\"Repayment Period\",SUM($M$7:M321)>0),AB320*V321*AF321/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J321-J320=TRUE),\"-\",IF(I321=\"Repayment Period\",(J321-J320),IF(#REF!=TRUE,(J321-J320),(J321-J320)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL321<>\"-\",AL321>0),(#REF!+$W$3)*AL321,0)","v":0},{"$f":"IF(ISERROR(X321*AJ321),\"-\",IF(AND(SUM($M$7:M321)>0,L321<>0),X321*AJ321,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z321=0,Z321=\"-\"),0,IF(I321=\"Repayment Period\",AJ321*Z321,SUM($Z$7:Z321)*AL321))","v":0},null,0,{"$f":"IF(I321=\"Starting Point\",SUM($Z$8:Z321)*AL321,IF(I321=\"Repayment Period\",Z321*AJ321,0))","v":0},null,"-","-","-","-","-",314,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I322=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I322=\"Zero Point\",I322=\"Disbursement Period\",I322=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J322=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I322=\"Disbursement Period\",'B.3 Profil splácení AWL'!I322=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I321=\"Starting Point\"),SUM($R$8:R322),AB321*($C$13/(12/(J322-J321))))))","v":"-"},"-",{"$f":"IF(AND(J322>=Disbursement_Period/2,J321<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I322=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J322=\"-\",\"-\",IF(AND(J322<=Disbursement_Period,SUM($M$7:M322)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I322=\"Disbursement Period\",I322=\"Starting Point\"),SUM($M$7:M322)>0),AB321*V322*AF322/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J322=\"-\",\"-\",IF(AND(I322=\"Repayment Period\",SUM($M$7:M322)>0),AB321*V322*AF322/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J322-J321=TRUE),\"-\",IF(I322=\"Repayment Period\",(J322-J321),IF(#REF!=TRUE,(J322-J321),(J322-J321)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL322<>\"-\",AL322>0),(#REF!+$W$3)*AL322,0)","v":0},{"$f":"IF(ISERROR(X322*AJ322),\"-\",IF(AND(SUM($M$7:M322)>0,L322<>0),X322*AJ322,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z322=0,Z322=\"-\"),0,IF(I322=\"Repayment Period\",AJ322*Z322,SUM($Z$7:Z322)*AL322))","v":0},null,0,{"$f":"IF(I322=\"Starting Point\",SUM($Z$8:Z322)*AL322,IF(I322=\"Repayment Period\",Z322*AJ322,0))","v":0},null,"-","-","-","-","-",315,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I323=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I323=\"Zero Point\",I323=\"Disbursement Period\",I323=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J323=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I323=\"Disbursement Period\",'B.3 Profil splácení AWL'!I323=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I322=\"Starting Point\"),SUM($R$8:R323),AB322*($C$13/(12/(J323-J322))))))","v":"-"},"-",{"$f":"IF(AND(J323>=Disbursement_Period/2,J322<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I323=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J323=\"-\",\"-\",IF(AND(J323<=Disbursement_Period,SUM($M$7:M323)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I323=\"Disbursement Period\",I323=\"Starting Point\"),SUM($M$7:M323)>0),AB322*V323*AF323/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J323=\"-\",\"-\",IF(AND(I323=\"Repayment Period\",SUM($M$7:M323)>0),AB322*V323*AF323/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J323-J322=TRUE),\"-\",IF(I323=\"Repayment Period\",(J323-J322),IF(#REF!=TRUE,(J323-J322),(J323-J322)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL323<>\"-\",AL323>0),(#REF!+$W$3)*AL323,0)","v":0},{"$f":"IF(ISERROR(X323*AJ323),\"-\",IF(AND(SUM($M$7:M323)>0,L323<>0),X323*AJ323,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z323=0,Z323=\"-\"),0,IF(I323=\"Repayment Period\",AJ323*Z323,SUM($Z$7:Z323)*AL323))","v":0},null,0,{"$f":"IF(I323=\"Starting Point\",SUM($Z$8:Z323)*AL323,IF(I323=\"Repayment Period\",Z323*AJ323,0))","v":0},null,"-","-","-","-","-",316,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I324=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I324=\"Zero Point\",I324=\"Disbursement Period\",I324=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J324=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I324=\"Disbursement Period\",'B.3 Profil splácení AWL'!I324=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I323=\"Starting Point\"),SUM($R$8:R324),AB323*($C$13/(12/(J324-J323))))))","v":"-"},"-",{"$f":"IF(AND(J324>=Disbursement_Period/2,J323<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I324=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J324=\"-\",\"-\",IF(AND(J324<=Disbursement_Period,SUM($M$7:M324)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I324=\"Disbursement Period\",I324=\"Starting Point\"),SUM($M$7:M324)>0),AB323*V324*AF324/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J324=\"-\",\"-\",IF(AND(I324=\"Repayment Period\",SUM($M$7:M324)>0),AB323*V324*AF324/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J324-J323=TRUE),\"-\",IF(I324=\"Repayment Period\",(J324-J323),IF(#REF!=TRUE,(J324-J323),(J324-J323)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL324<>\"-\",AL324>0),(#REF!+$W$3)*AL324,0)","v":0},{"$f":"IF(ISERROR(X324*AJ324),\"-\",IF(AND(SUM($M$7:M324)>0,L324<>0),X324*AJ324,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z324=0,Z324=\"-\"),0,IF(I324=\"Repayment Period\",AJ324*Z324,SUM($Z$7:Z324)*AL324))","v":0},null,0,{"$f":"IF(I324=\"Starting Point\",SUM($Z$8:Z324)*AL324,IF(I324=\"Repayment Period\",Z324*AJ324,0))","v":0},null,"-","-","-","-","-",317,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I325=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I325=\"Zero Point\",I325=\"Disbursement Period\",I325=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J325=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I325=\"Disbursement Period\",'B.3 Profil splácení AWL'!I325=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I324=\"Starting Point\"),SUM($R$8:R325),AB324*($C$13/(12/(J325-J324))))))","v":"-"},"-",{"$f":"IF(AND(J325>=Disbursement_Period/2,J324<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I325=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J325=\"-\",\"-\",IF(AND(J325<=Disbursement_Period,SUM($M$7:M325)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I325=\"Disbursement Period\",I325=\"Starting Point\"),SUM($M$7:M325)>0),AB324*V325*AF325/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J325=\"-\",\"-\",IF(AND(I325=\"Repayment Period\",SUM($M$7:M325)>0),AB324*V325*AF325/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J325-J324=TRUE),\"-\",IF(I325=\"Repayment Period\",(J325-J324),IF(#REF!=TRUE,(J325-J324),(J325-J324)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL325<>\"-\",AL325>0),(#REF!+$W$3)*AL325,0)","v":0},{"$f":"IF(ISERROR(X325*AJ325),\"-\",IF(AND(SUM($M$7:M325)>0,L325<>0),X325*AJ325,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z325=0,Z325=\"-\"),0,IF(I325=\"Repayment Period\",AJ325*Z325,SUM($Z$7:Z325)*AL325))","v":0},null,0,{"$f":"IF(I325=\"Starting Point\",SUM($Z$8:Z325)*AL325,IF(I325=\"Repayment Period\",Z325*AJ325,0))","v":0},null,"-","-","-","-","-",318,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I326=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I326=\"Zero Point\",I326=\"Disbursement Period\",I326=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J326=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I326=\"Disbursement Period\",'B.3 Profil splácení AWL'!I326=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I325=\"Starting Point\"),SUM($R$8:R326),AB325*($C$13/(12/(J326-J325))))))","v":"-"},"-",{"$f":"IF(AND(J326>=Disbursement_Period/2,J325<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I326=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J326=\"-\",\"-\",IF(AND(J326<=Disbursement_Period,SUM($M$7:M326)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I326=\"Disbursement Period\",I326=\"Starting Point\"),SUM($M$7:M326)>0),AB325*V326*AF326/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J326=\"-\",\"-\",IF(AND(I326=\"Repayment Period\",SUM($M$7:M326)>0),AB325*V326*AF326/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J326-J325=TRUE),\"-\",IF(I326=\"Repayment Period\",(J326-J325),IF(#REF!=TRUE,(J326-J325),(J326-J325)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL326<>\"-\",AL326>0),(#REF!+$W$3)*AL326,0)","v":0},{"$f":"IF(ISERROR(X326*AJ326),\"-\",IF(AND(SUM($M$7:M326)>0,L326<>0),X326*AJ326,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z326=0,Z326=\"-\"),0,IF(I326=\"Repayment Period\",AJ326*Z326,SUM($Z$7:Z326)*AL326))","v":0},null,0,{"$f":"IF(I326=\"Starting Point\",SUM($Z$8:Z326)*AL326,IF(I326=\"Repayment Period\",Z326*AJ326,0))","v":0},null,"-","-","-","-","-",319,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I327=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I327=\"Zero Point\",I327=\"Disbursement Period\",I327=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L327>0,L327<>\"-\"),PPMT(($C$13)/(12/AF327),L327,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J327=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I327=\"Disbursement Period\",'B.3 Profil splácení AWL'!I327=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I326=\"Starting Point\"),SUM($R$8:R327),AB326*($C$13/(12/(J327-J326))))))","v":"-"},"-",{"$f":"IF(AND(J327>=Disbursement_Period/2,J326<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I327=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J327=\"-\",\"-\",IF(AND(J327<=Disbursement_Period,SUM($M$7:M327)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I327=\"Disbursement Period\",I327=\"Starting Point\"),SUM($M$7:M327)>0),AB326*V327*AF327/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J327=\"-\",\"-\",IF(AND(I327=\"Repayment Period\",SUM($M$7:M327)>0),AB326*V327*AF327/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M327+AA327),AA327,-M327+T327+W327+X327)","v":0},{"$f":"IF(OR(J327=0,J327=\"-\"),0,AD326+(Q327*(J327-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J327-J326=TRUE),\"-\",IF(I327=\"Repayment Period\",(J327-J326),IF(#REF!=TRUE,(J327-J326),(J327-J326)/2)))","v":"-"},{"$f":"IF(ISERROR(AB326*AF327=TRUE),\"-\",AB326*AF327)","v":"-"},null,null,"-",{"$f":"IF(OR(L327=0,L327=\"-\",ISERROR($AB326*$AJ327=TRUE)),\"-\",$AB326*$AJ327)","v":"-"},{"$f":"IF(I327=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL327<>\"-\",AL327>0),(#REF!+$W$3)*AL327,0)","v":0},{"$f":"IF(ISERROR(X327*AJ327),\"-\",IF(AND(SUM($M$7:M327)>0,L327<>0),X327*AJ327,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z327=0,Z327=\"-\"),0,IF(I327=\"Repayment Period\",AJ327*Z327,SUM($Z$7:Z327)*AL327))","v":0},null,{"$f":"IF(I327<>\"Repayment Period\",AL327,AJ327)","v":0},{"$f":"IF(I327=\"Starting Point\",SUM($Z$8:Z327)*AL327,IF(I327=\"Repayment Period\",Z327*AJ327,0))","v":0},null,{"$f":"AJ327","v":"-"},{"$f":"IF(ISERROR(AU327*M327)=TRUE,\"-\",AU327*M327)","v":"-"},{"$f":"IF(ISERROR(AU327*Q327)=TRUE,\"-\",AU327*Q327)","v":"-"},{"$f":"IF(ISERROR(AU327*S327)=TRUE,\"-\",AU327*S327)","v":"-"},{"$f":"IF(ISERROR(AU327*AA327)=TRUE,\"-\",AU327*AA327)","v":"-"},320,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J328=Disbursement_Period,\"Starting Point\",IF(J328<Disbursement_Period,\"Disbursement Period\",IF(AND(J328>Disbursement_Period,J328<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J327<>\"-\",$C$8=\"Non-Standard\"),IF(J327+1<Disbursement_Period,J327+1,IF(AND(J327+$E$8>=Disbursement_Period,J327<$C$9+Disbursement_Period),VLOOKUP(L328,$AZ$7:$BA$1006,2),\"-\")),IF(J327<>\"-\",IF(J327+1<Disbursement_Period,J327+1,IF(AND(J327+1>=Disbursement_Period,J327<($C$9+$C$10)),Disbursement_Period+$E$8*(L328),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J327=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J327+$G$10<$BA$8,J327+$G$10>$C$9+$C$10),0,IF(AND(J327+$G$10>=$BA$8,J327+$G$10<=$C$9+$C$10),IF(MATCH(J327+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J327+$G$10,$BA$8:$BA$1003,1)>1,L327+1,0)),0)),IF(OR(J327+$G$10<$C$10+$G$10,J327+$G$10>$C$9+$C$10),0,IF(L327=\"-\",1,L327+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I328=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I328=\"Zero Point\",I328=\"Disbursement Period\",I328=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M328+N327),\"\",M328+N327)","v":""},"-",{"$f":"IF(O328<>\"-\",P327+(O328*(J328-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L328<>\"-\",J328>Disbursement_Period,J328<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J328>Disbursement_Period,J328<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J328,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J328>Disbursement_Period,J328<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF328),L328,$E$13,$C$7*-1),IF(J328<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB327*($C$13/(12/(J328-J327)))),\"-\",AB327*($C$13/(12/(J328-J327))))","v":"-"},{"$f":"IF(J328=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I328=\"Disbursement Period\",'B.3 Profil splácení AWL'!I328=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I327=\"Starting Point\"),SUM($R$8:R328),AB327*($C$13/(12/(J328-J327))))))","v":"-"},{"$f":"IF(J328=\"-\",\"-\",Q328+S328)","v":"-"},{"$f":"IF(AND(J328>=Disbursement_Period/2,J327<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I328=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J328=\"-\",\"-\",IF(AND(J328<=Disbursement_Period,SUM($M$7:M328)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I328=\"Disbursement Period\",I328=\"Starting Point\"),SUM($M$7:M328)>0),AB327*V328*AF328/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J328=\"-\",\"-\",IF(AND(I328=\"Repayment Period\",SUM($M$7:M328)>0),AB327*V328*AF328/12,0))","v":"-"},{"$f":"IF(J328=\"-\",\"\",U328+W328+X328)","v":""},{"$f":"IF(J328=\"-\",\"-\",IF(T328=0,0,AB327*$C$22*AF328/12))","v":"-"},0,{"$f":"IF(J328=\"-\",\"-\",IF(ISERROR(AB327+M328-Q328)<>TRUE,AB327+M328-Q328,IF(ISERROR(AB327+M328)<>TRUE,AB327+M328,AB327-Q328)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J328-J327=TRUE),\"-\",IF(I328=\"Repayment Period\",(J328-J327),IF(#REF!=TRUE,(J328-J327),(J328-J327)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J328/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J328/12))","v":"-"},"-",0,{"$f":"IF(AND(AL328<>\"-\",AL328>0),(#REF!+$W$3)*AL328,0)","v":0},{"$f":"IF(ISERROR(X328*AJ328),\"-\",IF(AND(SUM($M$7:M328)>0,L328<>0),X328*AJ328,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z328=0,Z328=\"-\"),0,IF(I328=\"Repayment Period\",AJ328*Z328,SUM($Z$7:Z328)*AL328))","v":0},null,0,{"$f":"IF(I328=\"Starting Point\",SUM($Z$8:Z328)*AL328,IF(I328=\"Repayment Period\",Z328*AJ328,0))","v":0},null,"-","-","-","-","-",321,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA328<>\"-\",\"← Input!\",IF(AND(BA328=\"-\",OR(BC328<>\"\",BC328<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J329=\"-\",\"-\",MONATSENDE($K$7,J329))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I329=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I329=\"Zero Point\",I329=\"Disbursement Period\",I329=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J329=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I329=\"Disbursement Period\",'B.3 Profil splácení AWL'!I329=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I328=\"Starting Point\"),SUM($R$8:R329),AB328*($C$13/(12/(J329-J328))))))","v":"-"},"-",{"$f":"IF(AND(J329>=Disbursement_Period/2,J328<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I329=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J329=\"-\",\"-\",IF(AND(J329<=Disbursement_Period,SUM($M$7:M329)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I329=\"Disbursement Period\",I329=\"Starting Point\"),SUM($M$7:M329)>0),AB328*V329*AF329/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J329=\"-\",\"-\",IF(AND(I329=\"Repayment Period\",SUM($M$7:M329)>0),AB328*V329*AF329/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q329+S329+Y329)=TRUE,0,Q329+S329+Z329)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J329-J328=TRUE),\"-\",IF(I329=\"Repayment Period\",(J329-J328),IF(#REF!=TRUE,(J329-J328),(J329-J328)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL329<>\"-\",AL329>0),(#REF!+$W$3)*AL329,0)","v":0},{"$f":"IF(ISERROR(X329*AJ329),\"-\",IF(AND(SUM($M$7:M329)>0,L329<>0),X329*AJ329,\"-\"))","v":"-"},{"$f":"SUM(AM329:AN329)","v":0},{"$f":"IF(OR(Z329=0,Z329=\"-\"),0,IF(I329=\"Repayment Period\",AJ329*Z329,SUM($Z$7:Z329)*AL329))","v":0},null,0,{"$f":"IF(I329=\"Starting Point\",SUM($Z$8:Z329)*AL329,IF(I329=\"Repayment Period\",Z329*AJ329,0))","v":0},null,"-","-","-","-","-",322,{"$f":"IF(OR(BA328=\"-\",BA328>=$C$9+$C$10),\"-\",IF(AND(BA328<$C$9+$C$10,BA328+$G$10>$C$9+$C$10),$C$9+$C$10,BA328+$G$10))","v":"-"},null,{"$f":"IF(BB329=\"-\",\"-\",BB329/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I330=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I330=\"Zero Point\",I330=\"Disbursement Period\",I330=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J330=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I330=\"Disbursement Period\",'B.3 Profil splácení AWL'!I330=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I329=\"Starting Point\"),SUM($R$8:R330),AB329*($C$13/(12/(J330-J329))))))","v":"-"},"-",{"$f":"IF(AND(J330>=Disbursement_Period/2,J329<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I330=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J330=\"-\",\"-\",IF(AND(J330<=Disbursement_Period,SUM($M$7:M330)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I330=\"Disbursement Period\",I330=\"Starting Point\"),SUM($M$7:M330)>0),AB329*V330*AF330/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J330=\"-\",\"-\",IF(AND(I330=\"Repayment Period\",SUM($M$7:M330)>0),AB329*V330*AF330/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J330-J329=TRUE),\"-\",IF(I330=\"Repayment Period\",(J330-J329),IF(#REF!=TRUE,(J330-J329),(J330-J329)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL330<>\"-\",AL330>0),(#REF!+$W$3)*AL330,0)","v":0},{"$f":"IF(ISERROR(X330*AJ330),\"-\",IF(AND(SUM($M$7:M330)>0,L330<>0),X330*AJ330,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z330=0,Z330=\"-\"),0,IF(I330=\"Repayment Period\",AJ330*Z330,SUM($Z$7:Z330)*AL330))","v":0},null,0,{"$f":"IF(I330=\"Starting Point\",SUM($Z$8:Z330)*AL330,IF(I330=\"Repayment Period\",Z330*AJ330,0))","v":0},null,"-","-","-","-","-",323,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I331=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I331=\"Zero Point\",I331=\"Disbursement Period\",I331=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J331=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I331=\"Disbursement Period\",'B.3 Profil splácení AWL'!I331=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I330=\"Starting Point\"),SUM($R$8:R331),AB330*($C$13/(12/(J331-J330))))))","v":"-"},"-",{"$f":"IF(AND(J331>=Disbursement_Period/2,J330<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I331=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J331=\"-\",\"-\",IF(AND(J331<=Disbursement_Period,SUM($M$7:M331)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I331=\"Disbursement Period\",I331=\"Starting Point\"),SUM($M$7:M331)>0),AB330*V331*AF331/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J331=\"-\",\"-\",IF(AND(I331=\"Repayment Period\",SUM($M$7:M331)>0),AB330*V331*AF331/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J331-J330=TRUE),\"-\",IF(I331=\"Repayment Period\",(J331-J330),IF(#REF!=TRUE,(J331-J330),(J331-J330)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL331<>\"-\",AL331>0),(#REF!+$W$3)*AL331,0)","v":0},{"$f":"IF(ISERROR(X331*AJ331),\"-\",IF(AND(SUM($M$7:M331)>0,L331<>0),X331*AJ331,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z331=0,Z331=\"-\"),0,IF(I331=\"Repayment Period\",AJ331*Z331,SUM($Z$7:Z331)*AL331))","v":0},null,0,{"$f":"IF(I331=\"Starting Point\",SUM($Z$8:Z331)*AL331,IF(I331=\"Repayment Period\",Z331*AJ331,0))","v":0},null,"-","-","-","-","-",324,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I332=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I332=\"Zero Point\",I332=\"Disbursement Period\",I332=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J332=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I332=\"Disbursement Period\",'B.3 Profil splácení AWL'!I332=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I331=\"Starting Point\"),SUM($R$8:R332),AB331*($C$13/(12/(J332-J331))))))","v":"-"},"-",{"$f":"IF(AND(J332>=Disbursement_Period/2,J331<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I332=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J332=\"-\",\"-\",IF(AND(J332<=Disbursement_Period,SUM($M$7:M332)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I332=\"Disbursement Period\",I332=\"Starting Point\"),SUM($M$7:M332)>0),AB331*V332*AF332/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J332=\"-\",\"-\",IF(AND(I332=\"Repayment Period\",SUM($M$7:M332)>0),AB331*V332*AF332/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J332-J331=TRUE),\"-\",IF(I332=\"Repayment Period\",(J332-J331),IF(#REF!=TRUE,(J332-J331),(J332-J331)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL332<>\"-\",AL332>0),(#REF!+$W$3)*AL332,0)","v":0},{"$f":"IF(ISERROR(X332*AJ332),\"-\",IF(AND(SUM($M$7:M332)>0,L332<>0),X332*AJ332,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z332=0,Z332=\"-\"),0,IF(I332=\"Repayment Period\",AJ332*Z332,SUM($Z$7:Z332)*AL332))","v":0},null,0,{"$f":"IF(I332=\"Starting Point\",SUM($Z$8:Z332)*AL332,IF(I332=\"Repayment Period\",Z332*AJ332,0))","v":0},null,"-","-","-","-","-",325,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I333=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I333=\"Zero Point\",I333=\"Disbursement Period\",I333=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J333=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I333=\"Disbursement Period\",'B.3 Profil splácení AWL'!I333=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I332=\"Starting Point\"),SUM($R$8:R333),AB332*($C$13/(12/(J333-J332))))))","v":"-"},"-",{"$f":"IF(AND(J333>=Disbursement_Period/2,J332<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I333=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J333=\"-\",\"-\",IF(AND(J333<=Disbursement_Period,SUM($M$7:M333)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I333=\"Disbursement Period\",I333=\"Starting Point\"),SUM($M$7:M333)>0),AB332*V333*AF333/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J333=\"-\",\"-\",IF(AND(I333=\"Repayment Period\",SUM($M$7:M333)>0),AB332*V333*AF333/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J333-J332=TRUE),\"-\",IF(I333=\"Repayment Period\",(J333-J332),IF(#REF!=TRUE,(J333-J332),(J333-J332)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL333<>\"-\",AL333>0),(#REF!+$W$3)*AL333,0)","v":0},{"$f":"IF(ISERROR(X333*AJ333),\"-\",IF(AND(SUM($M$7:M333)>0,L333<>0),X333*AJ333,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z333=0,Z333=\"-\"),0,IF(I333=\"Repayment Period\",AJ333*Z333,SUM($Z$7:Z333)*AL333))","v":0},null,0,{"$f":"IF(I333=\"Starting Point\",SUM($Z$8:Z333)*AL333,IF(I333=\"Repayment Period\",Z333*AJ333,0))","v":0},null,"-","-","-","-","-",326,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I334=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I334=\"Zero Point\",I334=\"Disbursement Period\",I334=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J334=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I334=\"Disbursement Period\",'B.3 Profil splácení AWL'!I334=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I333=\"Starting Point\"),SUM($R$8:R334),AB333*($C$13/(12/(J334-J333))))))","v":"-"},"-",{"$f":"IF(AND(J334>=Disbursement_Period/2,J333<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I334=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J334=\"-\",\"-\",IF(AND(J334<=Disbursement_Period,SUM($M$7:M334)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I334=\"Disbursement Period\",I334=\"Starting Point\"),SUM($M$7:M334)>0),AB333*V334*AF334/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J334=\"-\",\"-\",IF(AND(I334=\"Repayment Period\",SUM($M$7:M334)>0),AB333*V334*AF334/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J334-J333=TRUE),\"-\",IF(I334=\"Repayment Period\",(J334-J333),IF(#REF!=TRUE,(J334-J333),(J334-J333)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL334<>\"-\",AL334>0),(#REF!+$W$3)*AL334,0)","v":0},{"$f":"IF(ISERROR(X334*AJ334),\"-\",IF(AND(SUM($M$7:M334)>0,L334<>0),X334*AJ334,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z334=0,Z334=\"-\"),0,IF(I334=\"Repayment Period\",AJ334*Z334,SUM($Z$7:Z334)*AL334))","v":0},null,0,{"$f":"IF(I334=\"Starting Point\",SUM($Z$8:Z334)*AL334,IF(I334=\"Repayment Period\",Z334*AJ334,0))","v":0},null,"-","-","-","-","-",327,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I335=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I335=\"Zero Point\",I335=\"Disbursement Period\",I335=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J335=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I335=\"Disbursement Period\",'B.3 Profil splácení AWL'!I335=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I334=\"Starting Point\"),SUM($R$8:R335),AB334*($C$13/(12/(J335-J334))))))","v":"-"},"-",{"$f":"IF(AND(J335>=Disbursement_Period/2,J334<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I335=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J335=\"-\",\"-\",IF(AND(J335<=Disbursement_Period,SUM($M$7:M335)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I335=\"Disbursement Period\",I335=\"Starting Point\"),SUM($M$7:M335)>0),AB334*V335*AF335/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J335=\"-\",\"-\",IF(AND(I335=\"Repayment Period\",SUM($M$7:M335)>0),AB334*V335*AF335/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J335-J334=TRUE),\"-\",IF(I335=\"Repayment Period\",(J335-J334),IF(#REF!=TRUE,(J335-J334),(J335-J334)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL335<>\"-\",AL335>0),(#REF!+$W$3)*AL335,0)","v":0},{"$f":"IF(ISERROR(X335*AJ335),\"-\",IF(AND(SUM($M$7:M335)>0,L335<>0),X335*AJ335,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z335=0,Z335=\"-\"),0,IF(I335=\"Repayment Period\",AJ335*Z335,SUM($Z$7:Z335)*AL335))","v":0},null,0,{"$f":"IF(I335=\"Starting Point\",SUM($Z$8:Z335)*AL335,IF(I335=\"Repayment Period\",Z335*AJ335,0))","v":0},null,"-","-","-","-","-",328,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I336=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I336=\"Zero Point\",I336=\"Disbursement Period\",I336=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J336=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I336=\"Disbursement Period\",'B.3 Profil splácení AWL'!I336=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I335=\"Starting Point\"),SUM($R$8:R336),AB335*($C$13/(12/(J336-J335))))))","v":"-"},"-",{"$f":"IF(AND(J336>=Disbursement_Period/2,J335<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I336=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J336=\"-\",\"-\",IF(AND(J336<=Disbursement_Period,SUM($M$7:M336)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I336=\"Disbursement Period\",I336=\"Starting Point\"),SUM($M$7:M336)>0),AB335*V336*AF336/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J336=\"-\",\"-\",IF(AND(I336=\"Repayment Period\",SUM($M$7:M336)>0),AB335*V336*AF336/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J336-J335=TRUE),\"-\",IF(I336=\"Repayment Period\",(J336-J335),IF(#REF!=TRUE,(J336-J335),(J336-J335)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL336<>\"-\",AL336>0),(#REF!+$W$3)*AL336,0)","v":0},{"$f":"IF(ISERROR(X336*AJ336),\"-\",IF(AND(SUM($M$7:M336)>0,L336<>0),X336*AJ336,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z336=0,Z336=\"-\"),0,IF(I336=\"Repayment Period\",AJ336*Z336,SUM($Z$7:Z336)*AL336))","v":0},null,0,{"$f":"IF(I336=\"Starting Point\",SUM($Z$8:Z336)*AL336,IF(I336=\"Repayment Period\",Z336*AJ336,0))","v":0},null,"-","-","-","-","-",329,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I337=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I337=\"Zero Point\",I337=\"Disbursement Period\",I337=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J337=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I337=\"Disbursement Period\",'B.3 Profil splácení AWL'!I337=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I336=\"Starting Point\"),SUM($R$8:R337),AB336*($C$13/(12/(J337-J336))))))","v":"-"},"-",{"$f":"IF(AND(J337>=Disbursement_Period/2,J336<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I337=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J337=\"-\",\"-\",IF(AND(J337<=Disbursement_Period,SUM($M$7:M337)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I337=\"Disbursement Period\",I337=\"Starting Point\"),SUM($M$7:M337)>0),AB336*V337*AF337/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J337=\"-\",\"-\",IF(AND(I337=\"Repayment Period\",SUM($M$7:M337)>0),AB336*V337*AF337/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J337-J336=TRUE),\"-\",IF(I337=\"Repayment Period\",(J337-J336),IF(#REF!=TRUE,(J337-J336),(J337-J336)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL337<>\"-\",AL337>0),(#REF!+$W$3)*AL337,0)","v":0},{"$f":"IF(ISERROR(X337*AJ337),\"-\",IF(AND(SUM($M$7:M337)>0,L337<>0),X337*AJ337,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z337=0,Z337=\"-\"),0,IF(I337=\"Repayment Period\",AJ337*Z337,SUM($Z$7:Z337)*AL337))","v":0},null,0,{"$f":"IF(I337=\"Starting Point\",SUM($Z$8:Z337)*AL337,IF(I337=\"Repayment Period\",Z337*AJ337,0))","v":0},null,"-","-","-","-","-",330,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I338=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I338=\"Zero Point\",I338=\"Disbursement Period\",I338=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J338=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I338=\"Disbursement Period\",'B.3 Profil splácení AWL'!I338=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I337=\"Starting Point\"),SUM($R$8:R338),AB337*($C$13/(12/(J338-J337))))))","v":"-"},"-",{"$f":"IF(AND(J338>=Disbursement_Period/2,J337<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I338=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J338=\"-\",\"-\",IF(AND(J338<=Disbursement_Period,SUM($M$7:M338)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I338=\"Disbursement Period\",I338=\"Starting Point\"),SUM($M$7:M338)>0),AB337*V338*AF338/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J338=\"-\",\"-\",IF(AND(I338=\"Repayment Period\",SUM($M$7:M338)>0),AB337*V338*AF338/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J338-J337=TRUE),\"-\",IF(I338=\"Repayment Period\",(J338-J337),IF(#REF!=TRUE,(J338-J337),(J338-J337)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL338<>\"-\",AL338>0),(#REF!+$W$3)*AL338,0)","v":0},{"$f":"IF(ISERROR(X338*AJ338),\"-\",IF(AND(SUM($M$7:M338)>0,L338<>0),X338*AJ338,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z338=0,Z338=\"-\"),0,IF(I338=\"Repayment Period\",AJ338*Z338,SUM($Z$7:Z338)*AL338))","v":0},null,0,{"$f":"IF(I338=\"Starting Point\",SUM($Z$8:Z338)*AL338,IF(I338=\"Repayment Period\",Z338*AJ338,0))","v":0},null,"-","-","-","-","-",331,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I339=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I339=\"Zero Point\",I339=\"Disbursement Period\",I339=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J339=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I339=\"Disbursement Period\",'B.3 Profil splácení AWL'!I339=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I338=\"Starting Point\"),SUM($R$8:R339),AB338*($C$13/(12/(J339-J338))))))","v":"-"},"-",{"$f":"IF(AND(J339>=Disbursement_Period/2,J338<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I339=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J339=\"-\",\"-\",IF(AND(J339<=Disbursement_Period,SUM($M$7:M339)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I339=\"Disbursement Period\",I339=\"Starting Point\"),SUM($M$7:M339)>0),AB338*V339*AF339/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J339=\"-\",\"-\",IF(AND(I339=\"Repayment Period\",SUM($M$7:M339)>0),AB338*V339*AF339/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J339-J338=TRUE),\"-\",IF(I339=\"Repayment Period\",(J339-J338),IF(#REF!=TRUE,(J339-J338),(J339-J338)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL339<>\"-\",AL339>0),(#REF!+$W$3)*AL339,0)","v":0},{"$f":"IF(ISERROR(X339*AJ339),\"-\",IF(AND(SUM($M$7:M339)>0,L339<>0),X339*AJ339,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z339=0,Z339=\"-\"),0,IF(I339=\"Repayment Period\",AJ339*Z339,SUM($Z$7:Z339)*AL339))","v":0},null,0,{"$f":"IF(I339=\"Starting Point\",SUM($Z$8:Z339)*AL339,IF(I339=\"Repayment Period\",Z339*AJ339,0))","v":0},null,"-","-","-","-","-",332,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I340=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I340=\"Zero Point\",I340=\"Disbursement Period\",I340=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J340=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I340=\"Disbursement Period\",'B.3 Profil splácení AWL'!I340=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I339=\"Starting Point\"),SUM($R$8:R340),AB339*($C$13/(12/(J340-J339))))))","v":"-"},"-",{"$f":"IF(AND(J340>=Disbursement_Period/2,J339<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I340=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J340=\"-\",\"-\",IF(AND(J340<=Disbursement_Period,SUM($M$7:M340)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I340=\"Disbursement Period\",I340=\"Starting Point\"),SUM($M$7:M340)>0),AB339*V340*AF340/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J340=\"-\",\"-\",IF(AND(I340=\"Repayment Period\",SUM($M$7:M340)>0),AB339*V340*AF340/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J340-J339=TRUE),\"-\",IF(I340=\"Repayment Period\",(J340-J339),IF(#REF!=TRUE,(J340-J339),(J340-J339)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL340<>\"-\",AL340>0),(#REF!+$W$3)*AL340,0)","v":0},{"$f":"IF(ISERROR(X340*AJ340),\"-\",IF(AND(SUM($M$7:M340)>0,L340<>0),X340*AJ340,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z340=0,Z340=\"-\"),0,IF(I340=\"Repayment Period\",AJ340*Z340,SUM($Z$7:Z340)*AL340))","v":0},null,0,{"$f":"IF(I340=\"Starting Point\",SUM($Z$8:Z340)*AL340,IF(I340=\"Repayment Period\",Z340*AJ340,0))","v":0},null,"-","-","-","-","-",333,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I341=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I341=\"Zero Point\",I341=\"Disbursement Period\",I341=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J341=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I341=\"Disbursement Period\",'B.3 Profil splácení AWL'!I341=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I340=\"Starting Point\"),SUM($R$8:R341),AB340*($C$13/(12/(J341-J340))))))","v":"-"},"-",{"$f":"IF(AND(J341>=Disbursement_Period/2,J340<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I341=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J341=\"-\",\"-\",IF(AND(J341<=Disbursement_Period,SUM($M$7:M341)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I341=\"Disbursement Period\",I341=\"Starting Point\"),SUM($M$7:M341)>0),AB340*V341*AF341/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J341=\"-\",\"-\",IF(AND(I341=\"Repayment Period\",SUM($M$7:M341)>0),AB340*V341*AF341/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J341-J340=TRUE),\"-\",IF(I341=\"Repayment Period\",(J341-J340),IF(#REF!=TRUE,(J341-J340),(J341-J340)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL341<>\"-\",AL341>0),(#REF!+$W$3)*AL341,0)","v":0},{"$f":"IF(ISERROR(X341*AJ341),\"-\",IF(AND(SUM($M$7:M341)>0,L341<>0),X341*AJ341,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z341=0,Z341=\"-\"),0,IF(I341=\"Repayment Period\",AJ341*Z341,SUM($Z$7:Z341)*AL341))","v":0},null,0,{"$f":"IF(I341=\"Starting Point\",SUM($Z$8:Z341)*AL341,IF(I341=\"Repayment Period\",Z341*AJ341,0))","v":0},null,"-","-","-","-","-",334,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I342=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I342=\"Zero Point\",I342=\"Disbursement Period\",I342=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J342=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I342=\"Disbursement Period\",'B.3 Profil splácení AWL'!I342=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I341=\"Starting Point\"),SUM($R$8:R342),AB341*($C$13/(12/(J342-J341))))))","v":"-"},"-",{"$f":"IF(AND(J342>=Disbursement_Period/2,J341<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I342=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J342=\"-\",\"-\",IF(AND(J342<=Disbursement_Period,SUM($M$7:M342)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I342=\"Disbursement Period\",I342=\"Starting Point\"),SUM($M$7:M342)>0),AB341*V342*AF342/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J342=\"-\",\"-\",IF(AND(I342=\"Repayment Period\",SUM($M$7:M342)>0),AB341*V342*AF342/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J342-J341=TRUE),\"-\",IF(I342=\"Repayment Period\",(J342-J341),IF(#REF!=TRUE,(J342-J341),(J342-J341)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL342<>\"-\",AL342>0),(#REF!+$W$3)*AL342,0)","v":0},{"$f":"IF(ISERROR(X342*AJ342),\"-\",IF(AND(SUM($M$7:M342)>0,L342<>0),X342*AJ342,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z342=0,Z342=\"-\"),0,IF(I342=\"Repayment Period\",AJ342*Z342,SUM($Z$7:Z342)*AL342))","v":0},null,0,{"$f":"IF(I342=\"Starting Point\",SUM($Z$8:Z342)*AL342,IF(I342=\"Repayment Period\",Z342*AJ342,0))","v":0},null,"-","-","-","-","-",335,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I343=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I343=\"Zero Point\",I343=\"Disbursement Period\",I343=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J343=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I343=\"Disbursement Period\",'B.3 Profil splácení AWL'!I343=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I342=\"Starting Point\"),SUM($R$8:R343),AB342*($C$13/(12/(J343-J342))))))","v":"-"},"-",{"$f":"IF(AND(J343>=Disbursement_Period/2,J342<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I343=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J343=\"-\",\"-\",IF(AND(J343<=Disbursement_Period,SUM($M$7:M343)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I343=\"Disbursement Period\",I343=\"Starting Point\"),SUM($M$7:M343)>0),AB342*V343*AF343/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J343=\"-\",\"-\",IF(AND(I343=\"Repayment Period\",SUM($M$7:M343)>0),AB342*V343*AF343/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J343-J342=TRUE),\"-\",IF(I343=\"Repayment Period\",(J343-J342),IF(#REF!=TRUE,(J343-J342),(J343-J342)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL343<>\"-\",AL343>0),(#REF!+$W$3)*AL343,0)","v":0},{"$f":"IF(ISERROR(X343*AJ343),\"-\",IF(AND(SUM($M$7:M343)>0,L343<>0),X343*AJ343,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z343=0,Z343=\"-\"),0,IF(I343=\"Repayment Period\",AJ343*Z343,SUM($Z$7:Z343)*AL343))","v":0},null,0,{"$f":"IF(I343=\"Starting Point\",SUM($Z$8:Z343)*AL343,IF(I343=\"Repayment Period\",Z343*AJ343,0))","v":0},null,"-","-","-","-","-",336,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I344=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I344=\"Zero Point\",I344=\"Disbursement Period\",I344=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J344=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I344=\"Disbursement Period\",'B.3 Profil splácení AWL'!I344=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I343=\"Starting Point\"),SUM($R$8:R344),AB343*($C$13/(12/(J344-J343))))))","v":"-"},"-",{"$f":"IF(AND(J344>=Disbursement_Period/2,J343<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I344=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J344=\"-\",\"-\",IF(AND(J344<=Disbursement_Period,SUM($M$7:M344)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I344=\"Disbursement Period\",I344=\"Starting Point\"),SUM($M$7:M344)>0),AB343*V344*AF344/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J344=\"-\",\"-\",IF(AND(I344=\"Repayment Period\",SUM($M$7:M344)>0),AB343*V344*AF344/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J344-J343=TRUE),\"-\",IF(I344=\"Repayment Period\",(J344-J343),IF(#REF!=TRUE,(J344-J343),(J344-J343)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL344<>\"-\",AL344>0),(#REF!+$W$3)*AL344,0)","v":0},{"$f":"IF(ISERROR(X344*AJ344),\"-\",IF(AND(SUM($M$7:M344)>0,L344<>0),X344*AJ344,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z344=0,Z344=\"-\"),0,IF(I344=\"Repayment Period\",AJ344*Z344,SUM($Z$7:Z344)*AL344))","v":0},null,0,{"$f":"IF(I344=\"Starting Point\",SUM($Z$8:Z344)*AL344,IF(I344=\"Repayment Period\",Z344*AJ344,0))","v":0},null,"-","-","-","-","-",337,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I345=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I345=\"Zero Point\",I345=\"Disbursement Period\",I345=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J345=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I345=\"Disbursement Period\",'B.3 Profil splácení AWL'!I345=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I344=\"Starting Point\"),SUM($R$8:R345),AB344*($C$13/(12/(J345-J344))))))","v":"-"},"-",{"$f":"IF(AND(J345>=Disbursement_Period/2,J344<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I345=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J345=\"-\",\"-\",IF(AND(J345<=Disbursement_Period,SUM($M$7:M345)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I345=\"Disbursement Period\",I345=\"Starting Point\"),SUM($M$7:M345)>0),AB344*V345*AF345/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J345=\"-\",\"-\",IF(AND(I345=\"Repayment Period\",SUM($M$7:M345)>0),AB344*V345*AF345/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J345-J344=TRUE),\"-\",IF(I345=\"Repayment Period\",(J345-J344),IF(#REF!=TRUE,(J345-J344),(J345-J344)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL345<>\"-\",AL345>0),(#REF!+$W$3)*AL345,0)","v":0},{"$f":"IF(ISERROR(X345*AJ345),\"-\",IF(AND(SUM($M$7:M345)>0,L345<>0),X345*AJ345,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z345=0,Z345=\"-\"),0,IF(I345=\"Repayment Period\",AJ345*Z345,SUM($Z$7:Z345)*AL345))","v":0},null,0,{"$f":"IF(I345=\"Starting Point\",SUM($Z$8:Z345)*AL345,IF(I345=\"Repayment Period\",Z345*AJ345,0))","v":0},null,"-","-","-","-","-",338,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I346=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I346=\"Zero Point\",I346=\"Disbursement Period\",I346=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J346=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I346=\"Disbursement Period\",'B.3 Profil splácení AWL'!I346=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I345=\"Starting Point\"),SUM($R$8:R346),AB345*($C$13/(12/(J346-J345))))))","v":"-"},"-",{"$f":"IF(AND(J346>=Disbursement_Period/2,J345<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I346=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J346=\"-\",\"-\",IF(AND(J346<=Disbursement_Period,SUM($M$7:M346)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I346=\"Disbursement Period\",I346=\"Starting Point\"),SUM($M$7:M346)>0),AB345*V346*AF346/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J346=\"-\",\"-\",IF(AND(I346=\"Repayment Period\",SUM($M$7:M346)>0),AB345*V346*AF346/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J346-J345=TRUE),\"-\",IF(I346=\"Repayment Period\",(J346-J345),IF(#REF!=TRUE,(J346-J345),(J346-J345)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL346<>\"-\",AL346>0),(#REF!+$W$3)*AL346,0)","v":0},{"$f":"IF(ISERROR(X346*AJ346),\"-\",IF(AND(SUM($M$7:M346)>0,L346<>0),X346*AJ346,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z346=0,Z346=\"-\"),0,IF(I346=\"Repayment Period\",AJ346*Z346,SUM($Z$7:Z346)*AL346))","v":0},null,0,{"$f":"IF(I346=\"Starting Point\",SUM($Z$8:Z346)*AL346,IF(I346=\"Repayment Period\",Z346*AJ346,0))","v":0},null,"-","-","-","-","-",339,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I347=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I347=\"Zero Point\",I347=\"Disbursement Period\",I347=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J347=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I347=\"Disbursement Period\",'B.3 Profil splácení AWL'!I347=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I346=\"Starting Point\"),SUM($R$8:R347),AB346*($C$13/(12/(J347-J346))))))","v":"-"},"-",{"$f":"IF(AND(J347>=Disbursement_Period/2,J346<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I347=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J347=\"-\",\"-\",IF(AND(J347<=Disbursement_Period,SUM($M$7:M347)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I347=\"Disbursement Period\",I347=\"Starting Point\"),SUM($M$7:M347)>0),AB346*V347*AF347/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J347=\"-\",\"-\",IF(AND(I347=\"Repayment Period\",SUM($M$7:M347)>0),AB346*V347*AF347/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J347-J346=TRUE),\"-\",IF(I347=\"Repayment Period\",(J347-J346),IF(#REF!=TRUE,(J347-J346),(J347-J346)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL347<>\"-\",AL347>0),(#REF!+$W$3)*AL347,0)","v":0},{"$f":"IF(ISERROR(X347*AJ347),\"-\",IF(AND(SUM($M$7:M347)>0,L347<>0),X347*AJ347,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z347=0,Z347=\"-\"),0,IF(I347=\"Repayment Period\",AJ347*Z347,SUM($Z$7:Z347)*AL347))","v":0},null,0,{"$f":"IF(I347=\"Starting Point\",SUM($Z$8:Z347)*AL347,IF(I347=\"Repayment Period\",Z347*AJ347,0))","v":0},null,"-","-","-","-","-",340,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I348=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I348=\"Zero Point\",I348=\"Disbursement Period\",I348=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J348=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I348=\"Disbursement Period\",'B.3 Profil splácení AWL'!I348=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I347=\"Starting Point\"),SUM($R$8:R348),AB347*($C$13/(12/(J348-J347))))))","v":"-"},"-",{"$f":"IF(AND(J348>=Disbursement_Period/2,J347<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I348=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J348=\"-\",\"-\",IF(AND(J348<=Disbursement_Period,SUM($M$7:M348)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I348=\"Disbursement Period\",I348=\"Starting Point\"),SUM($M$7:M348)>0),AB347*V348*AF348/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J348=\"-\",\"-\",IF(AND(I348=\"Repayment Period\",SUM($M$7:M348)>0),AB347*V348*AF348/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J348-J347=TRUE),\"-\",IF(I348=\"Repayment Period\",(J348-J347),IF(#REF!=TRUE,(J348-J347),(J348-J347)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL348<>\"-\",AL348>0),(#REF!+$W$3)*AL348,0)","v":0},{"$f":"IF(ISERROR(X348*AJ348),\"-\",IF(AND(SUM($M$7:M348)>0,L348<>0),X348*AJ348,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z348=0,Z348=\"-\"),0,IF(I348=\"Repayment Period\",AJ348*Z348,SUM($Z$7:Z348)*AL348))","v":0},null,0,{"$f":"IF(I348=\"Starting Point\",SUM($Z$8:Z348)*AL348,IF(I348=\"Repayment Period\",Z348*AJ348,0))","v":0},null,"-","-","-","-","-",341,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I349=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I349=\"Zero Point\",I349=\"Disbursement Period\",I349=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J349=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I349=\"Disbursement Period\",'B.3 Profil splácení AWL'!I349=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I348=\"Starting Point\"),SUM($R$8:R349),AB348*($C$13/(12/(J349-J348))))))","v":"-"},"-",{"$f":"IF(AND(J349>=Disbursement_Period/2,J348<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I349=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J349=\"-\",\"-\",IF(AND(J349<=Disbursement_Period,SUM($M$7:M349)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I349=\"Disbursement Period\",I349=\"Starting Point\"),SUM($M$7:M349)>0),AB348*V349*AF349/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J349=\"-\",\"-\",IF(AND(I349=\"Repayment Period\",SUM($M$7:M349)>0),AB348*V349*AF349/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J349-J348=TRUE),\"-\",IF(I349=\"Repayment Period\",(J349-J348),IF(#REF!=TRUE,(J349-J348),(J349-J348)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL349<>\"-\",AL349>0),(#REF!+$W$3)*AL349,0)","v":0},{"$f":"IF(ISERROR(X349*AJ349),\"-\",IF(AND(SUM($M$7:M349)>0,L349<>0),X349*AJ349,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z349=0,Z349=\"-\"),0,IF(I349=\"Repayment Period\",AJ349*Z349,SUM($Z$7:Z349)*AL349))","v":0},null,0,{"$f":"IF(I349=\"Starting Point\",SUM($Z$8:Z349)*AL349,IF(I349=\"Repayment Period\",Z349*AJ349,0))","v":0},null,"-","-","-","-","-",342,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I350=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I350=\"Zero Point\",I350=\"Disbursement Period\",I350=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J350=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I350=\"Disbursement Period\",'B.3 Profil splácení AWL'!I350=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I349=\"Starting Point\"),SUM($R$8:R350),AB349*($C$13/(12/(J350-J349))))))","v":"-"},"-",{"$f":"IF(AND(J350>=Disbursement_Period/2,J349<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I350=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J350=\"-\",\"-\",IF(AND(J350<=Disbursement_Period,SUM($M$7:M350)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I350=\"Disbursement Period\",I350=\"Starting Point\"),SUM($M$7:M350)>0),AB349*V350*AF350/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J350=\"-\",\"-\",IF(AND(I350=\"Repayment Period\",SUM($M$7:M350)>0),AB349*V350*AF350/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J350-J349=TRUE),\"-\",IF(I350=\"Repayment Period\",(J350-J349),IF(#REF!=TRUE,(J350-J349),(J350-J349)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL350<>\"-\",AL350>0),(#REF!+$W$3)*AL350,0)","v":0},{"$f":"IF(ISERROR(X350*AJ350),\"-\",IF(AND(SUM($M$7:M350)>0,L350<>0),X350*AJ350,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z350=0,Z350=\"-\"),0,IF(I350=\"Repayment Period\",AJ350*Z350,SUM($Z$7:Z350)*AL350))","v":0},null,0,{"$f":"IF(I350=\"Starting Point\",SUM($Z$8:Z350)*AL350,IF(I350=\"Repayment Period\",Z350*AJ350,0))","v":0},null,"-","-","-","-","-",343,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I351=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I351=\"Zero Point\",I351=\"Disbursement Period\",I351=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J351=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I351=\"Disbursement Period\",'B.3 Profil splácení AWL'!I351=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I350=\"Starting Point\"),SUM($R$8:R351),AB350*($C$13/(12/(J351-J350))))))","v":"-"},"-",{"$f":"IF(AND(J351>=Disbursement_Period/2,J350<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I351=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J351=\"-\",\"-\",IF(AND(J351<=Disbursement_Period,SUM($M$7:M351)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I351=\"Disbursement Period\",I351=\"Starting Point\"),SUM($M$7:M351)>0),AB350*V351*AF351/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J351=\"-\",\"-\",IF(AND(I351=\"Repayment Period\",SUM($M$7:M351)>0),AB350*V351*AF351/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J351-J350=TRUE),\"-\",IF(I351=\"Repayment Period\",(J351-J350),IF(#REF!=TRUE,(J351-J350),(J351-J350)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL351<>\"-\",AL351>0),(#REF!+$W$3)*AL351,0)","v":0},{"$f":"IF(ISERROR(X351*AJ351),\"-\",IF(AND(SUM($M$7:M351)>0,L351<>0),X351*AJ351,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z351=0,Z351=\"-\"),0,IF(I351=\"Repayment Period\",AJ351*Z351,SUM($Z$7:Z351)*AL351))","v":0},null,0,{"$f":"IF(I351=\"Starting Point\",SUM($Z$8:Z351)*AL351,IF(I351=\"Repayment Period\",Z351*AJ351,0))","v":0},null,"-","-","-","-","-",344,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I352=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I352=\"Zero Point\",I352=\"Disbursement Period\",I352=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J352=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I352=\"Disbursement Period\",'B.3 Profil splácení AWL'!I352=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I351=\"Starting Point\"),SUM($R$8:R352),AB351*($C$13/(12/(J352-J351))))))","v":"-"},"-",{"$f":"IF(AND(J352>=Disbursement_Period/2,J351<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I352=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J352=\"-\",\"-\",IF(AND(J352<=Disbursement_Period,SUM($M$7:M352)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I352=\"Disbursement Period\",I352=\"Starting Point\"),SUM($M$7:M352)>0),AB351*V352*AF352/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J352=\"-\",\"-\",IF(AND(I352=\"Repayment Period\",SUM($M$7:M352)>0),AB351*V352*AF352/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J352-J351=TRUE),\"-\",IF(I352=\"Repayment Period\",(J352-J351),IF(#REF!=TRUE,(J352-J351),(J352-J351)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL352<>\"-\",AL352>0),(#REF!+$W$3)*AL352,0)","v":0},{"$f":"IF(ISERROR(X352*AJ352),\"-\",IF(AND(SUM($M$7:M352)>0,L352<>0),X352*AJ352,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z352=0,Z352=\"-\"),0,IF(I352=\"Repayment Period\",AJ352*Z352,SUM($Z$7:Z352)*AL352))","v":0},null,0,{"$f":"IF(I352=\"Starting Point\",SUM($Z$8:Z352)*AL352,IF(I352=\"Repayment Period\",Z352*AJ352,0))","v":0},null,"-","-","-","-","-",345,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I353=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I353=\"Zero Point\",I353=\"Disbursement Period\",I353=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J353=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I353=\"Disbursement Period\",'B.3 Profil splácení AWL'!I353=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I352=\"Starting Point\"),SUM($R$8:R353),AB352*($C$13/(12/(J353-J352))))))","v":"-"},"-",{"$f":"IF(AND(J353>=Disbursement_Period/2,J352<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I353=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J353=\"-\",\"-\",IF(AND(J353<=Disbursement_Period,SUM($M$7:M353)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I353=\"Disbursement Period\",I353=\"Starting Point\"),SUM($M$7:M353)>0),AB352*V353*AF353/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J353=\"-\",\"-\",IF(AND(I353=\"Repayment Period\",SUM($M$7:M353)>0),AB352*V353*AF353/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J353-J352=TRUE),\"-\",IF(I353=\"Repayment Period\",(J353-J352),IF(#REF!=TRUE,(J353-J352),(J353-J352)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL353<>\"-\",AL353>0),(#REF!+$W$3)*AL353,0)","v":0},{"$f":"IF(ISERROR(X353*AJ353),\"-\",IF(AND(SUM($M$7:M353)>0,L353<>0),X353*AJ353,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z353=0,Z353=\"-\"),0,IF(I353=\"Repayment Period\",AJ353*Z353,SUM($Z$7:Z353)*AL353))","v":0},null,0,{"$f":"IF(I353=\"Starting Point\",SUM($Z$8:Z353)*AL353,IF(I353=\"Repayment Period\",Z353*AJ353,0))","v":0},null,"-","-","-","-","-",346,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I354=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I354=\"Zero Point\",I354=\"Disbursement Period\",I354=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J354=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I354=\"Disbursement Period\",'B.3 Profil splácení AWL'!I354=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I353=\"Starting Point\"),SUM($R$8:R354),AB353*($C$13/(12/(J354-J353))))))","v":"-"},"-",{"$f":"IF(AND(J354>=Disbursement_Period/2,J353<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I354=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J354=\"-\",\"-\",IF(AND(J354<=Disbursement_Period,SUM($M$7:M354)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I354=\"Disbursement Period\",I354=\"Starting Point\"),SUM($M$7:M354)>0),AB353*V354*AF354/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J354=\"-\",\"-\",IF(AND(I354=\"Repayment Period\",SUM($M$7:M354)>0),AB353*V354*AF354/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J354-J353=TRUE),\"-\",IF(I354=\"Repayment Period\",(J354-J353),IF(#REF!=TRUE,(J354-J353),(J354-J353)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL354<>\"-\",AL354>0),(#REF!+$W$3)*AL354,0)","v":0},{"$f":"IF(ISERROR(X354*AJ354),\"-\",IF(AND(SUM($M$7:M354)>0,L354<>0),X354*AJ354,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z354=0,Z354=\"-\"),0,IF(I354=\"Repayment Period\",AJ354*Z354,SUM($Z$7:Z354)*AL354))","v":0},null,0,{"$f":"IF(I354=\"Starting Point\",SUM($Z$8:Z354)*AL354,IF(I354=\"Repayment Period\",Z354*AJ354,0))","v":0},null,"-","-","-","-","-",347,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I355=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I355=\"Zero Point\",I355=\"Disbursement Period\",I355=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J355=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I355=\"Disbursement Period\",'B.3 Profil splácení AWL'!I355=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I354=\"Starting Point\"),SUM($R$8:R355),AB354*($C$13/(12/(J355-J354))))))","v":"-"},"-",{"$f":"IF(AND(J355>=Disbursement_Period/2,J354<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I355=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J355=\"-\",\"-\",IF(AND(J355<=Disbursement_Period,SUM($M$7:M355)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I355=\"Disbursement Period\",I355=\"Starting Point\"),SUM($M$7:M355)>0),AB354*V355*AF355/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J355=\"-\",\"-\",IF(AND(I355=\"Repayment Period\",SUM($M$7:M355)>0),AB354*V355*AF355/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J355-J354=TRUE),\"-\",IF(I355=\"Repayment Period\",(J355-J354),IF(#REF!=TRUE,(J355-J354),(J355-J354)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL355<>\"-\",AL355>0),(#REF!+$W$3)*AL355,0)","v":0},{"$f":"IF(ISERROR(X355*AJ355),\"-\",IF(AND(SUM($M$7:M355)>0,L355<>0),X355*AJ355,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z355=0,Z355=\"-\"),0,IF(I355=\"Repayment Period\",AJ355*Z355,SUM($Z$7:Z355)*AL355))","v":0},null,0,{"$f":"IF(I355=\"Starting Point\",SUM($Z$8:Z355)*AL355,IF(I355=\"Repayment Period\",Z355*AJ355,0))","v":0},null,"-","-","-","-","-",348,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I356=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I356=\"Zero Point\",I356=\"Disbursement Period\",I356=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J356=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I356=\"Disbursement Period\",'B.3 Profil splácení AWL'!I356=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I355=\"Starting Point\"),SUM($R$8:R356),AB355*($C$13/(12/(J356-J355))))))","v":"-"},"-",{"$f":"IF(AND(J356>=Disbursement_Period/2,J355<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I356=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J356=\"-\",\"-\",IF(AND(J356<=Disbursement_Period,SUM($M$7:M356)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I356=\"Disbursement Period\",I356=\"Starting Point\"),SUM($M$7:M356)>0),AB355*V356*AF356/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J356=\"-\",\"-\",IF(AND(I356=\"Repayment Period\",SUM($M$7:M356)>0),AB355*V356*AF356/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J356-J355=TRUE),\"-\",IF(I356=\"Repayment Period\",(J356-J355),IF(#REF!=TRUE,(J356-J355),(J356-J355)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL356<>\"-\",AL356>0),(#REF!+$W$3)*AL356,0)","v":0},{"$f":"IF(ISERROR(X356*AJ356),\"-\",IF(AND(SUM($M$7:M356)>0,L356<>0),X356*AJ356,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z356=0,Z356=\"-\"),0,IF(I356=\"Repayment Period\",AJ356*Z356,SUM($Z$7:Z356)*AL356))","v":0},null,0,{"$f":"IF(I356=\"Starting Point\",SUM($Z$8:Z356)*AL356,IF(I356=\"Repayment Period\",Z356*AJ356,0))","v":0},null,"-","-","-","-","-",349,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I357=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I357=\"Zero Point\",I357=\"Disbursement Period\",I357=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J357=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I357=\"Disbursement Period\",'B.3 Profil splácení AWL'!I357=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I356=\"Starting Point\"),SUM($R$8:R357),AB356*($C$13/(12/(J357-J356))))))","v":"-"},"-",{"$f":"IF(AND(J357>=Disbursement_Period/2,J356<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I357=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J357=\"-\",\"-\",IF(AND(J357<=Disbursement_Period,SUM($M$7:M357)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I357=\"Disbursement Period\",I357=\"Starting Point\"),SUM($M$7:M357)>0),AB356*V357*AF357/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J357=\"-\",\"-\",IF(AND(I357=\"Repayment Period\",SUM($M$7:M357)>0),AB356*V357*AF357/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J357-J356=TRUE),\"-\",IF(I357=\"Repayment Period\",(J357-J356),IF(#REF!=TRUE,(J357-J356),(J357-J356)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL357<>\"-\",AL357>0),(#REF!+$W$3)*AL357,0)","v":0},{"$f":"IF(ISERROR(X357*AJ357),\"-\",IF(AND(SUM($M$7:M357)>0,L357<>0),X357*AJ357,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z357=0,Z357=\"-\"),0,IF(I357=\"Repayment Period\",AJ357*Z357,SUM($Z$7:Z357)*AL357))","v":0},null,0,{"$f":"IF(I357=\"Starting Point\",SUM($Z$8:Z357)*AL357,IF(I357=\"Repayment Period\",Z357*AJ357,0))","v":0},null,"-","-","-","-","-",350,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I358=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I358=\"Zero Point\",I358=\"Disbursement Period\",I358=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J358=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I358=\"Disbursement Period\",'B.3 Profil splácení AWL'!I358=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I357=\"Starting Point\"),SUM($R$8:R358),AB357*($C$13/(12/(J358-J357))))))","v":"-"},"-",{"$f":"IF(AND(J358>=Disbursement_Period/2,J357<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I358=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J358=\"-\",\"-\",IF(AND(J358<=Disbursement_Period,SUM($M$7:M358)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I358=\"Disbursement Period\",I358=\"Starting Point\"),SUM($M$7:M358)>0),AB357*V358*AF358/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J358=\"-\",\"-\",IF(AND(I358=\"Repayment Period\",SUM($M$7:M358)>0),AB357*V358*AF358/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J358-J357=TRUE),\"-\",IF(I358=\"Repayment Period\",(J358-J357),IF(#REF!=TRUE,(J358-J357),(J358-J357)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL358<>\"-\",AL358>0),(#REF!+$W$3)*AL358,0)","v":0},{"$f":"IF(ISERROR(X358*AJ358),\"-\",IF(AND(SUM($M$7:M358)>0,L358<>0),X358*AJ358,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z358=0,Z358=\"-\"),0,IF(I358=\"Repayment Period\",AJ358*Z358,SUM($Z$7:Z358)*AL358))","v":0},null,0,{"$f":"IF(I358=\"Starting Point\",SUM($Z$8:Z358)*AL358,IF(I358=\"Repayment Period\",Z358*AJ358,0))","v":0},null,"-","-","-","-","-",351,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I359=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I359=\"Zero Point\",I359=\"Disbursement Period\",I359=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J359=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I359=\"Disbursement Period\",'B.3 Profil splácení AWL'!I359=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I358=\"Starting Point\"),SUM($R$8:R359),AB358*($C$13/(12/(J359-J358))))))","v":"-"},"-",{"$f":"IF(AND(J359>=Disbursement_Period/2,J358<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I359=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J359=\"-\",\"-\",IF(AND(J359<=Disbursement_Period,SUM($M$7:M359)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I359=\"Disbursement Period\",I359=\"Starting Point\"),SUM($M$7:M359)>0),AB358*V359*AF359/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J359=\"-\",\"-\",IF(AND(I359=\"Repayment Period\",SUM($M$7:M359)>0),AB358*V359*AF359/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J359-J358=TRUE),\"-\",IF(I359=\"Repayment Period\",(J359-J358),IF(#REF!=TRUE,(J359-J358),(J359-J358)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL359<>\"-\",AL359>0),(#REF!+$W$3)*AL359,0)","v":0},{"$f":"IF(ISERROR(X359*AJ359),\"-\",IF(AND(SUM($M$7:M359)>0,L359<>0),X359*AJ359,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z359=0,Z359=\"-\"),0,IF(I359=\"Repayment Period\",AJ359*Z359,SUM($Z$7:Z359)*AL359))","v":0},null,0,{"$f":"IF(I359=\"Starting Point\",SUM($Z$8:Z359)*AL359,IF(I359=\"Repayment Period\",Z359*AJ359,0))","v":0},null,"-","-","-","-","-",352,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I360=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I360=\"Zero Point\",I360=\"Disbursement Period\",I360=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J360=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I360=\"Disbursement Period\",'B.3 Profil splácení AWL'!I360=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I359=\"Starting Point\"),SUM($R$8:R360),AB359*($C$13/(12/(J360-J359))))))","v":"-"},"-",{"$f":"IF(AND(J360>=Disbursement_Period/2,J359<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I360=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J360=\"-\",\"-\",IF(AND(J360<=Disbursement_Period,SUM($M$7:M360)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I360=\"Disbursement Period\",I360=\"Starting Point\"),SUM($M$7:M360)>0),AB359*V360*AF360/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J360=\"-\",\"-\",IF(AND(I360=\"Repayment Period\",SUM($M$7:M360)>0),AB359*V360*AF360/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J360-J359=TRUE),\"-\",IF(I360=\"Repayment Period\",(J360-J359),IF(#REF!=TRUE,(J360-J359),(J360-J359)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL360<>\"-\",AL360>0),(#REF!+$W$3)*AL360,0)","v":0},{"$f":"IF(ISERROR(X360*AJ360),\"-\",IF(AND(SUM($M$7:M360)>0,L360<>0),X360*AJ360,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z360=0,Z360=\"-\"),0,IF(I360=\"Repayment Period\",AJ360*Z360,SUM($Z$7:Z360)*AL360))","v":0},null,0,{"$f":"IF(I360=\"Starting Point\",SUM($Z$8:Z360)*AL360,IF(I360=\"Repayment Period\",Z360*AJ360,0))","v":0},null,"-","-","-","-","-",353,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I361=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I361=\"Zero Point\",I361=\"Disbursement Period\",I361=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J361=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I361=\"Disbursement Period\",'B.3 Profil splácení AWL'!I361=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I360=\"Starting Point\"),SUM($R$8:R361),AB360*($C$13/(12/(J361-J360))))))","v":"-"},"-",{"$f":"IF(AND(J361>=Disbursement_Period/2,J360<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I361=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J361=\"-\",\"-\",IF(AND(J361<=Disbursement_Period,SUM($M$7:M361)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I361=\"Disbursement Period\",I361=\"Starting Point\"),SUM($M$7:M361)>0),AB360*V361*AF361/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J361=\"-\",\"-\",IF(AND(I361=\"Repayment Period\",SUM($M$7:M361)>0),AB360*V361*AF361/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J361-J360=TRUE),\"-\",IF(I361=\"Repayment Period\",(J361-J360),IF(#REF!=TRUE,(J361-J360),(J361-J360)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL361<>\"-\",AL361>0),(#REF!+$W$3)*AL361,0)","v":0},{"$f":"IF(ISERROR(X361*AJ361),\"-\",IF(AND(SUM($M$7:M361)>0,L361<>0),X361*AJ361,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z361=0,Z361=\"-\"),0,IF(I361=\"Repayment Period\",AJ361*Z361,SUM($Z$7:Z361)*AL361))","v":0},null,0,{"$f":"IF(I361=\"Starting Point\",SUM($Z$8:Z361)*AL361,IF(I361=\"Repayment Period\",Z361*AJ361,0))","v":0},null,"-","-","-","-","-",354,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I362=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I362=\"Zero Point\",I362=\"Disbursement Period\",I362=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J362=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I362=\"Disbursement Period\",'B.3 Profil splácení AWL'!I362=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I361=\"Starting Point\"),SUM($R$8:R362),AB361*($C$13/(12/(J362-J361))))))","v":"-"},"-",{"$f":"IF(AND(J362>=Disbursement_Period/2,J361<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I362=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J362=\"-\",\"-\",IF(AND(J362<=Disbursement_Period,SUM($M$7:M362)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I362=\"Disbursement Period\",I362=\"Starting Point\"),SUM($M$7:M362)>0),AB361*V362*AF362/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J362=\"-\",\"-\",IF(AND(I362=\"Repayment Period\",SUM($M$7:M362)>0),AB361*V362*AF362/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J362-J361=TRUE),\"-\",IF(I362=\"Repayment Period\",(J362-J361),IF(#REF!=TRUE,(J362-J361),(J362-J361)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL362<>\"-\",AL362>0),(#REF!+$W$3)*AL362,0)","v":0},{"$f":"IF(ISERROR(X362*AJ362),\"-\",IF(AND(SUM($M$7:M362)>0,L362<>0),X362*AJ362,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z362=0,Z362=\"-\"),0,IF(I362=\"Repayment Period\",AJ362*Z362,SUM($Z$7:Z362)*AL362))","v":0},null,0,{"$f":"IF(I362=\"Starting Point\",SUM($Z$8:Z362)*AL362,IF(I362=\"Repayment Period\",Z362*AJ362,0))","v":0},null,"-","-","-","-","-",355,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I363=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I363=\"Zero Point\",I363=\"Disbursement Period\",I363=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J363=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I363=\"Disbursement Period\",'B.3 Profil splácení AWL'!I363=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I362=\"Starting Point\"),SUM($R$8:R363),AB362*($C$13/(12/(J363-J362))))))","v":"-"},"-",{"$f":"IF(AND(J363>=Disbursement_Period/2,J362<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I363=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J363=\"-\",\"-\",IF(AND(J363<=Disbursement_Period,SUM($M$7:M363)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I363=\"Disbursement Period\",I363=\"Starting Point\"),SUM($M$7:M363)>0),AB362*V363*AF363/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J363=\"-\",\"-\",IF(AND(I363=\"Repayment Period\",SUM($M$7:M363)>0),AB362*V363*AF363/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J363-J362=TRUE),\"-\",IF(I363=\"Repayment Period\",(J363-J362),IF(#REF!=TRUE,(J363-J362),(J363-J362)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL363<>\"-\",AL363>0),(#REF!+$W$3)*AL363,0)","v":0},{"$f":"IF(ISERROR(X363*AJ363),\"-\",IF(AND(SUM($M$7:M363)>0,L363<>0),X363*AJ363,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z363=0,Z363=\"-\"),0,IF(I363=\"Repayment Period\",AJ363*Z363,SUM($Z$7:Z363)*AL363))","v":0},null,0,{"$f":"IF(I363=\"Starting Point\",SUM($Z$8:Z363)*AL363,IF(I363=\"Repayment Period\",Z363*AJ363,0))","v":0},null,"-","-","-","-","-",356,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I364=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I364=\"Zero Point\",I364=\"Disbursement Period\",I364=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J364=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I364=\"Disbursement Period\",'B.3 Profil splácení AWL'!I364=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I363=\"Starting Point\"),SUM($R$8:R364),AB363*($C$13/(12/(J364-J363))))))","v":"-"},"-",{"$f":"IF(AND(J364>=Disbursement_Period/2,J363<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I364=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J364=\"-\",\"-\",IF(AND(J364<=Disbursement_Period,SUM($M$7:M364)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I364=\"Disbursement Period\",I364=\"Starting Point\"),SUM($M$7:M364)>0),AB363*V364*AF364/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J364=\"-\",\"-\",IF(AND(I364=\"Repayment Period\",SUM($M$7:M364)>0),AB363*V364*AF364/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J364-J363=TRUE),\"-\",IF(I364=\"Repayment Period\",(J364-J363),IF(#REF!=TRUE,(J364-J363),(J364-J363)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL364<>\"-\",AL364>0),(#REF!+$W$3)*AL364,0)","v":0},{"$f":"IF(ISERROR(X364*AJ364),\"-\",IF(AND(SUM($M$7:M364)>0,L364<>0),X364*AJ364,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z364=0,Z364=\"-\"),0,IF(I364=\"Repayment Period\",AJ364*Z364,SUM($Z$7:Z364)*AL364))","v":0},null,0,{"$f":"IF(I364=\"Starting Point\",SUM($Z$8:Z364)*AL364,IF(I364=\"Repayment Period\",Z364*AJ364,0))","v":0},null,"-","-","-","-","-",357,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I365=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I365=\"Zero Point\",I365=\"Disbursement Period\",I365=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J365=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I365=\"Disbursement Period\",'B.3 Profil splácení AWL'!I365=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I364=\"Starting Point\"),SUM($R$8:R365),AB364*($C$13/(12/(J365-J364))))))","v":"-"},"-",{"$f":"IF(AND(J365>=Disbursement_Period/2,J364<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I365=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J365=\"-\",\"-\",IF(AND(J365<=Disbursement_Period,SUM($M$7:M365)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I365=\"Disbursement Period\",I365=\"Starting Point\"),SUM($M$7:M365)>0),AB364*V365*AF365/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J365=\"-\",\"-\",IF(AND(I365=\"Repayment Period\",SUM($M$7:M365)>0),AB364*V365*AF365/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J365-J364=TRUE),\"-\",IF(I365=\"Repayment Period\",(J365-J364),IF(#REF!=TRUE,(J365-J364),(J365-J364)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL365<>\"-\",AL365>0),(#REF!+$W$3)*AL365,0)","v":0},{"$f":"IF(ISERROR(X365*AJ365),\"-\",IF(AND(SUM($M$7:M365)>0,L365<>0),X365*AJ365,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z365=0,Z365=\"-\"),0,IF(I365=\"Repayment Period\",AJ365*Z365,SUM($Z$7:Z365)*AL365))","v":0},null,0,{"$f":"IF(I365=\"Starting Point\",SUM($Z$8:Z365)*AL365,IF(I365=\"Repayment Period\",Z365*AJ365,0))","v":0},null,"-","-","-","-","-",358,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I366=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I366=\"Zero Point\",I366=\"Disbursement Period\",I366=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J366=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I366=\"Disbursement Period\",'B.3 Profil splácení AWL'!I366=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I365=\"Starting Point\"),SUM($R$8:R366),AB365*($C$13/(12/(J366-J365))))))","v":"-"},"-",{"$f":"IF(AND(J366>=Disbursement_Period/2,J365<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I366=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J366=\"-\",\"-\",IF(AND(J366<=Disbursement_Period,SUM($M$7:M366)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I366=\"Disbursement Period\",I366=\"Starting Point\"),SUM($M$7:M366)>0),AB365*V366*AF366/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J366=\"-\",\"-\",IF(AND(I366=\"Repayment Period\",SUM($M$7:M366)>0),AB365*V366*AF366/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J366-J365=TRUE),\"-\",IF(I366=\"Repayment Period\",(J366-J365),IF(#REF!=TRUE,(J366-J365),(J366-J365)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL366<>\"-\",AL366>0),(#REF!+$W$3)*AL366,0)","v":0},{"$f":"IF(ISERROR(X366*AJ366),\"-\",IF(AND(SUM($M$7:M366)>0,L366<>0),X366*AJ366,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z366=0,Z366=\"-\"),0,IF(I366=\"Repayment Period\",AJ366*Z366,SUM($Z$7:Z366)*AL366))","v":0},null,0,{"$f":"IF(I366=\"Starting Point\",SUM($Z$8:Z366)*AL366,IF(I366=\"Repayment Period\",Z366*AJ366,0))","v":0},null,"-","-","-","-","-",359,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I367=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I367=\"Zero Point\",I367=\"Disbursement Period\",I367=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J367=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I367=\"Disbursement Period\",'B.3 Profil splácení AWL'!I367=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I366=\"Starting Point\"),SUM($R$8:R367),AB366*($C$13/(12/(J367-J366))))))","v":"-"},"-",{"$f":"IF(AND(J367>=Disbursement_Period/2,J366<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I367=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J367=\"-\",\"-\",IF(AND(J367<=Disbursement_Period,SUM($M$7:M367)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I367=\"Disbursement Period\",I367=\"Starting Point\"),SUM($M$7:M367)>0),AB366*V367*AF367/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J367=\"-\",\"-\",IF(AND(I367=\"Repayment Period\",SUM($M$7:M367)>0),AB366*V367*AF367/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J367-J366=TRUE),\"-\",IF(I367=\"Repayment Period\",(J367-J366),IF(#REF!=TRUE,(J367-J366),(J367-J366)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL367<>\"-\",AL367>0),(#REF!+$W$3)*AL367,0)","v":0},{"$f":"IF(ISERROR(X367*AJ367),\"-\",IF(AND(SUM($M$7:M367)>0,L367<>0),X367*AJ367,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z367=0,Z367=\"-\"),0,IF(I367=\"Repayment Period\",AJ367*Z367,SUM($Z$7:Z367)*AL367))","v":0},null,0,{"$f":"IF(I367=\"Starting Point\",SUM($Z$8:Z367)*AL367,IF(I367=\"Repayment Period\",Z367*AJ367,0))","v":0},null,"-","-","-","-","-",360,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I368=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I368=\"Zero Point\",I368=\"Disbursement Period\",I368=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J368=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I368=\"Disbursement Period\",'B.3 Profil splácení AWL'!I368=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I367=\"Starting Point\"),SUM($R$8:R368),AB367*($C$13/(12/(J368-J367))))))","v":"-"},"-",{"$f":"IF(AND(J368>=Disbursement_Period/2,J367<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I368=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J368=\"-\",\"-\",IF(AND(J368<=Disbursement_Period,SUM($M$7:M368)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I368=\"Disbursement Period\",I368=\"Starting Point\"),SUM($M$7:M368)>0),AB367*V368*AF368/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J368=\"-\",\"-\",IF(AND(I368=\"Repayment Period\",SUM($M$7:M368)>0),AB367*V368*AF368/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J368-J367=TRUE),\"-\",IF(I368=\"Repayment Period\",(J368-J367),IF(#REF!=TRUE,(J368-J367),(J368-J367)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL368<>\"-\",AL368>0),(#REF!+$W$3)*AL368,0)","v":0},{"$f":"IF(ISERROR(X368*AJ368),\"-\",IF(AND(SUM($M$7:M368)>0,L368<>0),X368*AJ368,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z368=0,Z368=\"-\"),0,IF(I368=\"Repayment Period\",AJ368*Z368,SUM($Z$7:Z368)*AL368))","v":0},null,0,{"$f":"IF(I368=\"Starting Point\",SUM($Z$8:Z368)*AL368,IF(I368=\"Repayment Period\",Z368*AJ368,0))","v":0},null,"-","-","-","-","-",361,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I369=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I369=\"Zero Point\",I369=\"Disbursement Period\",I369=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J369=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I369=\"Disbursement Period\",'B.3 Profil splácení AWL'!I369=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I368=\"Starting Point\"),SUM($R$8:R369),AB368*($C$13/(12/(J369-J368))))))","v":"-"},"-",{"$f":"IF(AND(J369>=Disbursement_Period/2,J368<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I369=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J369=\"-\",\"-\",IF(AND(J369<=Disbursement_Period,SUM($M$7:M369)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I369=\"Disbursement Period\",I369=\"Starting Point\"),SUM($M$7:M369)>0),AB368*V369*AF369/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J369=\"-\",\"-\",IF(AND(I369=\"Repayment Period\",SUM($M$7:M369)>0),AB368*V369*AF369/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J369-J368=TRUE),\"-\",IF(I369=\"Repayment Period\",(J369-J368),IF(#REF!=TRUE,(J369-J368),(J369-J368)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL369<>\"-\",AL369>0),(#REF!+$W$3)*AL369,0)","v":0},{"$f":"IF(ISERROR(X369*AJ369),\"-\",IF(AND(SUM($M$7:M369)>0,L369<>0),X369*AJ369,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z369=0,Z369=\"-\"),0,IF(I369=\"Repayment Period\",AJ369*Z369,SUM($Z$7:Z369)*AL369))","v":0},null,0,{"$f":"IF(I369=\"Starting Point\",SUM($Z$8:Z369)*AL369,IF(I369=\"Repayment Period\",Z369*AJ369,0))","v":0},null,"-","-","-","-","-",362,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I370=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I370=\"Zero Point\",I370=\"Disbursement Period\",I370=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J370=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I370=\"Disbursement Period\",'B.3 Profil splácení AWL'!I370=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I369=\"Starting Point\"),SUM($R$8:R370),AB369*($C$13/(12/(J370-J369))))))","v":"-"},"-",{"$f":"IF(AND(J370>=Disbursement_Period/2,J369<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I370=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J370=\"-\",\"-\",IF(AND(J370<=Disbursement_Period,SUM($M$7:M370)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I370=\"Disbursement Period\",I370=\"Starting Point\"),SUM($M$7:M370)>0),AB369*V370*AF370/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J370=\"-\",\"-\",IF(AND(I370=\"Repayment Period\",SUM($M$7:M370)>0),AB369*V370*AF370/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J370-J369=TRUE),\"-\",IF(I370=\"Repayment Period\",(J370-J369),IF(#REF!=TRUE,(J370-J369),(J370-J369)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL370<>\"-\",AL370>0),(#REF!+$W$3)*AL370,0)","v":0},{"$f":"IF(ISERROR(X370*AJ370),\"-\",IF(AND(SUM($M$7:M370)>0,L370<>0),X370*AJ370,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z370=0,Z370=\"-\"),0,IF(I370=\"Repayment Period\",AJ370*Z370,SUM($Z$7:Z370)*AL370))","v":0},null,0,{"$f":"IF(I370=\"Starting Point\",SUM($Z$8:Z370)*AL370,IF(I370=\"Repayment Period\",Z370*AJ370,0))","v":0},null,"-","-","-","-","-",363,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I371=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I371=\"Zero Point\",I371=\"Disbursement Period\",I371=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J371=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I371=\"Disbursement Period\",'B.3 Profil splácení AWL'!I371=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I370=\"Starting Point\"),SUM($R$8:R371),AB370*($C$13/(12/(J371-J370))))))","v":"-"},"-",{"$f":"IF(AND(J371>=Disbursement_Period/2,J370<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I371=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J371=\"-\",\"-\",IF(AND(J371<=Disbursement_Period,SUM($M$7:M371)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I371=\"Disbursement Period\",I371=\"Starting Point\"),SUM($M$7:M371)>0),AB370*V371*AF371/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J371=\"-\",\"-\",IF(AND(I371=\"Repayment Period\",SUM($M$7:M371)>0),AB370*V371*AF371/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J371-J370=TRUE),\"-\",IF(I371=\"Repayment Period\",(J371-J370),IF(#REF!=TRUE,(J371-J370),(J371-J370)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL371<>\"-\",AL371>0),(#REF!+$W$3)*AL371,0)","v":0},{"$f":"IF(ISERROR(X371*AJ371),\"-\",IF(AND(SUM($M$7:M371)>0,L371<>0),X371*AJ371,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z371=0,Z371=\"-\"),0,IF(I371=\"Repayment Period\",AJ371*Z371,SUM($Z$7:Z371)*AL371))","v":0},null,0,{"$f":"IF(I371=\"Starting Point\",SUM($Z$8:Z371)*AL371,IF(I371=\"Repayment Period\",Z371*AJ371,0))","v":0},null,"-","-","-","-","-",364,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I372=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I372=\"Zero Point\",I372=\"Disbursement Period\",I372=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J372=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I372=\"Disbursement Period\",'B.3 Profil splácení AWL'!I372=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I371=\"Starting Point\"),SUM($R$8:R372),AB371*($C$13/(12/(J372-J371))))))","v":"-"},"-",{"$f":"IF(AND(J372>=Disbursement_Period/2,J371<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I372=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J372=\"-\",\"-\",IF(AND(J372<=Disbursement_Period,SUM($M$7:M372)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I372=\"Disbursement Period\",I372=\"Starting Point\"),SUM($M$7:M372)>0),AB371*V372*AF372/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J372=\"-\",\"-\",IF(AND(I372=\"Repayment Period\",SUM($M$7:M372)>0),AB371*V372*AF372/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J372-J371=TRUE),\"-\",IF(I372=\"Repayment Period\",(J372-J371),IF(#REF!=TRUE,(J372-J371),(J372-J371)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL372<>\"-\",AL372>0),(#REF!+$W$3)*AL372,0)","v":0},{"$f":"IF(ISERROR(X372*AJ372),\"-\",IF(AND(SUM($M$7:M372)>0,L372<>0),X372*AJ372,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z372=0,Z372=\"-\"),0,IF(I372=\"Repayment Period\",AJ372*Z372,SUM($Z$7:Z372)*AL372))","v":0},null,0,{"$f":"IF(I372=\"Starting Point\",SUM($Z$8:Z372)*AL372,IF(I372=\"Repayment Period\",Z372*AJ372,0))","v":0},null,"-","-","-","-","-",365,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I373=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I373=\"Zero Point\",I373=\"Disbursement Period\",I373=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J373=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I373=\"Disbursement Period\",'B.3 Profil splácení AWL'!I373=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I372=\"Starting Point\"),SUM($R$8:R373),AB372*($C$13/(12/(J373-J372))))))","v":"-"},"-",{"$f":"IF(AND(J373>=Disbursement_Period/2,J372<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I373=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J373=\"-\",\"-\",IF(AND(J373<=Disbursement_Period,SUM($M$7:M373)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I373=\"Disbursement Period\",I373=\"Starting Point\"),SUM($M$7:M373)>0),AB372*V373*AF373/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J373=\"-\",\"-\",IF(AND(I373=\"Repayment Period\",SUM($M$7:M373)>0),AB372*V373*AF373/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J373-J372=TRUE),\"-\",IF(I373=\"Repayment Period\",(J373-J372),IF(#REF!=TRUE,(J373-J372),(J373-J372)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL373<>\"-\",AL373>0),(#REF!+$W$3)*AL373,0)","v":0},{"$f":"IF(ISERROR(X373*AJ373),\"-\",IF(AND(SUM($M$7:M373)>0,L373<>0),X373*AJ373,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z373=0,Z373=\"-\"),0,IF(I373=\"Repayment Period\",AJ373*Z373,SUM($Z$7:Z373)*AL373))","v":0},null,0,{"$f":"IF(I373=\"Starting Point\",SUM($Z$8:Z373)*AL373,IF(I373=\"Repayment Period\",Z373*AJ373,0))","v":0},null,"-","-","-","-","-",366,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I374=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I374=\"Zero Point\",I374=\"Disbursement Period\",I374=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J374=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I374=\"Disbursement Period\",'B.3 Profil splácení AWL'!I374=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I373=\"Starting Point\"),SUM($R$8:R374),AB373*($C$13/(12/(J374-J373))))))","v":"-"},"-",{"$f":"IF(AND(J374>=Disbursement_Period/2,J373<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I374=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J374=\"-\",\"-\",IF(AND(J374<=Disbursement_Period,SUM($M$7:M374)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I374=\"Disbursement Period\",I374=\"Starting Point\"),SUM($M$7:M374)>0),AB373*V374*AF374/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J374=\"-\",\"-\",IF(AND(I374=\"Repayment Period\",SUM($M$7:M374)>0),AB373*V374*AF374/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J374-J373=TRUE),\"-\",IF(I374=\"Repayment Period\",(J374-J373),IF(#REF!=TRUE,(J374-J373),(J374-J373)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL374<>\"-\",AL374>0),(#REF!+$W$3)*AL374,0)","v":0},{"$f":"IF(ISERROR(X374*AJ374),\"-\",IF(AND(SUM($M$7:M374)>0,L374<>0),X374*AJ374,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z374=0,Z374=\"-\"),0,IF(I374=\"Repayment Period\",AJ374*Z374,SUM($Z$7:Z374)*AL374))","v":0},null,0,{"$f":"IF(I374=\"Starting Point\",SUM($Z$8:Z374)*AL374,IF(I374=\"Repayment Period\",Z374*AJ374,0))","v":0},null,"-","-","-","-","-",367,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I375=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I375=\"Zero Point\",I375=\"Disbursement Period\",I375=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J375=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I375=\"Disbursement Period\",'B.3 Profil splácení AWL'!I375=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I374=\"Starting Point\"),SUM($R$8:R375),AB374*($C$13/(12/(J375-J374))))))","v":"-"},"-",{"$f":"IF(AND(J375>=Disbursement_Period/2,J374<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I375=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J375=\"-\",\"-\",IF(AND(J375<=Disbursement_Period,SUM($M$7:M375)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I375=\"Disbursement Period\",I375=\"Starting Point\"),SUM($M$7:M375)>0),AB374*V375*AF375/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J375=\"-\",\"-\",IF(AND(I375=\"Repayment Period\",SUM($M$7:M375)>0),AB374*V375*AF375/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J375-J374=TRUE),\"-\",IF(I375=\"Repayment Period\",(J375-J374),IF(#REF!=TRUE,(J375-J374),(J375-J374)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL375<>\"-\",AL375>0),(#REF!+$W$3)*AL375,0)","v":0},{"$f":"IF(ISERROR(X375*AJ375),\"-\",IF(AND(SUM($M$7:M375)>0,L375<>0),X375*AJ375,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z375=0,Z375=\"-\"),0,IF(I375=\"Repayment Period\",AJ375*Z375,SUM($Z$7:Z375)*AL375))","v":0},null,0,{"$f":"IF(I375=\"Starting Point\",SUM($Z$8:Z375)*AL375,IF(I375=\"Repayment Period\",Z375*AJ375,0))","v":0},null,"-","-","-","-","-",368,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I376=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I376=\"Zero Point\",I376=\"Disbursement Period\",I376=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J376=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I376=\"Disbursement Period\",'B.3 Profil splácení AWL'!I376=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I375=\"Starting Point\"),SUM($R$8:R376),AB375*($C$13/(12/(J376-J375))))))","v":"-"},"-",{"$f":"IF(AND(J376>=Disbursement_Period/2,J375<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I376=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J376=\"-\",\"-\",IF(AND(J376<=Disbursement_Period,SUM($M$7:M376)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I376=\"Disbursement Period\",I376=\"Starting Point\"),SUM($M$7:M376)>0),AB375*V376*AF376/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J376=\"-\",\"-\",IF(AND(I376=\"Repayment Period\",SUM($M$7:M376)>0),AB375*V376*AF376/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J376-J375=TRUE),\"-\",IF(I376=\"Repayment Period\",(J376-J375),IF(#REF!=TRUE,(J376-J375),(J376-J375)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL376<>\"-\",AL376>0),(#REF!+$W$3)*AL376,0)","v":0},{"$f":"IF(ISERROR(X376*AJ376),\"-\",IF(AND(SUM($M$7:M376)>0,L376<>0),X376*AJ376,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z376=0,Z376=\"-\"),0,IF(I376=\"Repayment Period\",AJ376*Z376,SUM($Z$7:Z376)*AL376))","v":0},null,0,{"$f":"IF(I376=\"Starting Point\",SUM($Z$8:Z376)*AL376,IF(I376=\"Repayment Period\",Z376*AJ376,0))","v":0},null,"-","-","-","-","-",369,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I377=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I377=\"Zero Point\",I377=\"Disbursement Period\",I377=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J377=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I377=\"Disbursement Period\",'B.3 Profil splácení AWL'!I377=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I376=\"Starting Point\"),SUM($R$8:R377),AB376*($C$13/(12/(J377-J376))))))","v":"-"},"-",{"$f":"IF(AND(J377>=Disbursement_Period/2,J376<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I377=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J377=\"-\",\"-\",IF(AND(J377<=Disbursement_Period,SUM($M$7:M377)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I377=\"Disbursement Period\",I377=\"Starting Point\"),SUM($M$7:M377)>0),AB376*V377*AF377/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J377=\"-\",\"-\",IF(AND(I377=\"Repayment Period\",SUM($M$7:M377)>0),AB376*V377*AF377/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J377-J376=TRUE),\"-\",IF(I377=\"Repayment Period\",(J377-J376),IF(#REF!=TRUE,(J377-J376),(J377-J376)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL377<>\"-\",AL377>0),(#REF!+$W$3)*AL377,0)","v":0},{"$f":"IF(ISERROR(X377*AJ377),\"-\",IF(AND(SUM($M$7:M377)>0,L377<>0),X377*AJ377,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z377=0,Z377=\"-\"),0,IF(I377=\"Repayment Period\",AJ377*Z377,SUM($Z$7:Z377)*AL377))","v":0},null,0,{"$f":"IF(I377=\"Starting Point\",SUM($Z$8:Z377)*AL377,IF(I377=\"Repayment Period\",Z377*AJ377,0))","v":0},null,"-","-","-","-","-",370,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I378=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I378=\"Zero Point\",I378=\"Disbursement Period\",I378=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J378=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I378=\"Disbursement Period\",'B.3 Profil splácení AWL'!I378=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I377=\"Starting Point\"),SUM($R$8:R378),AB377*($C$13/(12/(J378-J377))))))","v":"-"},"-",{"$f":"IF(AND(J378>=Disbursement_Period/2,J377<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I378=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J378=\"-\",\"-\",IF(AND(J378<=Disbursement_Period,SUM($M$7:M378)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I378=\"Disbursement Period\",I378=\"Starting Point\"),SUM($M$7:M378)>0),AB377*V378*AF378/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J378=\"-\",\"-\",IF(AND(I378=\"Repayment Period\",SUM($M$7:M378)>0),AB377*V378*AF378/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J378-J377=TRUE),\"-\",IF(I378=\"Repayment Period\",(J378-J377),IF(#REF!=TRUE,(J378-J377),(J378-J377)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL378<>\"-\",AL378>0),(#REF!+$W$3)*AL378,0)","v":0},{"$f":"IF(ISERROR(X378*AJ378),\"-\",IF(AND(SUM($M$7:M378)>0,L378<>0),X378*AJ378,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z378=0,Z378=\"-\"),0,IF(I378=\"Repayment Period\",AJ378*Z378,SUM($Z$7:Z378)*AL378))","v":0},null,0,{"$f":"IF(I378=\"Starting Point\",SUM($Z$8:Z378)*AL378,IF(I378=\"Repayment Period\",Z378*AJ378,0))","v":0},null,"-","-","-","-","-",371,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I379=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I379=\"Zero Point\",I379=\"Disbursement Period\",I379=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J379=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I379=\"Disbursement Period\",'B.3 Profil splácení AWL'!I379=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I378=\"Starting Point\"),SUM($R$8:R379),AB378*($C$13/(12/(J379-J378))))))","v":"-"},"-",{"$f":"IF(AND(J379>=Disbursement_Period/2,J378<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I379=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J379=\"-\",\"-\",IF(AND(J379<=Disbursement_Period,SUM($M$7:M379)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I379=\"Disbursement Period\",I379=\"Starting Point\"),SUM($M$7:M379)>0),AB378*V379*AF379/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J379=\"-\",\"-\",IF(AND(I379=\"Repayment Period\",SUM($M$7:M379)>0),AB378*V379*AF379/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J379-J378=TRUE),\"-\",IF(I379=\"Repayment Period\",(J379-J378),IF(#REF!=TRUE,(J379-J378),(J379-J378)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL379<>\"-\",AL379>0),(#REF!+$W$3)*AL379,0)","v":0},{"$f":"IF(ISERROR(X379*AJ379),\"-\",IF(AND(SUM($M$7:M379)>0,L379<>0),X379*AJ379,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z379=0,Z379=\"-\"),0,IF(I379=\"Repayment Period\",AJ379*Z379,SUM($Z$7:Z379)*AL379))","v":0},null,0,{"$f":"IF(I379=\"Starting Point\",SUM($Z$8:Z379)*AL379,IF(I379=\"Repayment Period\",Z379*AJ379,0))","v":0},null,"-","-","-","-","-",372,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I380=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I380=\"Zero Point\",I380=\"Disbursement Period\",I380=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J380=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I380=\"Disbursement Period\",'B.3 Profil splácení AWL'!I380=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I379=\"Starting Point\"),SUM($R$8:R380),AB379*($C$13/(12/(J380-J379))))))","v":"-"},"-",{"$f":"IF(AND(J380>=Disbursement_Period/2,J379<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I380=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J380=\"-\",\"-\",IF(AND(J380<=Disbursement_Period,SUM($M$7:M380)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I380=\"Disbursement Period\",I380=\"Starting Point\"),SUM($M$7:M380)>0),AB379*V380*AF380/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J380=\"-\",\"-\",IF(AND(I380=\"Repayment Period\",SUM($M$7:M380)>0),AB379*V380*AF380/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J380-J379=TRUE),\"-\",IF(I380=\"Repayment Period\",(J380-J379),IF(#REF!=TRUE,(J380-J379),(J380-J379)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL380<>\"-\",AL380>0),(#REF!+$W$3)*AL380,0)","v":0},{"$f":"IF(ISERROR(X380*AJ380),\"-\",IF(AND(SUM($M$7:M380)>0,L380<>0),X380*AJ380,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z380=0,Z380=\"-\"),0,IF(I380=\"Repayment Period\",AJ380*Z380,SUM($Z$7:Z380)*AL380))","v":0},null,0,{"$f":"IF(I380=\"Starting Point\",SUM($Z$8:Z380)*AL380,IF(I380=\"Repayment Period\",Z380*AJ380,0))","v":0},null,"-","-","-","-","-",373,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I381=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I381=\"Zero Point\",I381=\"Disbursement Period\",I381=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J381=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I381=\"Disbursement Period\",'B.3 Profil splácení AWL'!I381=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I380=\"Starting Point\"),SUM($R$8:R381),AB380*($C$13/(12/(J381-J380))))))","v":"-"},"-",{"$f":"IF(AND(J381>=Disbursement_Period/2,J380<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I381=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J381=\"-\",\"-\",IF(AND(J381<=Disbursement_Period,SUM($M$7:M381)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I381=\"Disbursement Period\",I381=\"Starting Point\"),SUM($M$7:M381)>0),AB380*V381*AF381/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J381=\"-\",\"-\",IF(AND(I381=\"Repayment Period\",SUM($M$7:M381)>0),AB380*V381*AF381/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J381-J380=TRUE),\"-\",IF(I381=\"Repayment Period\",(J381-J380),IF(#REF!=TRUE,(J381-J380),(J381-J380)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL381<>\"-\",AL381>0),(#REF!+$W$3)*AL381,0)","v":0},{"$f":"IF(ISERROR(X381*AJ381),\"-\",IF(AND(SUM($M$7:M381)>0,L381<>0),X381*AJ381,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z381=0,Z381=\"-\"),0,IF(I381=\"Repayment Period\",AJ381*Z381,SUM($Z$7:Z381)*AL381))","v":0},null,0,{"$f":"IF(I381=\"Starting Point\",SUM($Z$8:Z381)*AL381,IF(I381=\"Repayment Period\",Z381*AJ381,0))","v":0},null,"-","-","-","-","-",374,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I382=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I382=\"Zero Point\",I382=\"Disbursement Period\",I382=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J382=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I382=\"Disbursement Period\",'B.3 Profil splácení AWL'!I382=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I381=\"Starting Point\"),SUM($R$8:R382),AB381*($C$13/(12/(J382-J381))))))","v":"-"},"-",{"$f":"IF(AND(J382>=Disbursement_Period/2,J381<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I382=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J382=\"-\",\"-\",IF(AND(J382<=Disbursement_Period,SUM($M$7:M382)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I382=\"Disbursement Period\",I382=\"Starting Point\"),SUM($M$7:M382)>0),AB381*V382*AF382/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J382=\"-\",\"-\",IF(AND(I382=\"Repayment Period\",SUM($M$7:M382)>0),AB381*V382*AF382/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J382-J381=TRUE),\"-\",IF(I382=\"Repayment Period\",(J382-J381),IF(#REF!=TRUE,(J382-J381),(J382-J381)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL382<>\"-\",AL382>0),(#REF!+$W$3)*AL382,0)","v":0},{"$f":"IF(ISERROR(X382*AJ382),\"-\",IF(AND(SUM($M$7:M382)>0,L382<>0),X382*AJ382,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z382=0,Z382=\"-\"),0,IF(I382=\"Repayment Period\",AJ382*Z382,SUM($Z$7:Z382)*AL382))","v":0},null,0,{"$f":"IF(I382=\"Starting Point\",SUM($Z$8:Z382)*AL382,IF(I382=\"Repayment Period\",Z382*AJ382,0))","v":0},null,"-","-","-","-","-",375,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I383=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I383=\"Zero Point\",I383=\"Disbursement Period\",I383=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J383=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I383=\"Disbursement Period\",'B.3 Profil splácení AWL'!I383=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I382=\"Starting Point\"),SUM($R$8:R383),AB382*($C$13/(12/(J383-J382))))))","v":"-"},"-",{"$f":"IF(AND(J383>=Disbursement_Period/2,J382<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I383=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J383=\"-\",\"-\",IF(AND(J383<=Disbursement_Period,SUM($M$7:M383)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I383=\"Disbursement Period\",I383=\"Starting Point\"),SUM($M$7:M383)>0),AB382*V383*AF383/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J383=\"-\",\"-\",IF(AND(I383=\"Repayment Period\",SUM($M$7:M383)>0),AB382*V383*AF383/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J383-J382=TRUE),\"-\",IF(I383=\"Repayment Period\",(J383-J382),IF(#REF!=TRUE,(J383-J382),(J383-J382)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL383<>\"-\",AL383>0),(#REF!+$W$3)*AL383,0)","v":0},{"$f":"IF(ISERROR(X383*AJ383),\"-\",IF(AND(SUM($M$7:M383)>0,L383<>0),X383*AJ383,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z383=0,Z383=\"-\"),0,IF(I383=\"Repayment Period\",AJ383*Z383,SUM($Z$7:Z383)*AL383))","v":0},null,0,{"$f":"IF(I383=\"Starting Point\",SUM($Z$8:Z383)*AL383,IF(I383=\"Repayment Period\",Z383*AJ383,0))","v":0},null,"-","-","-","-","-",376,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I384=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I384=\"Zero Point\",I384=\"Disbursement Period\",I384=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J384=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I384=\"Disbursement Period\",'B.3 Profil splácení AWL'!I384=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I383=\"Starting Point\"),SUM($R$8:R384),AB383*($C$13/(12/(J384-J383))))))","v":"-"},"-",{"$f":"IF(AND(J384>=Disbursement_Period/2,J383<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I384=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J384=\"-\",\"-\",IF(AND(J384<=Disbursement_Period,SUM($M$7:M384)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I384=\"Disbursement Period\",I384=\"Starting Point\"),SUM($M$7:M384)>0),AB383*V384*AF384/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J384=\"-\",\"-\",IF(AND(I384=\"Repayment Period\",SUM($M$7:M384)>0),AB383*V384*AF384/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J384-J383=TRUE),\"-\",IF(I384=\"Repayment Period\",(J384-J383),IF(#REF!=TRUE,(J384-J383),(J384-J383)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL384<>\"-\",AL384>0),(#REF!+$W$3)*AL384,0)","v":0},{"$f":"IF(ISERROR(X384*AJ384),\"-\",IF(AND(SUM($M$7:M384)>0,L384<>0),X384*AJ384,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z384=0,Z384=\"-\"),0,IF(I384=\"Repayment Period\",AJ384*Z384,SUM($Z$7:Z384)*AL384))","v":0},null,0,{"$f":"IF(I384=\"Starting Point\",SUM($Z$8:Z384)*AL384,IF(I384=\"Repayment Period\",Z384*AJ384,0))","v":0},null,"-","-","-","-","-",377,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I385=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I385=\"Zero Point\",I385=\"Disbursement Period\",I385=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J385=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I385=\"Disbursement Period\",'B.3 Profil splácení AWL'!I385=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I384=\"Starting Point\"),SUM($R$8:R385),AB384*($C$13/(12/(J385-J384))))))","v":"-"},"-",{"$f":"IF(AND(J385>=Disbursement_Period/2,J384<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I385=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J385=\"-\",\"-\",IF(AND(J385<=Disbursement_Period,SUM($M$7:M385)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I385=\"Disbursement Period\",I385=\"Starting Point\"),SUM($M$7:M385)>0),AB384*V385*AF385/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J385=\"-\",\"-\",IF(AND(I385=\"Repayment Period\",SUM($M$7:M385)>0),AB384*V385*AF385/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J385-J384=TRUE),\"-\",IF(I385=\"Repayment Period\",(J385-J384),IF(#REF!=TRUE,(J385-J384),(J385-J384)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL385<>\"-\",AL385>0),(#REF!+$W$3)*AL385,0)","v":0},{"$f":"IF(ISERROR(X385*AJ385),\"-\",IF(AND(SUM($M$7:M385)>0,L385<>0),X385*AJ385,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z385=0,Z385=\"-\"),0,IF(I385=\"Repayment Period\",AJ385*Z385,SUM($Z$7:Z385)*AL385))","v":0},null,0,{"$f":"IF(I385=\"Starting Point\",SUM($Z$8:Z385)*AL385,IF(I385=\"Repayment Period\",Z385*AJ385,0))","v":0},null,"-","-","-","-","-",378,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I386=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I386=\"Zero Point\",I386=\"Disbursement Period\",I386=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J386=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I386=\"Disbursement Period\",'B.3 Profil splácení AWL'!I386=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I385=\"Starting Point\"),SUM($R$8:R386),AB385*($C$13/(12/(J386-J385))))))","v":"-"},"-",{"$f":"IF(AND(J386>=Disbursement_Period/2,J385<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I386=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J386=\"-\",\"-\",IF(AND(J386<=Disbursement_Period,SUM($M$7:M386)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I386=\"Disbursement Period\",I386=\"Starting Point\"),SUM($M$7:M386)>0),AB385*V386*AF386/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J386=\"-\",\"-\",IF(AND(I386=\"Repayment Period\",SUM($M$7:M386)>0),AB385*V386*AF386/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J386-J385=TRUE),\"-\",IF(I386=\"Repayment Period\",(J386-J385),IF(#REF!=TRUE,(J386-J385),(J386-J385)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL386<>\"-\",AL386>0),(#REF!+$W$3)*AL386,0)","v":0},{"$f":"IF(ISERROR(X386*AJ386),\"-\",IF(AND(SUM($M$7:M386)>0,L386<>0),X386*AJ386,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z386=0,Z386=\"-\"),0,IF(I386=\"Repayment Period\",AJ386*Z386,SUM($Z$7:Z386)*AL386))","v":0},null,0,{"$f":"IF(I386=\"Starting Point\",SUM($Z$8:Z386)*AL386,IF(I386=\"Repayment Period\",Z386*AJ386,0))","v":0},null,"-","-","-","-","-",379,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I387=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I387=\"Zero Point\",I387=\"Disbursement Period\",I387=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J387=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I387=\"Disbursement Period\",'B.3 Profil splácení AWL'!I387=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I386=\"Starting Point\"),SUM($R$8:R387),AB386*($C$13/(12/(J387-J386))))))","v":"-"},"-",{"$f":"IF(AND(J387>=Disbursement_Period/2,J386<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I387=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J387=\"-\",\"-\",IF(AND(J387<=Disbursement_Period,SUM($M$7:M387)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I387=\"Disbursement Period\",I387=\"Starting Point\"),SUM($M$7:M387)>0),AB386*V387*AF387/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J387=\"-\",\"-\",IF(AND(I387=\"Repayment Period\",SUM($M$7:M387)>0),AB386*V387*AF387/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J387-J386=TRUE),\"-\",IF(I387=\"Repayment Period\",(J387-J386),IF(#REF!=TRUE,(J387-J386),(J387-J386)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL387<>\"-\",AL387>0),(#REF!+$W$3)*AL387,0)","v":0},{"$f":"IF(ISERROR(X387*AJ387),\"-\",IF(AND(SUM($M$7:M387)>0,L387<>0),X387*AJ387,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z387=0,Z387=\"-\"),0,IF(I387=\"Repayment Period\",AJ387*Z387,SUM($Z$7:Z387)*AL387))","v":0},null,0,{"$f":"IF(I387=\"Starting Point\",SUM($Z$8:Z387)*AL387,IF(I387=\"Repayment Period\",Z387*AJ387,0))","v":0},null,"-","-","-","-","-",380,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I388=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I388=\"Zero Point\",I388=\"Disbursement Period\",I388=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J388=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I388=\"Disbursement Period\",'B.3 Profil splácení AWL'!I388=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I387=\"Starting Point\"),SUM($R$8:R388),AB387*($C$13/(12/(J388-J387))))))","v":"-"},"-",{"$f":"IF(AND(J388>=Disbursement_Period/2,J387<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I388=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J388=\"-\",\"-\",IF(AND(J388<=Disbursement_Period,SUM($M$7:M388)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I388=\"Disbursement Period\",I388=\"Starting Point\"),SUM($M$7:M388)>0),AB387*V388*AF388/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J388=\"-\",\"-\",IF(AND(I388=\"Repayment Period\",SUM($M$7:M388)>0),AB387*V388*AF388/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J388-J387=TRUE),\"-\",IF(I388=\"Repayment Period\",(J388-J387),IF(#REF!=TRUE,(J388-J387),(J388-J387)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL388<>\"-\",AL388>0),(#REF!+$W$3)*AL388,0)","v":0},{"$f":"IF(ISERROR(X388*AJ388),\"-\",IF(AND(SUM($M$7:M388)>0,L388<>0),X388*AJ388,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z388=0,Z388=\"-\"),0,IF(I388=\"Repayment Period\",AJ388*Z388,SUM($Z$7:Z388)*AL388))","v":0},null,0,{"$f":"IF(I388=\"Starting Point\",SUM($Z$8:Z388)*AL388,IF(I388=\"Repayment Period\",Z388*AJ388,0))","v":0},null,"-","-","-","-","-",381,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I389=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I389=\"Zero Point\",I389=\"Disbursement Period\",I389=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J389=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I389=\"Disbursement Period\",'B.3 Profil splácení AWL'!I389=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I388=\"Starting Point\"),SUM($R$8:R389),AB388*($C$13/(12/(J389-J388))))))","v":"-"},"-",{"$f":"IF(AND(J389>=Disbursement_Period/2,J388<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I389=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J389=\"-\",\"-\",IF(AND(J389<=Disbursement_Period,SUM($M$7:M389)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I389=\"Disbursement Period\",I389=\"Starting Point\"),SUM($M$7:M389)>0),AB388*V389*AF389/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J389=\"-\",\"-\",IF(AND(I389=\"Repayment Period\",SUM($M$7:M389)>0),AB388*V389*AF389/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J389-J388=TRUE),\"-\",IF(I389=\"Repayment Period\",(J389-J388),IF(#REF!=TRUE,(J389-J388),(J389-J388)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL389<>\"-\",AL389>0),(#REF!+$W$3)*AL389,0)","v":0},{"$f":"IF(ISERROR(X389*AJ389),\"-\",IF(AND(SUM($M$7:M389)>0,L389<>0),X389*AJ389,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z389=0,Z389=\"-\"),0,IF(I389=\"Repayment Period\",AJ389*Z389,SUM($Z$7:Z389)*AL389))","v":0},null,0,{"$f":"IF(I389=\"Starting Point\",SUM($Z$8:Z389)*AL389,IF(I389=\"Repayment Period\",Z389*AJ389,0))","v":0},null,"-","-","-","-","-",382,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I390=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I390=\"Zero Point\",I390=\"Disbursement Period\",I390=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J390=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I390=\"Disbursement Period\",'B.3 Profil splácení AWL'!I390=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I389=\"Starting Point\"),SUM($R$8:R390),AB389*($C$13/(12/(J390-J389))))))","v":"-"},"-",{"$f":"IF(AND(J390>=Disbursement_Period/2,J389<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I390=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J390=\"-\",\"-\",IF(AND(J390<=Disbursement_Period,SUM($M$7:M390)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I390=\"Disbursement Period\",I390=\"Starting Point\"),SUM($M$7:M390)>0),AB389*V390*AF390/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J390=\"-\",\"-\",IF(AND(I390=\"Repayment Period\",SUM($M$7:M390)>0),AB389*V390*AF390/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J390-J389=TRUE),\"-\",IF(I390=\"Repayment Period\",(J390-J389),IF(#REF!=TRUE,(J390-J389),(J390-J389)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL390<>\"-\",AL390>0),(#REF!+$W$3)*AL390,0)","v":0},{"$f":"IF(ISERROR(X390*AJ390),\"-\",IF(AND(SUM($M$7:M390)>0,L390<>0),X390*AJ390,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z390=0,Z390=\"-\"),0,IF(I390=\"Repayment Period\",AJ390*Z390,SUM($Z$7:Z390)*AL390))","v":0},null,0,{"$f":"IF(I390=\"Starting Point\",SUM($Z$8:Z390)*AL390,IF(I390=\"Repayment Period\",Z390*AJ390,0))","v":0},null,"-","-","-","-","-",383,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I391=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I391=\"Zero Point\",I391=\"Disbursement Period\",I391=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L391>0,L391<>\"-\"),PPMT(($C$13)/(12/AF391),L391,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J391=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I391=\"Disbursement Period\",'B.3 Profil splácení AWL'!I391=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I390=\"Starting Point\"),SUM($R$8:R391),AB390*($C$13/(12/(J391-J390))))))","v":"-"},"-",{"$f":"IF(AND(J391>=Disbursement_Period/2,J390<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I391=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J391=\"-\",\"-\",IF(AND(J391<=Disbursement_Period,SUM($M$7:M391)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I391=\"Disbursement Period\",I391=\"Starting Point\"),SUM($M$7:M391)>0),AB390*V391*AF391/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J391=\"-\",\"-\",IF(AND(I391=\"Repayment Period\",SUM($M$7:M391)>0),AB390*V391*AF391/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M391+AA391),AA391,-M391+T391+W391+X391)","v":0},{"$f":"IF(OR(J391=0,J391=\"-\"),0,AD390+(Q391*(J391-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J391-J390=TRUE),\"-\",IF(I391=\"Repayment Period\",(J391-J390),IF(#REF!=TRUE,(J391-J390),(J391-J390)/2)))","v":"-"},{"$f":"IF(ISERROR(AB390*AF391=TRUE),\"-\",AB390*AF391)","v":"-"},null,null,"-",{"$f":"IF(OR(L391=0,L391=\"-\",ISERROR($AB390*$AJ391=TRUE)),\"-\",$AB390*$AJ391)","v":"-"},{"$f":"IF(I391=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL391<>\"-\",AL391>0),(#REF!+$W$3)*AL391,0)","v":0},{"$f":"IF(ISERROR(X391*AJ391),\"-\",IF(AND(SUM($M$7:M391)>0,L391<>0),X391*AJ391,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z391=0,Z391=\"-\"),0,IF(I391=\"Repayment Period\",AJ391*Z391,SUM($Z$7:Z391)*AL391))","v":0},null,{"$f":"IF(I391<>\"Repayment Period\",AL391,AJ391)","v":0},{"$f":"IF(I391=\"Starting Point\",SUM($Z$8:Z391)*AL391,IF(I391=\"Repayment Period\",Z391*AJ391,0))","v":0},null,{"$f":"AJ391","v":"-"},{"$f":"IF(ISERROR(AU391*M391)=TRUE,\"-\",AU391*M391)","v":"-"},{"$f":"IF(ISERROR(AU391*Q391)=TRUE,\"-\",AU391*Q391)","v":"-"},{"$f":"IF(ISERROR(AU391*S391)=TRUE,\"-\",AU391*S391)","v":"-"},{"$f":"IF(ISERROR(AU391*AA391)=TRUE,\"-\",AU391*AA391)","v":"-"},384,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J392=Disbursement_Period,\"Starting Point\",IF(J392<Disbursement_Period,\"Disbursement Period\",IF(AND(J392>Disbursement_Period,J392<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J391<>\"-\",$C$8=\"Non-Standard\"),IF(J391+1<Disbursement_Period,J391+1,IF(AND(J391+$E$8>=Disbursement_Period,J391<$C$9+Disbursement_Period),VLOOKUP(L392,$AZ$7:$BA$1006,2),\"-\")),IF(J391<>\"-\",IF(J391+1<Disbursement_Period,J391+1,IF(AND(J391+1>=Disbursement_Period,J391<($C$9+$C$10)),Disbursement_Period+$E$8*(L392),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J391=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J391+$G$10<$BA$8,J391+$G$10>$C$9+$C$10),0,IF(AND(J391+$G$10>=$BA$8,J391+$G$10<=$C$9+$C$10),IF(MATCH(J391+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J391+$G$10,$BA$8:$BA$1003,1)>1,L391+1,0)),0)),IF(OR(J391+$G$10<$C$10+$G$10,J391+$G$10>$C$9+$C$10),0,IF(L391=\"-\",1,L391+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I392=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I392=\"Zero Point\",I392=\"Disbursement Period\",I392=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M392+N391),\"\",M392+N391)","v":""},"-",{"$f":"IF(O392<>\"-\",P391+(O392*(J392-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L392<>\"-\",J392>Disbursement_Period,J392<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J392>Disbursement_Period,J392<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J392,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J392>Disbursement_Period,J392<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF392),L392,$E$13,$C$7*-1),IF(J392<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB391*($C$13/(12/(J392-J391)))),\"-\",AB391*($C$13/(12/(J392-J391))))","v":"-"},{"$f":"IF(J392=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I392=\"Disbursement Period\",'B.3 Profil splácení AWL'!I392=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I391=\"Starting Point\"),SUM($R$8:R392),AB391*($C$13/(12/(J392-J391))))))","v":"-"},{"$f":"IF(J392=\"-\",\"-\",Q392+S392)","v":"-"},{"$f":"IF(AND(J392>=Disbursement_Period/2,J391<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I392=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J392=\"-\",\"-\",IF(AND(J392<=Disbursement_Period,SUM($M$7:M392)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I392=\"Disbursement Period\",I392=\"Starting Point\"),SUM($M$7:M392)>0),AB391*V392*AF392/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J392=\"-\",\"-\",IF(AND(I392=\"Repayment Period\",SUM($M$7:M392)>0),AB391*V392*AF392/12,0))","v":"-"},{"$f":"IF(J392=\"-\",\"\",U392+W392+X392)","v":""},{"$f":"IF(J392=\"-\",\"-\",IF(T392=0,0,AB391*$C$22*AF392/12))","v":"-"},0,{"$f":"IF(J392=\"-\",\"-\",IF(ISERROR(AB391+M392-Q392)<>TRUE,AB391+M392-Q392,IF(ISERROR(AB391+M392)<>TRUE,AB391+M392,AB391-Q392)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J392-J391=TRUE),\"-\",IF(I392=\"Repayment Period\",(J392-J391),IF(#REF!=TRUE,(J392-J391),(J392-J391)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J392/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J392/12))","v":"-"},"-",0,{"$f":"IF(AND(AL392<>\"-\",AL392>0),(#REF!+$W$3)*AL392,0)","v":0},{"$f":"IF(ISERROR(X392*AJ392),\"-\",IF(AND(SUM($M$7:M392)>0,L392<>0),X392*AJ392,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z392=0,Z392=\"-\"),0,IF(I392=\"Repayment Period\",AJ392*Z392,SUM($Z$7:Z392)*AL392))","v":0},null,0,{"$f":"IF(I392=\"Starting Point\",SUM($Z$8:Z392)*AL392,IF(I392=\"Repayment Period\",Z392*AJ392,0))","v":0},null,"-","-","-","-","-",385,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA392<>\"-\",\"← Input!\",IF(AND(BA392=\"-\",OR(BC392<>\"\",BC392<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J393=\"-\",\"-\",MONATSENDE($K$7,J393))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I393=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I393=\"Zero Point\",I393=\"Disbursement Period\",I393=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J393=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I393=\"Disbursement Period\",'B.3 Profil splácení AWL'!I393=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I392=\"Starting Point\"),SUM($R$8:R393),AB392*($C$13/(12/(J393-J392))))))","v":"-"},"-",{"$f":"IF(AND(J393>=Disbursement_Period/2,J392<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I393=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J393=\"-\",\"-\",IF(AND(J393<=Disbursement_Period,SUM($M$7:M393)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I393=\"Disbursement Period\",I393=\"Starting Point\"),SUM($M$7:M393)>0),AB392*V393*AF393/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J393=\"-\",\"-\",IF(AND(I393=\"Repayment Period\",SUM($M$7:M393)>0),AB392*V393*AF393/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q393+S393+Y393)=TRUE,0,Q393+S393+Z393)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J393-J392=TRUE),\"-\",IF(I393=\"Repayment Period\",(J393-J392),IF(#REF!=TRUE,(J393-J392),(J393-J392)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL393<>\"-\",AL393>0),(#REF!+$W$3)*AL393,0)","v":0},{"$f":"IF(ISERROR(X393*AJ393),\"-\",IF(AND(SUM($M$7:M393)>0,L393<>0),X393*AJ393,\"-\"))","v":"-"},{"$f":"SUM(AM393:AN393)","v":0},{"$f":"IF(OR(Z393=0,Z393=\"-\"),0,IF(I393=\"Repayment Period\",AJ393*Z393,SUM($Z$7:Z393)*AL393))","v":0},null,0,{"$f":"IF(I393=\"Starting Point\",SUM($Z$8:Z393)*AL393,IF(I393=\"Repayment Period\",Z393*AJ393,0))","v":0},null,"-","-","-","-","-",386,{"$f":"IF(OR(BA392=\"-\",BA392>=$C$9+$C$10),\"-\",IF(AND(BA392<$C$9+$C$10,BA392+$G$10>$C$9+$C$10),$C$9+$C$10,BA392+$G$10))","v":"-"},null,{"$f":"IF(BB393=\"-\",\"-\",BB393/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I394=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I394=\"Zero Point\",I394=\"Disbursement Period\",I394=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J394=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I394=\"Disbursement Period\",'B.3 Profil splácení AWL'!I394=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I393=\"Starting Point\"),SUM($R$8:R394),AB393*($C$13/(12/(J394-J393))))))","v":"-"},"-",{"$f":"IF(AND(J394>=Disbursement_Period/2,J393<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I394=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J394=\"-\",\"-\",IF(AND(J394<=Disbursement_Period,SUM($M$7:M394)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I394=\"Disbursement Period\",I394=\"Starting Point\"),SUM($M$7:M394)>0),AB393*V394*AF394/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J394=\"-\",\"-\",IF(AND(I394=\"Repayment Period\",SUM($M$7:M394)>0),AB393*V394*AF394/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J394-J393=TRUE),\"-\",IF(I394=\"Repayment Period\",(J394-J393),IF(#REF!=TRUE,(J394-J393),(J394-J393)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL394<>\"-\",AL394>0),(#REF!+$W$3)*AL394,0)","v":0},{"$f":"IF(ISERROR(X394*AJ394),\"-\",IF(AND(SUM($M$7:M394)>0,L394<>0),X394*AJ394,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z394=0,Z394=\"-\"),0,IF(I394=\"Repayment Period\",AJ394*Z394,SUM($Z$7:Z394)*AL394))","v":0},null,0,{"$f":"IF(I394=\"Starting Point\",SUM($Z$8:Z394)*AL394,IF(I394=\"Repayment Period\",Z394*AJ394,0))","v":0},null,"-","-","-","-","-",387,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I395=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I395=\"Zero Point\",I395=\"Disbursement Period\",I395=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J395=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I395=\"Disbursement Period\",'B.3 Profil splácení AWL'!I395=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I394=\"Starting Point\"),SUM($R$8:R395),AB394*($C$13/(12/(J395-J394))))))","v":"-"},"-",{"$f":"IF(AND(J395>=Disbursement_Period/2,J394<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I395=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J395=\"-\",\"-\",IF(AND(J395<=Disbursement_Period,SUM($M$7:M395)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I395=\"Disbursement Period\",I395=\"Starting Point\"),SUM($M$7:M395)>0),AB394*V395*AF395/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J395=\"-\",\"-\",IF(AND(I395=\"Repayment Period\",SUM($M$7:M395)>0),AB394*V395*AF395/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J395-J394=TRUE),\"-\",IF(I395=\"Repayment Period\",(J395-J394),IF(#REF!=TRUE,(J395-J394),(J395-J394)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL395<>\"-\",AL395>0),(#REF!+$W$3)*AL395,0)","v":0},{"$f":"IF(ISERROR(X395*AJ395),\"-\",IF(AND(SUM($M$7:M395)>0,L395<>0),X395*AJ395,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z395=0,Z395=\"-\"),0,IF(I395=\"Repayment Period\",AJ395*Z395,SUM($Z$7:Z395)*AL395))","v":0},null,0,{"$f":"IF(I395=\"Starting Point\",SUM($Z$8:Z395)*AL395,IF(I395=\"Repayment Period\",Z395*AJ395,0))","v":0},null,"-","-","-","-","-",388,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I396=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I396=\"Zero Point\",I396=\"Disbursement Period\",I396=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J396=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I396=\"Disbursement Period\",'B.3 Profil splácení AWL'!I396=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I395=\"Starting Point\"),SUM($R$8:R396),AB395*($C$13/(12/(J396-J395))))))","v":"-"},"-",{"$f":"IF(AND(J396>=Disbursement_Period/2,J395<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I396=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J396=\"-\",\"-\",IF(AND(J396<=Disbursement_Period,SUM($M$7:M396)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I396=\"Disbursement Period\",I396=\"Starting Point\"),SUM($M$7:M396)>0),AB395*V396*AF396/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J396=\"-\",\"-\",IF(AND(I396=\"Repayment Period\",SUM($M$7:M396)>0),AB395*V396*AF396/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J396-J395=TRUE),\"-\",IF(I396=\"Repayment Period\",(J396-J395),IF(#REF!=TRUE,(J396-J395),(J396-J395)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL396<>\"-\",AL396>0),(#REF!+$W$3)*AL396,0)","v":0},{"$f":"IF(ISERROR(X396*AJ396),\"-\",IF(AND(SUM($M$7:M396)>0,L396<>0),X396*AJ396,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z396=0,Z396=\"-\"),0,IF(I396=\"Repayment Period\",AJ396*Z396,SUM($Z$7:Z396)*AL396))","v":0},null,0,{"$f":"IF(I396=\"Starting Point\",SUM($Z$8:Z396)*AL396,IF(I396=\"Repayment Period\",Z396*AJ396,0))","v":0},null,"-","-","-","-","-",389,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I397=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I397=\"Zero Point\",I397=\"Disbursement Period\",I397=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J397=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I397=\"Disbursement Period\",'B.3 Profil splácení AWL'!I397=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I396=\"Starting Point\"),SUM($R$8:R397),AB396*($C$13/(12/(J397-J396))))))","v":"-"},"-",{"$f":"IF(AND(J397>=Disbursement_Period/2,J396<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I397=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J397=\"-\",\"-\",IF(AND(J397<=Disbursement_Period,SUM($M$7:M397)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I397=\"Disbursement Period\",I397=\"Starting Point\"),SUM($M$7:M397)>0),AB396*V397*AF397/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J397=\"-\",\"-\",IF(AND(I397=\"Repayment Period\",SUM($M$7:M397)>0),AB396*V397*AF397/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J397-J396=TRUE),\"-\",IF(I397=\"Repayment Period\",(J397-J396),IF(#REF!=TRUE,(J397-J396),(J397-J396)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL397<>\"-\",AL397>0),(#REF!+$W$3)*AL397,0)","v":0},{"$f":"IF(ISERROR(X397*AJ397),\"-\",IF(AND(SUM($M$7:M397)>0,L397<>0),X397*AJ397,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z397=0,Z397=\"-\"),0,IF(I397=\"Repayment Period\",AJ397*Z397,SUM($Z$7:Z397)*AL397))","v":0},null,0,{"$f":"IF(I397=\"Starting Point\",SUM($Z$8:Z397)*AL397,IF(I397=\"Repayment Period\",Z397*AJ397,0))","v":0},null,"-","-","-","-","-",390,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I398=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I398=\"Zero Point\",I398=\"Disbursement Period\",I398=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J398=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I398=\"Disbursement Period\",'B.3 Profil splácení AWL'!I398=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I397=\"Starting Point\"),SUM($R$8:R398),AB397*($C$13/(12/(J398-J397))))))","v":"-"},"-",{"$f":"IF(AND(J398>=Disbursement_Period/2,J397<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I398=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J398=\"-\",\"-\",IF(AND(J398<=Disbursement_Period,SUM($M$7:M398)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I398=\"Disbursement Period\",I398=\"Starting Point\"),SUM($M$7:M398)>0),AB397*V398*AF398/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J398=\"-\",\"-\",IF(AND(I398=\"Repayment Period\",SUM($M$7:M398)>0),AB397*V398*AF398/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J398-J397=TRUE),\"-\",IF(I398=\"Repayment Period\",(J398-J397),IF(#REF!=TRUE,(J398-J397),(J398-J397)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL398<>\"-\",AL398>0),(#REF!+$W$3)*AL398,0)","v":0},{"$f":"IF(ISERROR(X398*AJ398),\"-\",IF(AND(SUM($M$7:M398)>0,L398<>0),X398*AJ398,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z398=0,Z398=\"-\"),0,IF(I398=\"Repayment Period\",AJ398*Z398,SUM($Z$7:Z398)*AL398))","v":0},null,0,{"$f":"IF(I398=\"Starting Point\",SUM($Z$8:Z398)*AL398,IF(I398=\"Repayment Period\",Z398*AJ398,0))","v":0},null,"-","-","-","-","-",391,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I399=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I399=\"Zero Point\",I399=\"Disbursement Period\",I399=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J399=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I399=\"Disbursement Period\",'B.3 Profil splácení AWL'!I399=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I398=\"Starting Point\"),SUM($R$8:R399),AB398*($C$13/(12/(J399-J398))))))","v":"-"},"-",{"$f":"IF(AND(J399>=Disbursement_Period/2,J398<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I399=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J399=\"-\",\"-\",IF(AND(J399<=Disbursement_Period,SUM($M$7:M399)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I399=\"Disbursement Period\",I399=\"Starting Point\"),SUM($M$7:M399)>0),AB398*V399*AF399/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J399=\"-\",\"-\",IF(AND(I399=\"Repayment Period\",SUM($M$7:M399)>0),AB398*V399*AF399/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J399-J398=TRUE),\"-\",IF(I399=\"Repayment Period\",(J399-J398),IF(#REF!=TRUE,(J399-J398),(J399-J398)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL399<>\"-\",AL399>0),(#REF!+$W$3)*AL399,0)","v":0},{"$f":"IF(ISERROR(X399*AJ399),\"-\",IF(AND(SUM($M$7:M399)>0,L399<>0),X399*AJ399,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z399=0,Z399=\"-\"),0,IF(I399=\"Repayment Period\",AJ399*Z399,SUM($Z$7:Z399)*AL399))","v":0},null,0,{"$f":"IF(I399=\"Starting Point\",SUM($Z$8:Z399)*AL399,IF(I399=\"Repayment Period\",Z399*AJ399,0))","v":0},null,"-","-","-","-","-",392,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I400=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I400=\"Zero Point\",I400=\"Disbursement Period\",I400=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J400=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I400=\"Disbursement Period\",'B.3 Profil splácení AWL'!I400=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I399=\"Starting Point\"),SUM($R$8:R400),AB399*($C$13/(12/(J400-J399))))))","v":"-"},"-",{"$f":"IF(AND(J400>=Disbursement_Period/2,J399<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I400=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J400=\"-\",\"-\",IF(AND(J400<=Disbursement_Period,SUM($M$7:M400)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I400=\"Disbursement Period\",I400=\"Starting Point\"),SUM($M$7:M400)>0),AB399*V400*AF400/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J400=\"-\",\"-\",IF(AND(I400=\"Repayment Period\",SUM($M$7:M400)>0),AB399*V400*AF400/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J400-J399=TRUE),\"-\",IF(I400=\"Repayment Period\",(J400-J399),IF(#REF!=TRUE,(J400-J399),(J400-J399)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL400<>\"-\",AL400>0),(#REF!+$W$3)*AL400,0)","v":0},{"$f":"IF(ISERROR(X400*AJ400),\"-\",IF(AND(SUM($M$7:M400)>0,L400<>0),X400*AJ400,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z400=0,Z400=\"-\"),0,IF(I400=\"Repayment Period\",AJ400*Z400,SUM($Z$7:Z400)*AL400))","v":0},null,0,{"$f":"IF(I400=\"Starting Point\",SUM($Z$8:Z400)*AL400,IF(I400=\"Repayment Period\",Z400*AJ400,0))","v":0},null,"-","-","-","-","-",393,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I401=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I401=\"Zero Point\",I401=\"Disbursement Period\",I401=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J401=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I401=\"Disbursement Period\",'B.3 Profil splácení AWL'!I401=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I400=\"Starting Point\"),SUM($R$8:R401),AB400*($C$13/(12/(J401-J400))))))","v":"-"},"-",{"$f":"IF(AND(J401>=Disbursement_Period/2,J400<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I401=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J401=\"-\",\"-\",IF(AND(J401<=Disbursement_Period,SUM($M$7:M401)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I401=\"Disbursement Period\",I401=\"Starting Point\"),SUM($M$7:M401)>0),AB400*V401*AF401/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J401=\"-\",\"-\",IF(AND(I401=\"Repayment Period\",SUM($M$7:M401)>0),AB400*V401*AF401/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J401-J400=TRUE),\"-\",IF(I401=\"Repayment Period\",(J401-J400),IF(#REF!=TRUE,(J401-J400),(J401-J400)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL401<>\"-\",AL401>0),(#REF!+$W$3)*AL401,0)","v":0},{"$f":"IF(ISERROR(X401*AJ401),\"-\",IF(AND(SUM($M$7:M401)>0,L401<>0),X401*AJ401,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z401=0,Z401=\"-\"),0,IF(I401=\"Repayment Period\",AJ401*Z401,SUM($Z$7:Z401)*AL401))","v":0},null,0,{"$f":"IF(I401=\"Starting Point\",SUM($Z$8:Z401)*AL401,IF(I401=\"Repayment Period\",Z401*AJ401,0))","v":0},null,"-","-","-","-","-",394,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I402=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I402=\"Zero Point\",I402=\"Disbursement Period\",I402=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J402=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I402=\"Disbursement Period\",'B.3 Profil splácení AWL'!I402=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I401=\"Starting Point\"),SUM($R$8:R402),AB401*($C$13/(12/(J402-J401))))))","v":"-"},"-",{"$f":"IF(AND(J402>=Disbursement_Period/2,J401<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I402=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J402=\"-\",\"-\",IF(AND(J402<=Disbursement_Period,SUM($M$7:M402)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I402=\"Disbursement Period\",I402=\"Starting Point\"),SUM($M$7:M402)>0),AB401*V402*AF402/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J402=\"-\",\"-\",IF(AND(I402=\"Repayment Period\",SUM($M$7:M402)>0),AB401*V402*AF402/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J402-J401=TRUE),\"-\",IF(I402=\"Repayment Period\",(J402-J401),IF(#REF!=TRUE,(J402-J401),(J402-J401)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL402<>\"-\",AL402>0),(#REF!+$W$3)*AL402,0)","v":0},{"$f":"IF(ISERROR(X402*AJ402),\"-\",IF(AND(SUM($M$7:M402)>0,L402<>0),X402*AJ402,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z402=0,Z402=\"-\"),0,IF(I402=\"Repayment Period\",AJ402*Z402,SUM($Z$7:Z402)*AL402))","v":0},null,0,{"$f":"IF(I402=\"Starting Point\",SUM($Z$8:Z402)*AL402,IF(I402=\"Repayment Period\",Z402*AJ402,0))","v":0},null,"-","-","-","-","-",395,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I403=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I403=\"Zero Point\",I403=\"Disbursement Period\",I403=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J403=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I403=\"Disbursement Period\",'B.3 Profil splácení AWL'!I403=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I402=\"Starting Point\"),SUM($R$8:R403),AB402*($C$13/(12/(J403-J402))))))","v":"-"},"-",{"$f":"IF(AND(J403>=Disbursement_Period/2,J402<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I403=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J403=\"-\",\"-\",IF(AND(J403<=Disbursement_Period,SUM($M$7:M403)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I403=\"Disbursement Period\",I403=\"Starting Point\"),SUM($M$7:M403)>0),AB402*V403*AF403/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J403=\"-\",\"-\",IF(AND(I403=\"Repayment Period\",SUM($M$7:M403)>0),AB402*V403*AF403/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J403-J402=TRUE),\"-\",IF(I403=\"Repayment Period\",(J403-J402),IF(#REF!=TRUE,(J403-J402),(J403-J402)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL403<>\"-\",AL403>0),(#REF!+$W$3)*AL403,0)","v":0},{"$f":"IF(ISERROR(X403*AJ403),\"-\",IF(AND(SUM($M$7:M403)>0,L403<>0),X403*AJ403,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z403=0,Z403=\"-\"),0,IF(I403=\"Repayment Period\",AJ403*Z403,SUM($Z$7:Z403)*AL403))","v":0},null,0,{"$f":"IF(I403=\"Starting Point\",SUM($Z$8:Z403)*AL403,IF(I403=\"Repayment Period\",Z403*AJ403,0))","v":0},null,"-","-","-","-","-",396,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I404=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I404=\"Zero Point\",I404=\"Disbursement Period\",I404=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J404=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I404=\"Disbursement Period\",'B.3 Profil splácení AWL'!I404=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I403=\"Starting Point\"),SUM($R$8:R404),AB403*($C$13/(12/(J404-J403))))))","v":"-"},"-",{"$f":"IF(AND(J404>=Disbursement_Period/2,J403<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I404=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J404=\"-\",\"-\",IF(AND(J404<=Disbursement_Period,SUM($M$7:M404)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I404=\"Disbursement Period\",I404=\"Starting Point\"),SUM($M$7:M404)>0),AB403*V404*AF404/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J404=\"-\",\"-\",IF(AND(I404=\"Repayment Period\",SUM($M$7:M404)>0),AB403*V404*AF404/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J404-J403=TRUE),\"-\",IF(I404=\"Repayment Period\",(J404-J403),IF(#REF!=TRUE,(J404-J403),(J404-J403)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL404<>\"-\",AL404>0),(#REF!+$W$3)*AL404,0)","v":0},{"$f":"IF(ISERROR(X404*AJ404),\"-\",IF(AND(SUM($M$7:M404)>0,L404<>0),X404*AJ404,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z404=0,Z404=\"-\"),0,IF(I404=\"Repayment Period\",AJ404*Z404,SUM($Z$7:Z404)*AL404))","v":0},null,0,{"$f":"IF(I404=\"Starting Point\",SUM($Z$8:Z404)*AL404,IF(I404=\"Repayment Period\",Z404*AJ404,0))","v":0},null,"-","-","-","-","-",397,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I405=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I405=\"Zero Point\",I405=\"Disbursement Period\",I405=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J405=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I405=\"Disbursement Period\",'B.3 Profil splácení AWL'!I405=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I404=\"Starting Point\"),SUM($R$8:R405),AB404*($C$13/(12/(J405-J404))))))","v":"-"},"-",{"$f":"IF(AND(J405>=Disbursement_Period/2,J404<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I405=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J405=\"-\",\"-\",IF(AND(J405<=Disbursement_Period,SUM($M$7:M405)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I405=\"Disbursement Period\",I405=\"Starting Point\"),SUM($M$7:M405)>0),AB404*V405*AF405/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J405=\"-\",\"-\",IF(AND(I405=\"Repayment Period\",SUM($M$7:M405)>0),AB404*V405*AF405/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J405-J404=TRUE),\"-\",IF(I405=\"Repayment Period\",(J405-J404),IF(#REF!=TRUE,(J405-J404),(J405-J404)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL405<>\"-\",AL405>0),(#REF!+$W$3)*AL405,0)","v":0},{"$f":"IF(ISERROR(X405*AJ405),\"-\",IF(AND(SUM($M$7:M405)>0,L405<>0),X405*AJ405,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z405=0,Z405=\"-\"),0,IF(I405=\"Repayment Period\",AJ405*Z405,SUM($Z$7:Z405)*AL405))","v":0},null,0,{"$f":"IF(I405=\"Starting Point\",SUM($Z$8:Z405)*AL405,IF(I405=\"Repayment Period\",Z405*AJ405,0))","v":0},null,"-","-","-","-","-",398,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I406=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I406=\"Zero Point\",I406=\"Disbursement Period\",I406=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J406=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I406=\"Disbursement Period\",'B.3 Profil splácení AWL'!I406=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I405=\"Starting Point\"),SUM($R$8:R406),AB405*($C$13/(12/(J406-J405))))))","v":"-"},"-",{"$f":"IF(AND(J406>=Disbursement_Period/2,J405<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I406=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J406=\"-\",\"-\",IF(AND(J406<=Disbursement_Period,SUM($M$7:M406)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I406=\"Disbursement Period\",I406=\"Starting Point\"),SUM($M$7:M406)>0),AB405*V406*AF406/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J406=\"-\",\"-\",IF(AND(I406=\"Repayment Period\",SUM($M$7:M406)>0),AB405*V406*AF406/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J406-J405=TRUE),\"-\",IF(I406=\"Repayment Period\",(J406-J405),IF(#REF!=TRUE,(J406-J405),(J406-J405)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL406<>\"-\",AL406>0),(#REF!+$W$3)*AL406,0)","v":0},{"$f":"IF(ISERROR(X406*AJ406),\"-\",IF(AND(SUM($M$7:M406)>0,L406<>0),X406*AJ406,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z406=0,Z406=\"-\"),0,IF(I406=\"Repayment Period\",AJ406*Z406,SUM($Z$7:Z406)*AL406))","v":0},null,0,{"$f":"IF(I406=\"Starting Point\",SUM($Z$8:Z406)*AL406,IF(I406=\"Repayment Period\",Z406*AJ406,0))","v":0},null,"-","-","-","-","-",399,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I407=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I407=\"Zero Point\",I407=\"Disbursement Period\",I407=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J407=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I407=\"Disbursement Period\",'B.3 Profil splácení AWL'!I407=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I406=\"Starting Point\"),SUM($R$8:R407),AB406*($C$13/(12/(J407-J406))))))","v":"-"},"-",{"$f":"IF(AND(J407>=Disbursement_Period/2,J406<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I407=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J407=\"-\",\"-\",IF(AND(J407<=Disbursement_Period,SUM($M$7:M407)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I407=\"Disbursement Period\",I407=\"Starting Point\"),SUM($M$7:M407)>0),AB406*V407*AF407/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J407=\"-\",\"-\",IF(AND(I407=\"Repayment Period\",SUM($M$7:M407)>0),AB406*V407*AF407/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J407-J406=TRUE),\"-\",IF(I407=\"Repayment Period\",(J407-J406),IF(#REF!=TRUE,(J407-J406),(J407-J406)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL407<>\"-\",AL407>0),(#REF!+$W$3)*AL407,0)","v":0},{"$f":"IF(ISERROR(X407*AJ407),\"-\",IF(AND(SUM($M$7:M407)>0,L407<>0),X407*AJ407,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z407=0,Z407=\"-\"),0,IF(I407=\"Repayment Period\",AJ407*Z407,SUM($Z$7:Z407)*AL407))","v":0},null,0,{"$f":"IF(I407=\"Starting Point\",SUM($Z$8:Z407)*AL407,IF(I407=\"Repayment Period\",Z407*AJ407,0))","v":0},null,"-","-","-","-","-",400,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I408=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I408=\"Zero Point\",I408=\"Disbursement Period\",I408=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J408=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I408=\"Disbursement Period\",'B.3 Profil splácení AWL'!I408=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I407=\"Starting Point\"),SUM($R$8:R408),AB407*($C$13/(12/(J408-J407))))))","v":"-"},"-",{"$f":"IF(AND(J408>=Disbursement_Period/2,J407<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I408=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J408=\"-\",\"-\",IF(AND(J408<=Disbursement_Period,SUM($M$7:M408)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I408=\"Disbursement Period\",I408=\"Starting Point\"),SUM($M$7:M408)>0),AB407*V408*AF408/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J408=\"-\",\"-\",IF(AND(I408=\"Repayment Period\",SUM($M$7:M408)>0),AB407*V408*AF408/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J408-J407=TRUE),\"-\",IF(I408=\"Repayment Period\",(J408-J407),IF(#REF!=TRUE,(J408-J407),(J408-J407)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL408<>\"-\",AL408>0),(#REF!+$W$3)*AL408,0)","v":0},{"$f":"IF(ISERROR(X408*AJ408),\"-\",IF(AND(SUM($M$7:M408)>0,L408<>0),X408*AJ408,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z408=0,Z408=\"-\"),0,IF(I408=\"Repayment Period\",AJ408*Z408,SUM($Z$7:Z408)*AL408))","v":0},null,0,{"$f":"IF(I408=\"Starting Point\",SUM($Z$8:Z408)*AL408,IF(I408=\"Repayment Period\",Z408*AJ408,0))","v":0},null,"-","-","-","-","-",401,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I409=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I409=\"Zero Point\",I409=\"Disbursement Period\",I409=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J409=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I409=\"Disbursement Period\",'B.3 Profil splácení AWL'!I409=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I408=\"Starting Point\"),SUM($R$8:R409),AB408*($C$13/(12/(J409-J408))))))","v":"-"},"-",{"$f":"IF(AND(J409>=Disbursement_Period/2,J408<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I409=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J409=\"-\",\"-\",IF(AND(J409<=Disbursement_Period,SUM($M$7:M409)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I409=\"Disbursement Period\",I409=\"Starting Point\"),SUM($M$7:M409)>0),AB408*V409*AF409/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J409=\"-\",\"-\",IF(AND(I409=\"Repayment Period\",SUM($M$7:M409)>0),AB408*V409*AF409/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J409-J408=TRUE),\"-\",IF(I409=\"Repayment Period\",(J409-J408),IF(#REF!=TRUE,(J409-J408),(J409-J408)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL409<>\"-\",AL409>0),(#REF!+$W$3)*AL409,0)","v":0},{"$f":"IF(ISERROR(X409*AJ409),\"-\",IF(AND(SUM($M$7:M409)>0,L409<>0),X409*AJ409,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z409=0,Z409=\"-\"),0,IF(I409=\"Repayment Period\",AJ409*Z409,SUM($Z$7:Z409)*AL409))","v":0},null,0,{"$f":"IF(I409=\"Starting Point\",SUM($Z$8:Z409)*AL409,IF(I409=\"Repayment Period\",Z409*AJ409,0))","v":0},null,"-","-","-","-","-",402,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I410=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I410=\"Zero Point\",I410=\"Disbursement Period\",I410=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J410=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I410=\"Disbursement Period\",'B.3 Profil splácení AWL'!I410=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I409=\"Starting Point\"),SUM($R$8:R410),AB409*($C$13/(12/(J410-J409))))))","v":"-"},"-",{"$f":"IF(AND(J410>=Disbursement_Period/2,J409<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I410=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J410=\"-\",\"-\",IF(AND(J410<=Disbursement_Period,SUM($M$7:M410)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I410=\"Disbursement Period\",I410=\"Starting Point\"),SUM($M$7:M410)>0),AB409*V410*AF410/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J410=\"-\",\"-\",IF(AND(I410=\"Repayment Period\",SUM($M$7:M410)>0),AB409*V410*AF410/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J410-J409=TRUE),\"-\",IF(I410=\"Repayment Period\",(J410-J409),IF(#REF!=TRUE,(J410-J409),(J410-J409)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL410<>\"-\",AL410>0),(#REF!+$W$3)*AL410,0)","v":0},{"$f":"IF(ISERROR(X410*AJ410),\"-\",IF(AND(SUM($M$7:M410)>0,L410<>0),X410*AJ410,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z410=0,Z410=\"-\"),0,IF(I410=\"Repayment Period\",AJ410*Z410,SUM($Z$7:Z410)*AL410))","v":0},null,0,{"$f":"IF(I410=\"Starting Point\",SUM($Z$8:Z410)*AL410,IF(I410=\"Repayment Period\",Z410*AJ410,0))","v":0},null,"-","-","-","-","-",403,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I411=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I411=\"Zero Point\",I411=\"Disbursement Period\",I411=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J411=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I411=\"Disbursement Period\",'B.3 Profil splácení AWL'!I411=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I410=\"Starting Point\"),SUM($R$8:R411),AB410*($C$13/(12/(J411-J410))))))","v":"-"},"-",{"$f":"IF(AND(J411>=Disbursement_Period/2,J410<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I411=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J411=\"-\",\"-\",IF(AND(J411<=Disbursement_Period,SUM($M$7:M411)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I411=\"Disbursement Period\",I411=\"Starting Point\"),SUM($M$7:M411)>0),AB410*V411*AF411/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J411=\"-\",\"-\",IF(AND(I411=\"Repayment Period\",SUM($M$7:M411)>0),AB410*V411*AF411/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J411-J410=TRUE),\"-\",IF(I411=\"Repayment Period\",(J411-J410),IF(#REF!=TRUE,(J411-J410),(J411-J410)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL411<>\"-\",AL411>0),(#REF!+$W$3)*AL411,0)","v":0},{"$f":"IF(ISERROR(X411*AJ411),\"-\",IF(AND(SUM($M$7:M411)>0,L411<>0),X411*AJ411,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z411=0,Z411=\"-\"),0,IF(I411=\"Repayment Period\",AJ411*Z411,SUM($Z$7:Z411)*AL411))","v":0},null,0,{"$f":"IF(I411=\"Starting Point\",SUM($Z$8:Z411)*AL411,IF(I411=\"Repayment Period\",Z411*AJ411,0))","v":0},null,"-","-","-","-","-",404,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I412=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I412=\"Zero Point\",I412=\"Disbursement Period\",I412=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J412=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I412=\"Disbursement Period\",'B.3 Profil splácení AWL'!I412=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I411=\"Starting Point\"),SUM($R$8:R412),AB411*($C$13/(12/(J412-J411))))))","v":"-"},"-",{"$f":"IF(AND(J412>=Disbursement_Period/2,J411<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I412=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J412=\"-\",\"-\",IF(AND(J412<=Disbursement_Period,SUM($M$7:M412)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I412=\"Disbursement Period\",I412=\"Starting Point\"),SUM($M$7:M412)>0),AB411*V412*AF412/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J412=\"-\",\"-\",IF(AND(I412=\"Repayment Period\",SUM($M$7:M412)>0),AB411*V412*AF412/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J412-J411=TRUE),\"-\",IF(I412=\"Repayment Period\",(J412-J411),IF(#REF!=TRUE,(J412-J411),(J412-J411)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL412<>\"-\",AL412>0),(#REF!+$W$3)*AL412,0)","v":0},{"$f":"IF(ISERROR(X412*AJ412),\"-\",IF(AND(SUM($M$7:M412)>0,L412<>0),X412*AJ412,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z412=0,Z412=\"-\"),0,IF(I412=\"Repayment Period\",AJ412*Z412,SUM($Z$7:Z412)*AL412))","v":0},null,0,{"$f":"IF(I412=\"Starting Point\",SUM($Z$8:Z412)*AL412,IF(I412=\"Repayment Period\",Z412*AJ412,0))","v":0},null,"-","-","-","-","-",405,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I413=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I413=\"Zero Point\",I413=\"Disbursement Period\",I413=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J413=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I413=\"Disbursement Period\",'B.3 Profil splácení AWL'!I413=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I412=\"Starting Point\"),SUM($R$8:R413),AB412*($C$13/(12/(J413-J412))))))","v":"-"},"-",{"$f":"IF(AND(J413>=Disbursement_Period/2,J412<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I413=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J413=\"-\",\"-\",IF(AND(J413<=Disbursement_Period,SUM($M$7:M413)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I413=\"Disbursement Period\",I413=\"Starting Point\"),SUM($M$7:M413)>0),AB412*V413*AF413/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J413=\"-\",\"-\",IF(AND(I413=\"Repayment Period\",SUM($M$7:M413)>0),AB412*V413*AF413/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J413-J412=TRUE),\"-\",IF(I413=\"Repayment Period\",(J413-J412),IF(#REF!=TRUE,(J413-J412),(J413-J412)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL413<>\"-\",AL413>0),(#REF!+$W$3)*AL413,0)","v":0},{"$f":"IF(ISERROR(X413*AJ413),\"-\",IF(AND(SUM($M$7:M413)>0,L413<>0),X413*AJ413,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z413=0,Z413=\"-\"),0,IF(I413=\"Repayment Period\",AJ413*Z413,SUM($Z$7:Z413)*AL413))","v":0},null,0,{"$f":"IF(I413=\"Starting Point\",SUM($Z$8:Z413)*AL413,IF(I413=\"Repayment Period\",Z413*AJ413,0))","v":0},null,"-","-","-","-","-",406,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I414=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I414=\"Zero Point\",I414=\"Disbursement Period\",I414=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J414=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I414=\"Disbursement Period\",'B.3 Profil splácení AWL'!I414=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I413=\"Starting Point\"),SUM($R$8:R414),AB413*($C$13/(12/(J414-J413))))))","v":"-"},"-",{"$f":"IF(AND(J414>=Disbursement_Period/2,J413<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I414=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J414=\"-\",\"-\",IF(AND(J414<=Disbursement_Period,SUM($M$7:M414)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I414=\"Disbursement Period\",I414=\"Starting Point\"),SUM($M$7:M414)>0),AB413*V414*AF414/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J414=\"-\",\"-\",IF(AND(I414=\"Repayment Period\",SUM($M$7:M414)>0),AB413*V414*AF414/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J414-J413=TRUE),\"-\",IF(I414=\"Repayment Period\",(J414-J413),IF(#REF!=TRUE,(J414-J413),(J414-J413)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL414<>\"-\",AL414>0),(#REF!+$W$3)*AL414,0)","v":0},{"$f":"IF(ISERROR(X414*AJ414),\"-\",IF(AND(SUM($M$7:M414)>0,L414<>0),X414*AJ414,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z414=0,Z414=\"-\"),0,IF(I414=\"Repayment Period\",AJ414*Z414,SUM($Z$7:Z414)*AL414))","v":0},null,0,{"$f":"IF(I414=\"Starting Point\",SUM($Z$8:Z414)*AL414,IF(I414=\"Repayment Period\",Z414*AJ414,0))","v":0},null,"-","-","-","-","-",407,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I415=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I415=\"Zero Point\",I415=\"Disbursement Period\",I415=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J415=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I415=\"Disbursement Period\",'B.3 Profil splácení AWL'!I415=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I414=\"Starting Point\"),SUM($R$8:R415),AB414*($C$13/(12/(J415-J414))))))","v":"-"},"-",{"$f":"IF(AND(J415>=Disbursement_Period/2,J414<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I415=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J415=\"-\",\"-\",IF(AND(J415<=Disbursement_Period,SUM($M$7:M415)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I415=\"Disbursement Period\",I415=\"Starting Point\"),SUM($M$7:M415)>0),AB414*V415*AF415/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J415=\"-\",\"-\",IF(AND(I415=\"Repayment Period\",SUM($M$7:M415)>0),AB414*V415*AF415/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J415-J414=TRUE),\"-\",IF(I415=\"Repayment Period\",(J415-J414),IF(#REF!=TRUE,(J415-J414),(J415-J414)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL415<>\"-\",AL415>0),(#REF!+$W$3)*AL415,0)","v":0},{"$f":"IF(ISERROR(X415*AJ415),\"-\",IF(AND(SUM($M$7:M415)>0,L415<>0),X415*AJ415,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z415=0,Z415=\"-\"),0,IF(I415=\"Repayment Period\",AJ415*Z415,SUM($Z$7:Z415)*AL415))","v":0},null,0,{"$f":"IF(I415=\"Starting Point\",SUM($Z$8:Z415)*AL415,IF(I415=\"Repayment Period\",Z415*AJ415,0))","v":0},null,"-","-","-","-","-",408,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I416=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I416=\"Zero Point\",I416=\"Disbursement Period\",I416=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J416=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I416=\"Disbursement Period\",'B.3 Profil splácení AWL'!I416=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I415=\"Starting Point\"),SUM($R$8:R416),AB415*($C$13/(12/(J416-J415))))))","v":"-"},"-",{"$f":"IF(AND(J416>=Disbursement_Period/2,J415<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I416=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J416=\"-\",\"-\",IF(AND(J416<=Disbursement_Period,SUM($M$7:M416)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I416=\"Disbursement Period\",I416=\"Starting Point\"),SUM($M$7:M416)>0),AB415*V416*AF416/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J416=\"-\",\"-\",IF(AND(I416=\"Repayment Period\",SUM($M$7:M416)>0),AB415*V416*AF416/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J416-J415=TRUE),\"-\",IF(I416=\"Repayment Period\",(J416-J415),IF(#REF!=TRUE,(J416-J415),(J416-J415)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL416<>\"-\",AL416>0),(#REF!+$W$3)*AL416,0)","v":0},{"$f":"IF(ISERROR(X416*AJ416),\"-\",IF(AND(SUM($M$7:M416)>0,L416<>0),X416*AJ416,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z416=0,Z416=\"-\"),0,IF(I416=\"Repayment Period\",AJ416*Z416,SUM($Z$7:Z416)*AL416))","v":0},null,0,{"$f":"IF(I416=\"Starting Point\",SUM($Z$8:Z416)*AL416,IF(I416=\"Repayment Period\",Z416*AJ416,0))","v":0},null,"-","-","-","-","-",409,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I417=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I417=\"Zero Point\",I417=\"Disbursement Period\",I417=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J417=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I417=\"Disbursement Period\",'B.3 Profil splácení AWL'!I417=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I416=\"Starting Point\"),SUM($R$8:R417),AB416*($C$13/(12/(J417-J416))))))","v":"-"},"-",{"$f":"IF(AND(J417>=Disbursement_Period/2,J416<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I417=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J417=\"-\",\"-\",IF(AND(J417<=Disbursement_Period,SUM($M$7:M417)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I417=\"Disbursement Period\",I417=\"Starting Point\"),SUM($M$7:M417)>0),AB416*V417*AF417/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J417=\"-\",\"-\",IF(AND(I417=\"Repayment Period\",SUM($M$7:M417)>0),AB416*V417*AF417/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J417-J416=TRUE),\"-\",IF(I417=\"Repayment Period\",(J417-J416),IF(#REF!=TRUE,(J417-J416),(J417-J416)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL417<>\"-\",AL417>0),(#REF!+$W$3)*AL417,0)","v":0},{"$f":"IF(ISERROR(X417*AJ417),\"-\",IF(AND(SUM($M$7:M417)>0,L417<>0),X417*AJ417,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z417=0,Z417=\"-\"),0,IF(I417=\"Repayment Period\",AJ417*Z417,SUM($Z$7:Z417)*AL417))","v":0},null,0,{"$f":"IF(I417=\"Starting Point\",SUM($Z$8:Z417)*AL417,IF(I417=\"Repayment Period\",Z417*AJ417,0))","v":0},null,"-","-","-","-","-",410,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I418=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I418=\"Zero Point\",I418=\"Disbursement Period\",I418=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J418=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I418=\"Disbursement Period\",'B.3 Profil splácení AWL'!I418=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I417=\"Starting Point\"),SUM($R$8:R418),AB417*($C$13/(12/(J418-J417))))))","v":"-"},"-",{"$f":"IF(AND(J418>=Disbursement_Period/2,J417<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I418=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J418=\"-\",\"-\",IF(AND(J418<=Disbursement_Period,SUM($M$7:M418)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I418=\"Disbursement Period\",I418=\"Starting Point\"),SUM($M$7:M418)>0),AB417*V418*AF418/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J418=\"-\",\"-\",IF(AND(I418=\"Repayment Period\",SUM($M$7:M418)>0),AB417*V418*AF418/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J418-J417=TRUE),\"-\",IF(I418=\"Repayment Period\",(J418-J417),IF(#REF!=TRUE,(J418-J417),(J418-J417)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL418<>\"-\",AL418>0),(#REF!+$W$3)*AL418,0)","v":0},{"$f":"IF(ISERROR(X418*AJ418),\"-\",IF(AND(SUM($M$7:M418)>0,L418<>0),X418*AJ418,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z418=0,Z418=\"-\"),0,IF(I418=\"Repayment Period\",AJ418*Z418,SUM($Z$7:Z418)*AL418))","v":0},null,0,{"$f":"IF(I418=\"Starting Point\",SUM($Z$8:Z418)*AL418,IF(I418=\"Repayment Period\",Z418*AJ418,0))","v":0},null,"-","-","-","-","-",411,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I419=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I419=\"Zero Point\",I419=\"Disbursement Period\",I419=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J419=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I419=\"Disbursement Period\",'B.3 Profil splácení AWL'!I419=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I418=\"Starting Point\"),SUM($R$8:R419),AB418*($C$13/(12/(J419-J418))))))","v":"-"},"-",{"$f":"IF(AND(J419>=Disbursement_Period/2,J418<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I419=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J419=\"-\",\"-\",IF(AND(J419<=Disbursement_Period,SUM($M$7:M419)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I419=\"Disbursement Period\",I419=\"Starting Point\"),SUM($M$7:M419)>0),AB418*V419*AF419/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J419=\"-\",\"-\",IF(AND(I419=\"Repayment Period\",SUM($M$7:M419)>0),AB418*V419*AF419/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J419-J418=TRUE),\"-\",IF(I419=\"Repayment Period\",(J419-J418),IF(#REF!=TRUE,(J419-J418),(J419-J418)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL419<>\"-\",AL419>0),(#REF!+$W$3)*AL419,0)","v":0},{"$f":"IF(ISERROR(X419*AJ419),\"-\",IF(AND(SUM($M$7:M419)>0,L419<>0),X419*AJ419,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z419=0,Z419=\"-\"),0,IF(I419=\"Repayment Period\",AJ419*Z419,SUM($Z$7:Z419)*AL419))","v":0},null,0,{"$f":"IF(I419=\"Starting Point\",SUM($Z$8:Z419)*AL419,IF(I419=\"Repayment Period\",Z419*AJ419,0))","v":0},null,"-","-","-","-","-",412,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I420=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I420=\"Zero Point\",I420=\"Disbursement Period\",I420=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J420=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I420=\"Disbursement Period\",'B.3 Profil splácení AWL'!I420=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I419=\"Starting Point\"),SUM($R$8:R420),AB419*($C$13/(12/(J420-J419))))))","v":"-"},"-",{"$f":"IF(AND(J420>=Disbursement_Period/2,J419<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I420=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J420=\"-\",\"-\",IF(AND(J420<=Disbursement_Period,SUM($M$7:M420)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I420=\"Disbursement Period\",I420=\"Starting Point\"),SUM($M$7:M420)>0),AB419*V420*AF420/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J420=\"-\",\"-\",IF(AND(I420=\"Repayment Period\",SUM($M$7:M420)>0),AB419*V420*AF420/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J420-J419=TRUE),\"-\",IF(I420=\"Repayment Period\",(J420-J419),IF(#REF!=TRUE,(J420-J419),(J420-J419)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL420<>\"-\",AL420>0),(#REF!+$W$3)*AL420,0)","v":0},{"$f":"IF(ISERROR(X420*AJ420),\"-\",IF(AND(SUM($M$7:M420)>0,L420<>0),X420*AJ420,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z420=0,Z420=\"-\"),0,IF(I420=\"Repayment Period\",AJ420*Z420,SUM($Z$7:Z420)*AL420))","v":0},null,0,{"$f":"IF(I420=\"Starting Point\",SUM($Z$8:Z420)*AL420,IF(I420=\"Repayment Period\",Z420*AJ420,0))","v":0},null,"-","-","-","-","-",413,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I421=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I421=\"Zero Point\",I421=\"Disbursement Period\",I421=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J421=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I421=\"Disbursement Period\",'B.3 Profil splácení AWL'!I421=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I420=\"Starting Point\"),SUM($R$8:R421),AB420*($C$13/(12/(J421-J420))))))","v":"-"},"-",{"$f":"IF(AND(J421>=Disbursement_Period/2,J420<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I421=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J421=\"-\",\"-\",IF(AND(J421<=Disbursement_Period,SUM($M$7:M421)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I421=\"Disbursement Period\",I421=\"Starting Point\"),SUM($M$7:M421)>0),AB420*V421*AF421/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J421=\"-\",\"-\",IF(AND(I421=\"Repayment Period\",SUM($M$7:M421)>0),AB420*V421*AF421/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J421-J420=TRUE),\"-\",IF(I421=\"Repayment Period\",(J421-J420),IF(#REF!=TRUE,(J421-J420),(J421-J420)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL421<>\"-\",AL421>0),(#REF!+$W$3)*AL421,0)","v":0},{"$f":"IF(ISERROR(X421*AJ421),\"-\",IF(AND(SUM($M$7:M421)>0,L421<>0),X421*AJ421,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z421=0,Z421=\"-\"),0,IF(I421=\"Repayment Period\",AJ421*Z421,SUM($Z$7:Z421)*AL421))","v":0},null,0,{"$f":"IF(I421=\"Starting Point\",SUM($Z$8:Z421)*AL421,IF(I421=\"Repayment Period\",Z421*AJ421,0))","v":0},null,"-","-","-","-","-",414,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I422=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I422=\"Zero Point\",I422=\"Disbursement Period\",I422=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J422=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I422=\"Disbursement Period\",'B.3 Profil splácení AWL'!I422=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I421=\"Starting Point\"),SUM($R$8:R422),AB421*($C$13/(12/(J422-J421))))))","v":"-"},"-",{"$f":"IF(AND(J422>=Disbursement_Period/2,J421<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I422=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J422=\"-\",\"-\",IF(AND(J422<=Disbursement_Period,SUM($M$7:M422)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I422=\"Disbursement Period\",I422=\"Starting Point\"),SUM($M$7:M422)>0),AB421*V422*AF422/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J422=\"-\",\"-\",IF(AND(I422=\"Repayment Period\",SUM($M$7:M422)>0),AB421*V422*AF422/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J422-J421=TRUE),\"-\",IF(I422=\"Repayment Period\",(J422-J421),IF(#REF!=TRUE,(J422-J421),(J422-J421)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL422<>\"-\",AL422>0),(#REF!+$W$3)*AL422,0)","v":0},{"$f":"IF(ISERROR(X422*AJ422),\"-\",IF(AND(SUM($M$7:M422)>0,L422<>0),X422*AJ422,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z422=0,Z422=\"-\"),0,IF(I422=\"Repayment Period\",AJ422*Z422,SUM($Z$7:Z422)*AL422))","v":0},null,0,{"$f":"IF(I422=\"Starting Point\",SUM($Z$8:Z422)*AL422,IF(I422=\"Repayment Period\",Z422*AJ422,0))","v":0},null,"-","-","-","-","-",415,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I423=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I423=\"Zero Point\",I423=\"Disbursement Period\",I423=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J423=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I423=\"Disbursement Period\",'B.3 Profil splácení AWL'!I423=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I422=\"Starting Point\"),SUM($R$8:R423),AB422*($C$13/(12/(J423-J422))))))","v":"-"},"-",{"$f":"IF(AND(J423>=Disbursement_Period/2,J422<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I423=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J423=\"-\",\"-\",IF(AND(J423<=Disbursement_Period,SUM($M$7:M423)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I423=\"Disbursement Period\",I423=\"Starting Point\"),SUM($M$7:M423)>0),AB422*V423*AF423/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J423=\"-\",\"-\",IF(AND(I423=\"Repayment Period\",SUM($M$7:M423)>0),AB422*V423*AF423/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J423-J422=TRUE),\"-\",IF(I423=\"Repayment Period\",(J423-J422),IF(#REF!=TRUE,(J423-J422),(J423-J422)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL423<>\"-\",AL423>0),(#REF!+$W$3)*AL423,0)","v":0},{"$f":"IF(ISERROR(X423*AJ423),\"-\",IF(AND(SUM($M$7:M423)>0,L423<>0),X423*AJ423,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z423=0,Z423=\"-\"),0,IF(I423=\"Repayment Period\",AJ423*Z423,SUM($Z$7:Z423)*AL423))","v":0},null,0,{"$f":"IF(I423=\"Starting Point\",SUM($Z$8:Z423)*AL423,IF(I423=\"Repayment Period\",Z423*AJ423,0))","v":0},null,"-","-","-","-","-",416,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I424=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I424=\"Zero Point\",I424=\"Disbursement Period\",I424=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J424=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I424=\"Disbursement Period\",'B.3 Profil splácení AWL'!I424=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I423=\"Starting Point\"),SUM($R$8:R424),AB423*($C$13/(12/(J424-J423))))))","v":"-"},"-",{"$f":"IF(AND(J424>=Disbursement_Period/2,J423<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I424=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J424=\"-\",\"-\",IF(AND(J424<=Disbursement_Period,SUM($M$7:M424)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I424=\"Disbursement Period\",I424=\"Starting Point\"),SUM($M$7:M424)>0),AB423*V424*AF424/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J424=\"-\",\"-\",IF(AND(I424=\"Repayment Period\",SUM($M$7:M424)>0),AB423*V424*AF424/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J424-J423=TRUE),\"-\",IF(I424=\"Repayment Period\",(J424-J423),IF(#REF!=TRUE,(J424-J423),(J424-J423)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL424<>\"-\",AL424>0),(#REF!+$W$3)*AL424,0)","v":0},{"$f":"IF(ISERROR(X424*AJ424),\"-\",IF(AND(SUM($M$7:M424)>0,L424<>0),X424*AJ424,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z424=0,Z424=\"-\"),0,IF(I424=\"Repayment Period\",AJ424*Z424,SUM($Z$7:Z424)*AL424))","v":0},null,0,{"$f":"IF(I424=\"Starting Point\",SUM($Z$8:Z424)*AL424,IF(I424=\"Repayment Period\",Z424*AJ424,0))","v":0},null,"-","-","-","-","-",417,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I425=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I425=\"Zero Point\",I425=\"Disbursement Period\",I425=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J425=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I425=\"Disbursement Period\",'B.3 Profil splácení AWL'!I425=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I424=\"Starting Point\"),SUM($R$8:R425),AB424*($C$13/(12/(J425-J424))))))","v":"-"},"-",{"$f":"IF(AND(J425>=Disbursement_Period/2,J424<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I425=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J425=\"-\",\"-\",IF(AND(J425<=Disbursement_Period,SUM($M$7:M425)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I425=\"Disbursement Period\",I425=\"Starting Point\"),SUM($M$7:M425)>0),AB424*V425*AF425/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J425=\"-\",\"-\",IF(AND(I425=\"Repayment Period\",SUM($M$7:M425)>0),AB424*V425*AF425/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J425-J424=TRUE),\"-\",IF(I425=\"Repayment Period\",(J425-J424),IF(#REF!=TRUE,(J425-J424),(J425-J424)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL425<>\"-\",AL425>0),(#REF!+$W$3)*AL425,0)","v":0},{"$f":"IF(ISERROR(X425*AJ425),\"-\",IF(AND(SUM($M$7:M425)>0,L425<>0),X425*AJ425,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z425=0,Z425=\"-\"),0,IF(I425=\"Repayment Period\",AJ425*Z425,SUM($Z$7:Z425)*AL425))","v":0},null,0,{"$f":"IF(I425=\"Starting Point\",SUM($Z$8:Z425)*AL425,IF(I425=\"Repayment Period\",Z425*AJ425,0))","v":0},null,"-","-","-","-","-",418,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I426=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I426=\"Zero Point\",I426=\"Disbursement Period\",I426=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J426=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I426=\"Disbursement Period\",'B.3 Profil splácení AWL'!I426=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I425=\"Starting Point\"),SUM($R$8:R426),AB425*($C$13/(12/(J426-J425))))))","v":"-"},"-",{"$f":"IF(AND(J426>=Disbursement_Period/2,J425<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I426=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J426=\"-\",\"-\",IF(AND(J426<=Disbursement_Period,SUM($M$7:M426)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I426=\"Disbursement Period\",I426=\"Starting Point\"),SUM($M$7:M426)>0),AB425*V426*AF426/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J426=\"-\",\"-\",IF(AND(I426=\"Repayment Period\",SUM($M$7:M426)>0),AB425*V426*AF426/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J426-J425=TRUE),\"-\",IF(I426=\"Repayment Period\",(J426-J425),IF(#REF!=TRUE,(J426-J425),(J426-J425)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL426<>\"-\",AL426>0),(#REF!+$W$3)*AL426,0)","v":0},{"$f":"IF(ISERROR(X426*AJ426),\"-\",IF(AND(SUM($M$7:M426)>0,L426<>0),X426*AJ426,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z426=0,Z426=\"-\"),0,IF(I426=\"Repayment Period\",AJ426*Z426,SUM($Z$7:Z426)*AL426))","v":0},null,0,{"$f":"IF(I426=\"Starting Point\",SUM($Z$8:Z426)*AL426,IF(I426=\"Repayment Period\",Z426*AJ426,0))","v":0},null,"-","-","-","-","-",419,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I427=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I427=\"Zero Point\",I427=\"Disbursement Period\",I427=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J427=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I427=\"Disbursement Period\",'B.3 Profil splácení AWL'!I427=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I426=\"Starting Point\"),SUM($R$8:R427),AB426*($C$13/(12/(J427-J426))))))","v":"-"},"-",{"$f":"IF(AND(J427>=Disbursement_Period/2,J426<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I427=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J427=\"-\",\"-\",IF(AND(J427<=Disbursement_Period,SUM($M$7:M427)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I427=\"Disbursement Period\",I427=\"Starting Point\"),SUM($M$7:M427)>0),AB426*V427*AF427/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J427=\"-\",\"-\",IF(AND(I427=\"Repayment Period\",SUM($M$7:M427)>0),AB426*V427*AF427/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J427-J426=TRUE),\"-\",IF(I427=\"Repayment Period\",(J427-J426),IF(#REF!=TRUE,(J427-J426),(J427-J426)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL427<>\"-\",AL427>0),(#REF!+$W$3)*AL427,0)","v":0},{"$f":"IF(ISERROR(X427*AJ427),\"-\",IF(AND(SUM($M$7:M427)>0,L427<>0),X427*AJ427,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z427=0,Z427=\"-\"),0,IF(I427=\"Repayment Period\",AJ427*Z427,SUM($Z$7:Z427)*AL427))","v":0},null,0,{"$f":"IF(I427=\"Starting Point\",SUM($Z$8:Z427)*AL427,IF(I427=\"Repayment Period\",Z427*AJ427,0))","v":0},null,"-","-","-","-","-",420,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I428=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I428=\"Zero Point\",I428=\"Disbursement Period\",I428=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J428=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I428=\"Disbursement Period\",'B.3 Profil splácení AWL'!I428=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I427=\"Starting Point\"),SUM($R$8:R428),AB427*($C$13/(12/(J428-J427))))))","v":"-"},"-",{"$f":"IF(AND(J428>=Disbursement_Period/2,J427<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I428=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J428=\"-\",\"-\",IF(AND(J428<=Disbursement_Period,SUM($M$7:M428)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I428=\"Disbursement Period\",I428=\"Starting Point\"),SUM($M$7:M428)>0),AB427*V428*AF428/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J428=\"-\",\"-\",IF(AND(I428=\"Repayment Period\",SUM($M$7:M428)>0),AB427*V428*AF428/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J428-J427=TRUE),\"-\",IF(I428=\"Repayment Period\",(J428-J427),IF(#REF!=TRUE,(J428-J427),(J428-J427)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL428<>\"-\",AL428>0),(#REF!+$W$3)*AL428,0)","v":0},{"$f":"IF(ISERROR(X428*AJ428),\"-\",IF(AND(SUM($M$7:M428)>0,L428<>0),X428*AJ428,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z428=0,Z428=\"-\"),0,IF(I428=\"Repayment Period\",AJ428*Z428,SUM($Z$7:Z428)*AL428))","v":0},null,0,{"$f":"IF(I428=\"Starting Point\",SUM($Z$8:Z428)*AL428,IF(I428=\"Repayment Period\",Z428*AJ428,0))","v":0},null,"-","-","-","-","-",421,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I429=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I429=\"Zero Point\",I429=\"Disbursement Period\",I429=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J429=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I429=\"Disbursement Period\",'B.3 Profil splácení AWL'!I429=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I428=\"Starting Point\"),SUM($R$8:R429),AB428*($C$13/(12/(J429-J428))))))","v":"-"},"-",{"$f":"IF(AND(J429>=Disbursement_Period/2,J428<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I429=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J429=\"-\",\"-\",IF(AND(J429<=Disbursement_Period,SUM($M$7:M429)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I429=\"Disbursement Period\",I429=\"Starting Point\"),SUM($M$7:M429)>0),AB428*V429*AF429/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J429=\"-\",\"-\",IF(AND(I429=\"Repayment Period\",SUM($M$7:M429)>0),AB428*V429*AF429/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J429-J428=TRUE),\"-\",IF(I429=\"Repayment Period\",(J429-J428),IF(#REF!=TRUE,(J429-J428),(J429-J428)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL429<>\"-\",AL429>0),(#REF!+$W$3)*AL429,0)","v":0},{"$f":"IF(ISERROR(X429*AJ429),\"-\",IF(AND(SUM($M$7:M429)>0,L429<>0),X429*AJ429,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z429=0,Z429=\"-\"),0,IF(I429=\"Repayment Period\",AJ429*Z429,SUM($Z$7:Z429)*AL429))","v":0},null,0,{"$f":"IF(I429=\"Starting Point\",SUM($Z$8:Z429)*AL429,IF(I429=\"Repayment Period\",Z429*AJ429,0))","v":0},null,"-","-","-","-","-",422,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I430=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I430=\"Zero Point\",I430=\"Disbursement Period\",I430=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J430=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I430=\"Disbursement Period\",'B.3 Profil splácení AWL'!I430=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I429=\"Starting Point\"),SUM($R$8:R430),AB429*($C$13/(12/(J430-J429))))))","v":"-"},"-",{"$f":"IF(AND(J430>=Disbursement_Period/2,J429<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I430=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J430=\"-\",\"-\",IF(AND(J430<=Disbursement_Period,SUM($M$7:M430)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I430=\"Disbursement Period\",I430=\"Starting Point\"),SUM($M$7:M430)>0),AB429*V430*AF430/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J430=\"-\",\"-\",IF(AND(I430=\"Repayment Period\",SUM($M$7:M430)>0),AB429*V430*AF430/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J430-J429=TRUE),\"-\",IF(I430=\"Repayment Period\",(J430-J429),IF(#REF!=TRUE,(J430-J429),(J430-J429)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL430<>\"-\",AL430>0),(#REF!+$W$3)*AL430,0)","v":0},{"$f":"IF(ISERROR(X430*AJ430),\"-\",IF(AND(SUM($M$7:M430)>0,L430<>0),X430*AJ430,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z430=0,Z430=\"-\"),0,IF(I430=\"Repayment Period\",AJ430*Z430,SUM($Z$7:Z430)*AL430))","v":0},null,0,{"$f":"IF(I430=\"Starting Point\",SUM($Z$8:Z430)*AL430,IF(I430=\"Repayment Period\",Z430*AJ430,0))","v":0},null,"-","-","-","-","-",423,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I431=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I431=\"Zero Point\",I431=\"Disbursement Period\",I431=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J431=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I431=\"Disbursement Period\",'B.3 Profil splácení AWL'!I431=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I430=\"Starting Point\"),SUM($R$8:R431),AB430*($C$13/(12/(J431-J430))))))","v":"-"},"-",{"$f":"IF(AND(J431>=Disbursement_Period/2,J430<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I431=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J431=\"-\",\"-\",IF(AND(J431<=Disbursement_Period,SUM($M$7:M431)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I431=\"Disbursement Period\",I431=\"Starting Point\"),SUM($M$7:M431)>0),AB430*V431*AF431/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J431=\"-\",\"-\",IF(AND(I431=\"Repayment Period\",SUM($M$7:M431)>0),AB430*V431*AF431/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J431-J430=TRUE),\"-\",IF(I431=\"Repayment Period\",(J431-J430),IF(#REF!=TRUE,(J431-J430),(J431-J430)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL431<>\"-\",AL431>0),(#REF!+$W$3)*AL431,0)","v":0},{"$f":"IF(ISERROR(X431*AJ431),\"-\",IF(AND(SUM($M$7:M431)>0,L431<>0),X431*AJ431,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z431=0,Z431=\"-\"),0,IF(I431=\"Repayment Period\",AJ431*Z431,SUM($Z$7:Z431)*AL431))","v":0},null,0,{"$f":"IF(I431=\"Starting Point\",SUM($Z$8:Z431)*AL431,IF(I431=\"Repayment Period\",Z431*AJ431,0))","v":0},null,"-","-","-","-","-",424,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I432=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I432=\"Zero Point\",I432=\"Disbursement Period\",I432=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J432=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I432=\"Disbursement Period\",'B.3 Profil splácení AWL'!I432=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I431=\"Starting Point\"),SUM($R$8:R432),AB431*($C$13/(12/(J432-J431))))))","v":"-"},"-",{"$f":"IF(AND(J432>=Disbursement_Period/2,J431<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I432=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J432=\"-\",\"-\",IF(AND(J432<=Disbursement_Period,SUM($M$7:M432)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I432=\"Disbursement Period\",I432=\"Starting Point\"),SUM($M$7:M432)>0),AB431*V432*AF432/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J432=\"-\",\"-\",IF(AND(I432=\"Repayment Period\",SUM($M$7:M432)>0),AB431*V432*AF432/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J432-J431=TRUE),\"-\",IF(I432=\"Repayment Period\",(J432-J431),IF(#REF!=TRUE,(J432-J431),(J432-J431)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL432<>\"-\",AL432>0),(#REF!+$W$3)*AL432,0)","v":0},{"$f":"IF(ISERROR(X432*AJ432),\"-\",IF(AND(SUM($M$7:M432)>0,L432<>0),X432*AJ432,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z432=0,Z432=\"-\"),0,IF(I432=\"Repayment Period\",AJ432*Z432,SUM($Z$7:Z432)*AL432))","v":0},null,0,{"$f":"IF(I432=\"Starting Point\",SUM($Z$8:Z432)*AL432,IF(I432=\"Repayment Period\",Z432*AJ432,0))","v":0},null,"-","-","-","-","-",425,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I433=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I433=\"Zero Point\",I433=\"Disbursement Period\",I433=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J433=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I433=\"Disbursement Period\",'B.3 Profil splácení AWL'!I433=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I432=\"Starting Point\"),SUM($R$8:R433),AB432*($C$13/(12/(J433-J432))))))","v":"-"},"-",{"$f":"IF(AND(J433>=Disbursement_Period/2,J432<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I433=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J433=\"-\",\"-\",IF(AND(J433<=Disbursement_Period,SUM($M$7:M433)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I433=\"Disbursement Period\",I433=\"Starting Point\"),SUM($M$7:M433)>0),AB432*V433*AF433/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J433=\"-\",\"-\",IF(AND(I433=\"Repayment Period\",SUM($M$7:M433)>0),AB432*V433*AF433/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J433-J432=TRUE),\"-\",IF(I433=\"Repayment Period\",(J433-J432),IF(#REF!=TRUE,(J433-J432),(J433-J432)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL433<>\"-\",AL433>0),(#REF!+$W$3)*AL433,0)","v":0},{"$f":"IF(ISERROR(X433*AJ433),\"-\",IF(AND(SUM($M$7:M433)>0,L433<>0),X433*AJ433,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z433=0,Z433=\"-\"),0,IF(I433=\"Repayment Period\",AJ433*Z433,SUM($Z$7:Z433)*AL433))","v":0},null,0,{"$f":"IF(I433=\"Starting Point\",SUM($Z$8:Z433)*AL433,IF(I433=\"Repayment Period\",Z433*AJ433,0))","v":0},null,"-","-","-","-","-",426,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I434=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I434=\"Zero Point\",I434=\"Disbursement Period\",I434=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J434=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I434=\"Disbursement Period\",'B.3 Profil splácení AWL'!I434=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I433=\"Starting Point\"),SUM($R$8:R434),AB433*($C$13/(12/(J434-J433))))))","v":"-"},"-",{"$f":"IF(AND(J434>=Disbursement_Period/2,J433<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I434=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J434=\"-\",\"-\",IF(AND(J434<=Disbursement_Period,SUM($M$7:M434)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I434=\"Disbursement Period\",I434=\"Starting Point\"),SUM($M$7:M434)>0),AB433*V434*AF434/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J434=\"-\",\"-\",IF(AND(I434=\"Repayment Period\",SUM($M$7:M434)>0),AB433*V434*AF434/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J434-J433=TRUE),\"-\",IF(I434=\"Repayment Period\",(J434-J433),IF(#REF!=TRUE,(J434-J433),(J434-J433)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL434<>\"-\",AL434>0),(#REF!+$W$3)*AL434,0)","v":0},{"$f":"IF(ISERROR(X434*AJ434),\"-\",IF(AND(SUM($M$7:M434)>0,L434<>0),X434*AJ434,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z434=0,Z434=\"-\"),0,IF(I434=\"Repayment Period\",AJ434*Z434,SUM($Z$7:Z434)*AL434))","v":0},null,0,{"$f":"IF(I434=\"Starting Point\",SUM($Z$8:Z434)*AL434,IF(I434=\"Repayment Period\",Z434*AJ434,0))","v":0},null,"-","-","-","-","-",427,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I435=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I435=\"Zero Point\",I435=\"Disbursement Period\",I435=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J435=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I435=\"Disbursement Period\",'B.3 Profil splácení AWL'!I435=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I434=\"Starting Point\"),SUM($R$8:R435),AB434*($C$13/(12/(J435-J434))))))","v":"-"},"-",{"$f":"IF(AND(J435>=Disbursement_Period/2,J434<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I435=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J435=\"-\",\"-\",IF(AND(J435<=Disbursement_Period,SUM($M$7:M435)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I435=\"Disbursement Period\",I435=\"Starting Point\"),SUM($M$7:M435)>0),AB434*V435*AF435/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J435=\"-\",\"-\",IF(AND(I435=\"Repayment Period\",SUM($M$7:M435)>0),AB434*V435*AF435/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J435-J434=TRUE),\"-\",IF(I435=\"Repayment Period\",(J435-J434),IF(#REF!=TRUE,(J435-J434),(J435-J434)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL435<>\"-\",AL435>0),(#REF!+$W$3)*AL435,0)","v":0},{"$f":"IF(ISERROR(X435*AJ435),\"-\",IF(AND(SUM($M$7:M435)>0,L435<>0),X435*AJ435,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z435=0,Z435=\"-\"),0,IF(I435=\"Repayment Period\",AJ435*Z435,SUM($Z$7:Z435)*AL435))","v":0},null,0,{"$f":"IF(I435=\"Starting Point\",SUM($Z$8:Z435)*AL435,IF(I435=\"Repayment Period\",Z435*AJ435,0))","v":0},null,"-","-","-","-","-",428,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I436=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I436=\"Zero Point\",I436=\"Disbursement Period\",I436=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J436=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I436=\"Disbursement Period\",'B.3 Profil splácení AWL'!I436=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I435=\"Starting Point\"),SUM($R$8:R436),AB435*($C$13/(12/(J436-J435))))))","v":"-"},"-",{"$f":"IF(AND(J436>=Disbursement_Period/2,J435<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I436=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J436=\"-\",\"-\",IF(AND(J436<=Disbursement_Period,SUM($M$7:M436)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I436=\"Disbursement Period\",I436=\"Starting Point\"),SUM($M$7:M436)>0),AB435*V436*AF436/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J436=\"-\",\"-\",IF(AND(I436=\"Repayment Period\",SUM($M$7:M436)>0),AB435*V436*AF436/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J436-J435=TRUE),\"-\",IF(I436=\"Repayment Period\",(J436-J435),IF(#REF!=TRUE,(J436-J435),(J436-J435)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL436<>\"-\",AL436>0),(#REF!+$W$3)*AL436,0)","v":0},{"$f":"IF(ISERROR(X436*AJ436),\"-\",IF(AND(SUM($M$7:M436)>0,L436<>0),X436*AJ436,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z436=0,Z436=\"-\"),0,IF(I436=\"Repayment Period\",AJ436*Z436,SUM($Z$7:Z436)*AL436))","v":0},null,0,{"$f":"IF(I436=\"Starting Point\",SUM($Z$8:Z436)*AL436,IF(I436=\"Repayment Period\",Z436*AJ436,0))","v":0},null,"-","-","-","-","-",429,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I437=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I437=\"Zero Point\",I437=\"Disbursement Period\",I437=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J437=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I437=\"Disbursement Period\",'B.3 Profil splácení AWL'!I437=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I436=\"Starting Point\"),SUM($R$8:R437),AB436*($C$13/(12/(J437-J436))))))","v":"-"},"-",{"$f":"IF(AND(J437>=Disbursement_Period/2,J436<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I437=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J437=\"-\",\"-\",IF(AND(J437<=Disbursement_Period,SUM($M$7:M437)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I437=\"Disbursement Period\",I437=\"Starting Point\"),SUM($M$7:M437)>0),AB436*V437*AF437/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J437=\"-\",\"-\",IF(AND(I437=\"Repayment Period\",SUM($M$7:M437)>0),AB436*V437*AF437/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J437-J436=TRUE),\"-\",IF(I437=\"Repayment Period\",(J437-J436),IF(#REF!=TRUE,(J437-J436),(J437-J436)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL437<>\"-\",AL437>0),(#REF!+$W$3)*AL437,0)","v":0},{"$f":"IF(ISERROR(X437*AJ437),\"-\",IF(AND(SUM($M$7:M437)>0,L437<>0),X437*AJ437,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z437=0,Z437=\"-\"),0,IF(I437=\"Repayment Period\",AJ437*Z437,SUM($Z$7:Z437)*AL437))","v":0},null,0,{"$f":"IF(I437=\"Starting Point\",SUM($Z$8:Z437)*AL437,IF(I437=\"Repayment Period\",Z437*AJ437,0))","v":0},null,"-","-","-","-","-",430,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I438=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I438=\"Zero Point\",I438=\"Disbursement Period\",I438=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J438=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I438=\"Disbursement Period\",'B.3 Profil splácení AWL'!I438=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I437=\"Starting Point\"),SUM($R$8:R438),AB437*($C$13/(12/(J438-J437))))))","v":"-"},"-",{"$f":"IF(AND(J438>=Disbursement_Period/2,J437<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I438=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J438=\"-\",\"-\",IF(AND(J438<=Disbursement_Period,SUM($M$7:M438)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I438=\"Disbursement Period\",I438=\"Starting Point\"),SUM($M$7:M438)>0),AB437*V438*AF438/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J438=\"-\",\"-\",IF(AND(I438=\"Repayment Period\",SUM($M$7:M438)>0),AB437*V438*AF438/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J438-J437=TRUE),\"-\",IF(I438=\"Repayment Period\",(J438-J437),IF(#REF!=TRUE,(J438-J437),(J438-J437)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL438<>\"-\",AL438>0),(#REF!+$W$3)*AL438,0)","v":0},{"$f":"IF(ISERROR(X438*AJ438),\"-\",IF(AND(SUM($M$7:M438)>0,L438<>0),X438*AJ438,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z438=0,Z438=\"-\"),0,IF(I438=\"Repayment Period\",AJ438*Z438,SUM($Z$7:Z438)*AL438))","v":0},null,0,{"$f":"IF(I438=\"Starting Point\",SUM($Z$8:Z438)*AL438,IF(I438=\"Repayment Period\",Z438*AJ438,0))","v":0},null,"-","-","-","-","-",431,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I439=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I439=\"Zero Point\",I439=\"Disbursement Period\",I439=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J439=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I439=\"Disbursement Period\",'B.3 Profil splácení AWL'!I439=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I438=\"Starting Point\"),SUM($R$8:R439),AB438*($C$13/(12/(J439-J438))))))","v":"-"},"-",{"$f":"IF(AND(J439>=Disbursement_Period/2,J438<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I439=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J439=\"-\",\"-\",IF(AND(J439<=Disbursement_Period,SUM($M$7:M439)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I439=\"Disbursement Period\",I439=\"Starting Point\"),SUM($M$7:M439)>0),AB438*V439*AF439/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J439=\"-\",\"-\",IF(AND(I439=\"Repayment Period\",SUM($M$7:M439)>0),AB438*V439*AF439/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J439-J438=TRUE),\"-\",IF(I439=\"Repayment Period\",(J439-J438),IF(#REF!=TRUE,(J439-J438),(J439-J438)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL439<>\"-\",AL439>0),(#REF!+$W$3)*AL439,0)","v":0},{"$f":"IF(ISERROR(X439*AJ439),\"-\",IF(AND(SUM($M$7:M439)>0,L439<>0),X439*AJ439,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z439=0,Z439=\"-\"),0,IF(I439=\"Repayment Period\",AJ439*Z439,SUM($Z$7:Z439)*AL439))","v":0},null,0,{"$f":"IF(I439=\"Starting Point\",SUM($Z$8:Z439)*AL439,IF(I439=\"Repayment Period\",Z439*AJ439,0))","v":0},null,"-","-","-","-","-",432,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I440=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I440=\"Zero Point\",I440=\"Disbursement Period\",I440=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J440=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I440=\"Disbursement Period\",'B.3 Profil splácení AWL'!I440=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I439=\"Starting Point\"),SUM($R$8:R440),AB439*($C$13/(12/(J440-J439))))))","v":"-"},"-",{"$f":"IF(AND(J440>=Disbursement_Period/2,J439<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I440=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J440=\"-\",\"-\",IF(AND(J440<=Disbursement_Period,SUM($M$7:M440)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I440=\"Disbursement Period\",I440=\"Starting Point\"),SUM($M$7:M440)>0),AB439*V440*AF440/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J440=\"-\",\"-\",IF(AND(I440=\"Repayment Period\",SUM($M$7:M440)>0),AB439*V440*AF440/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J440-J439=TRUE),\"-\",IF(I440=\"Repayment Period\",(J440-J439),IF(#REF!=TRUE,(J440-J439),(J440-J439)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL440<>\"-\",AL440>0),(#REF!+$W$3)*AL440,0)","v":0},{"$f":"IF(ISERROR(X440*AJ440),\"-\",IF(AND(SUM($M$7:M440)>0,L440<>0),X440*AJ440,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z440=0,Z440=\"-\"),0,IF(I440=\"Repayment Period\",AJ440*Z440,SUM($Z$7:Z440)*AL440))","v":0},null,0,{"$f":"IF(I440=\"Starting Point\",SUM($Z$8:Z440)*AL440,IF(I440=\"Repayment Period\",Z440*AJ440,0))","v":0},null,"-","-","-","-","-",433,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I441=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I441=\"Zero Point\",I441=\"Disbursement Period\",I441=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J441=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I441=\"Disbursement Period\",'B.3 Profil splácení AWL'!I441=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I440=\"Starting Point\"),SUM($R$8:R441),AB440*($C$13/(12/(J441-J440))))))","v":"-"},"-",{"$f":"IF(AND(J441>=Disbursement_Period/2,J440<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I441=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J441=\"-\",\"-\",IF(AND(J441<=Disbursement_Period,SUM($M$7:M441)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I441=\"Disbursement Period\",I441=\"Starting Point\"),SUM($M$7:M441)>0),AB440*V441*AF441/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J441=\"-\",\"-\",IF(AND(I441=\"Repayment Period\",SUM($M$7:M441)>0),AB440*V441*AF441/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J441-J440=TRUE),\"-\",IF(I441=\"Repayment Period\",(J441-J440),IF(#REF!=TRUE,(J441-J440),(J441-J440)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL441<>\"-\",AL441>0),(#REF!+$W$3)*AL441,0)","v":0},{"$f":"IF(ISERROR(X441*AJ441),\"-\",IF(AND(SUM($M$7:M441)>0,L441<>0),X441*AJ441,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z441=0,Z441=\"-\"),0,IF(I441=\"Repayment Period\",AJ441*Z441,SUM($Z$7:Z441)*AL441))","v":0},null,0,{"$f":"IF(I441=\"Starting Point\",SUM($Z$8:Z441)*AL441,IF(I441=\"Repayment Period\",Z441*AJ441,0))","v":0},null,"-","-","-","-","-",434,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I442=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I442=\"Zero Point\",I442=\"Disbursement Period\",I442=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J442=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I442=\"Disbursement Period\",'B.3 Profil splácení AWL'!I442=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I441=\"Starting Point\"),SUM($R$8:R442),AB441*($C$13/(12/(J442-J441))))))","v":"-"},"-",{"$f":"IF(AND(J442>=Disbursement_Period/2,J441<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I442=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J442=\"-\",\"-\",IF(AND(J442<=Disbursement_Period,SUM($M$7:M442)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I442=\"Disbursement Period\",I442=\"Starting Point\"),SUM($M$7:M442)>0),AB441*V442*AF442/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J442=\"-\",\"-\",IF(AND(I442=\"Repayment Period\",SUM($M$7:M442)>0),AB441*V442*AF442/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J442-J441=TRUE),\"-\",IF(I442=\"Repayment Period\",(J442-J441),IF(#REF!=TRUE,(J442-J441),(J442-J441)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL442<>\"-\",AL442>0),(#REF!+$W$3)*AL442,0)","v":0},{"$f":"IF(ISERROR(X442*AJ442),\"-\",IF(AND(SUM($M$7:M442)>0,L442<>0),X442*AJ442,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z442=0,Z442=\"-\"),0,IF(I442=\"Repayment Period\",AJ442*Z442,SUM($Z$7:Z442)*AL442))","v":0},null,0,{"$f":"IF(I442=\"Starting Point\",SUM($Z$8:Z442)*AL442,IF(I442=\"Repayment Period\",Z442*AJ442,0))","v":0},null,"-","-","-","-","-",435,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I443=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I443=\"Zero Point\",I443=\"Disbursement Period\",I443=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J443=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I443=\"Disbursement Period\",'B.3 Profil splácení AWL'!I443=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I442=\"Starting Point\"),SUM($R$8:R443),AB442*($C$13/(12/(J443-J442))))))","v":"-"},"-",{"$f":"IF(AND(J443>=Disbursement_Period/2,J442<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I443=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J443=\"-\",\"-\",IF(AND(J443<=Disbursement_Period,SUM($M$7:M443)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I443=\"Disbursement Period\",I443=\"Starting Point\"),SUM($M$7:M443)>0),AB442*V443*AF443/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J443=\"-\",\"-\",IF(AND(I443=\"Repayment Period\",SUM($M$7:M443)>0),AB442*V443*AF443/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J443-J442=TRUE),\"-\",IF(I443=\"Repayment Period\",(J443-J442),IF(#REF!=TRUE,(J443-J442),(J443-J442)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL443<>\"-\",AL443>0),(#REF!+$W$3)*AL443,0)","v":0},{"$f":"IF(ISERROR(X443*AJ443),\"-\",IF(AND(SUM($M$7:M443)>0,L443<>0),X443*AJ443,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z443=0,Z443=\"-\"),0,IF(I443=\"Repayment Period\",AJ443*Z443,SUM($Z$7:Z443)*AL443))","v":0},null,0,{"$f":"IF(I443=\"Starting Point\",SUM($Z$8:Z443)*AL443,IF(I443=\"Repayment Period\",Z443*AJ443,0))","v":0},null,"-","-","-","-","-",436,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I444=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I444=\"Zero Point\",I444=\"Disbursement Period\",I444=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J444=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I444=\"Disbursement Period\",'B.3 Profil splácení AWL'!I444=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I443=\"Starting Point\"),SUM($R$8:R444),AB443*($C$13/(12/(J444-J443))))))","v":"-"},"-",{"$f":"IF(AND(J444>=Disbursement_Period/2,J443<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I444=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J444=\"-\",\"-\",IF(AND(J444<=Disbursement_Period,SUM($M$7:M444)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I444=\"Disbursement Period\",I444=\"Starting Point\"),SUM($M$7:M444)>0),AB443*V444*AF444/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J444=\"-\",\"-\",IF(AND(I444=\"Repayment Period\",SUM($M$7:M444)>0),AB443*V444*AF444/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J444-J443=TRUE),\"-\",IF(I444=\"Repayment Period\",(J444-J443),IF(#REF!=TRUE,(J444-J443),(J444-J443)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL444<>\"-\",AL444>0),(#REF!+$W$3)*AL444,0)","v":0},{"$f":"IF(ISERROR(X444*AJ444),\"-\",IF(AND(SUM($M$7:M444)>0,L444<>0),X444*AJ444,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z444=0,Z444=\"-\"),0,IF(I444=\"Repayment Period\",AJ444*Z444,SUM($Z$7:Z444)*AL444))","v":0},null,0,{"$f":"IF(I444=\"Starting Point\",SUM($Z$8:Z444)*AL444,IF(I444=\"Repayment Period\",Z444*AJ444,0))","v":0},null,"-","-","-","-","-",437,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I445=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I445=\"Zero Point\",I445=\"Disbursement Period\",I445=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J445=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I445=\"Disbursement Period\",'B.3 Profil splácení AWL'!I445=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I444=\"Starting Point\"),SUM($R$8:R445),AB444*($C$13/(12/(J445-J444))))))","v":"-"},"-",{"$f":"IF(AND(J445>=Disbursement_Period/2,J444<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I445=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J445=\"-\",\"-\",IF(AND(J445<=Disbursement_Period,SUM($M$7:M445)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I445=\"Disbursement Period\",I445=\"Starting Point\"),SUM($M$7:M445)>0),AB444*V445*AF445/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J445=\"-\",\"-\",IF(AND(I445=\"Repayment Period\",SUM($M$7:M445)>0),AB444*V445*AF445/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J445-J444=TRUE),\"-\",IF(I445=\"Repayment Period\",(J445-J444),IF(#REF!=TRUE,(J445-J444),(J445-J444)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL445<>\"-\",AL445>0),(#REF!+$W$3)*AL445,0)","v":0},{"$f":"IF(ISERROR(X445*AJ445),\"-\",IF(AND(SUM($M$7:M445)>0,L445<>0),X445*AJ445,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z445=0,Z445=\"-\"),0,IF(I445=\"Repayment Period\",AJ445*Z445,SUM($Z$7:Z445)*AL445))","v":0},null,0,{"$f":"IF(I445=\"Starting Point\",SUM($Z$8:Z445)*AL445,IF(I445=\"Repayment Period\",Z445*AJ445,0))","v":0},null,"-","-","-","-","-",438,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I446=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I446=\"Zero Point\",I446=\"Disbursement Period\",I446=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J446=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I446=\"Disbursement Period\",'B.3 Profil splácení AWL'!I446=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I445=\"Starting Point\"),SUM($R$8:R446),AB445*($C$13/(12/(J446-J445))))))","v":"-"},"-",{"$f":"IF(AND(J446>=Disbursement_Period/2,J445<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I446=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J446=\"-\",\"-\",IF(AND(J446<=Disbursement_Period,SUM($M$7:M446)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I446=\"Disbursement Period\",I446=\"Starting Point\"),SUM($M$7:M446)>0),AB445*V446*AF446/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J446=\"-\",\"-\",IF(AND(I446=\"Repayment Period\",SUM($M$7:M446)>0),AB445*V446*AF446/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J446-J445=TRUE),\"-\",IF(I446=\"Repayment Period\",(J446-J445),IF(#REF!=TRUE,(J446-J445),(J446-J445)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL446<>\"-\",AL446>0),(#REF!+$W$3)*AL446,0)","v":0},{"$f":"IF(ISERROR(X446*AJ446),\"-\",IF(AND(SUM($M$7:M446)>0,L446<>0),X446*AJ446,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z446=0,Z446=\"-\"),0,IF(I446=\"Repayment Period\",AJ446*Z446,SUM($Z$7:Z446)*AL446))","v":0},null,0,{"$f":"IF(I446=\"Starting Point\",SUM($Z$8:Z446)*AL446,IF(I446=\"Repayment Period\",Z446*AJ446,0))","v":0},null,"-","-","-","-","-",439,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I447=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I447=\"Zero Point\",I447=\"Disbursement Period\",I447=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J447=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I447=\"Disbursement Period\",'B.3 Profil splácení AWL'!I447=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I446=\"Starting Point\"),SUM($R$8:R447),AB446*($C$13/(12/(J447-J446))))))","v":"-"},"-",{"$f":"IF(AND(J447>=Disbursement_Period/2,J446<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I447=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J447=\"-\",\"-\",IF(AND(J447<=Disbursement_Period,SUM($M$7:M447)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I447=\"Disbursement Period\",I447=\"Starting Point\"),SUM($M$7:M447)>0),AB446*V447*AF447/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J447=\"-\",\"-\",IF(AND(I447=\"Repayment Period\",SUM($M$7:M447)>0),AB446*V447*AF447/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J447-J446=TRUE),\"-\",IF(I447=\"Repayment Period\",(J447-J446),IF(#REF!=TRUE,(J447-J446),(J447-J446)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL447<>\"-\",AL447>0),(#REF!+$W$3)*AL447,0)","v":0},{"$f":"IF(ISERROR(X447*AJ447),\"-\",IF(AND(SUM($M$7:M447)>0,L447<>0),X447*AJ447,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z447=0,Z447=\"-\"),0,IF(I447=\"Repayment Period\",AJ447*Z447,SUM($Z$7:Z447)*AL447))","v":0},null,0,{"$f":"IF(I447=\"Starting Point\",SUM($Z$8:Z447)*AL447,IF(I447=\"Repayment Period\",Z447*AJ447,0))","v":0},null,"-","-","-","-","-",440,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I448=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I448=\"Zero Point\",I448=\"Disbursement Period\",I448=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J448=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I448=\"Disbursement Period\",'B.3 Profil splácení AWL'!I448=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I447=\"Starting Point\"),SUM($R$8:R448),AB447*($C$13/(12/(J448-J447))))))","v":"-"},"-",{"$f":"IF(AND(J448>=Disbursement_Period/2,J447<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I448=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J448=\"-\",\"-\",IF(AND(J448<=Disbursement_Period,SUM($M$7:M448)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I448=\"Disbursement Period\",I448=\"Starting Point\"),SUM($M$7:M448)>0),AB447*V448*AF448/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J448=\"-\",\"-\",IF(AND(I448=\"Repayment Period\",SUM($M$7:M448)>0),AB447*V448*AF448/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J448-J447=TRUE),\"-\",IF(I448=\"Repayment Period\",(J448-J447),IF(#REF!=TRUE,(J448-J447),(J448-J447)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL448<>\"-\",AL448>0),(#REF!+$W$3)*AL448,0)","v":0},{"$f":"IF(ISERROR(X448*AJ448),\"-\",IF(AND(SUM($M$7:M448)>0,L448<>0),X448*AJ448,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z448=0,Z448=\"-\"),0,IF(I448=\"Repayment Period\",AJ448*Z448,SUM($Z$7:Z448)*AL448))","v":0},null,0,{"$f":"IF(I448=\"Starting Point\",SUM($Z$8:Z448)*AL448,IF(I448=\"Repayment Period\",Z448*AJ448,0))","v":0},null,"-","-","-","-","-",441,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I449=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I449=\"Zero Point\",I449=\"Disbursement Period\",I449=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J449=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I449=\"Disbursement Period\",'B.3 Profil splácení AWL'!I449=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I448=\"Starting Point\"),SUM($R$8:R449),AB448*($C$13/(12/(J449-J448))))))","v":"-"},"-",{"$f":"IF(AND(J449>=Disbursement_Period/2,J448<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I449=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J449=\"-\",\"-\",IF(AND(J449<=Disbursement_Period,SUM($M$7:M449)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I449=\"Disbursement Period\",I449=\"Starting Point\"),SUM($M$7:M449)>0),AB448*V449*AF449/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J449=\"-\",\"-\",IF(AND(I449=\"Repayment Period\",SUM($M$7:M449)>0),AB448*V449*AF449/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J449-J448=TRUE),\"-\",IF(I449=\"Repayment Period\",(J449-J448),IF(#REF!=TRUE,(J449-J448),(J449-J448)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL449<>\"-\",AL449>0),(#REF!+$W$3)*AL449,0)","v":0},{"$f":"IF(ISERROR(X449*AJ449),\"-\",IF(AND(SUM($M$7:M449)>0,L449<>0),X449*AJ449,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z449=0,Z449=\"-\"),0,IF(I449=\"Repayment Period\",AJ449*Z449,SUM($Z$7:Z449)*AL449))","v":0},null,0,{"$f":"IF(I449=\"Starting Point\",SUM($Z$8:Z449)*AL449,IF(I449=\"Repayment Period\",Z449*AJ449,0))","v":0},null,"-","-","-","-","-",442,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I450=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I450=\"Zero Point\",I450=\"Disbursement Period\",I450=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J450=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I450=\"Disbursement Period\",'B.3 Profil splácení AWL'!I450=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I449=\"Starting Point\"),SUM($R$8:R450),AB449*($C$13/(12/(J450-J449))))))","v":"-"},"-",{"$f":"IF(AND(J450>=Disbursement_Period/2,J449<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I450=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J450=\"-\",\"-\",IF(AND(J450<=Disbursement_Period,SUM($M$7:M450)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I450=\"Disbursement Period\",I450=\"Starting Point\"),SUM($M$7:M450)>0),AB449*V450*AF450/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J450=\"-\",\"-\",IF(AND(I450=\"Repayment Period\",SUM($M$7:M450)>0),AB449*V450*AF450/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J450-J449=TRUE),\"-\",IF(I450=\"Repayment Period\",(J450-J449),IF(#REF!=TRUE,(J450-J449),(J450-J449)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL450<>\"-\",AL450>0),(#REF!+$W$3)*AL450,0)","v":0},{"$f":"IF(ISERROR(X450*AJ450),\"-\",IF(AND(SUM($M$7:M450)>0,L450<>0),X450*AJ450,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z450=0,Z450=\"-\"),0,IF(I450=\"Repayment Period\",AJ450*Z450,SUM($Z$7:Z450)*AL450))","v":0},null,0,{"$f":"IF(I450=\"Starting Point\",SUM($Z$8:Z450)*AL450,IF(I450=\"Repayment Period\",Z450*AJ450,0))","v":0},null,"-","-","-","-","-",443,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I451=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I451=\"Zero Point\",I451=\"Disbursement Period\",I451=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J451=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I451=\"Disbursement Period\",'B.3 Profil splácení AWL'!I451=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I450=\"Starting Point\"),SUM($R$8:R451),AB450*($C$13/(12/(J451-J450))))))","v":"-"},"-",{"$f":"IF(AND(J451>=Disbursement_Period/2,J450<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I451=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J451=\"-\",\"-\",IF(AND(J451<=Disbursement_Period,SUM($M$7:M451)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I451=\"Disbursement Period\",I451=\"Starting Point\"),SUM($M$7:M451)>0),AB450*V451*AF451/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J451=\"-\",\"-\",IF(AND(I451=\"Repayment Period\",SUM($M$7:M451)>0),AB450*V451*AF451/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J451-J450=TRUE),\"-\",IF(I451=\"Repayment Period\",(J451-J450),IF(#REF!=TRUE,(J451-J450),(J451-J450)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL451<>\"-\",AL451>0),(#REF!+$W$3)*AL451,0)","v":0},{"$f":"IF(ISERROR(X451*AJ451),\"-\",IF(AND(SUM($M$7:M451)>0,L451<>0),X451*AJ451,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z451=0,Z451=\"-\"),0,IF(I451=\"Repayment Period\",AJ451*Z451,SUM($Z$7:Z451)*AL451))","v":0},null,0,{"$f":"IF(I451=\"Starting Point\",SUM($Z$8:Z451)*AL451,IF(I451=\"Repayment Period\",Z451*AJ451,0))","v":0},null,"-","-","-","-","-",444,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I452=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I452=\"Zero Point\",I452=\"Disbursement Period\",I452=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J452=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I452=\"Disbursement Period\",'B.3 Profil splácení AWL'!I452=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I451=\"Starting Point\"),SUM($R$8:R452),AB451*($C$13/(12/(J452-J451))))))","v":"-"},"-",{"$f":"IF(AND(J452>=Disbursement_Period/2,J451<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I452=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J452=\"-\",\"-\",IF(AND(J452<=Disbursement_Period,SUM($M$7:M452)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I452=\"Disbursement Period\",I452=\"Starting Point\"),SUM($M$7:M452)>0),AB451*V452*AF452/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J452=\"-\",\"-\",IF(AND(I452=\"Repayment Period\",SUM($M$7:M452)>0),AB451*V452*AF452/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J452-J451=TRUE),\"-\",IF(I452=\"Repayment Period\",(J452-J451),IF(#REF!=TRUE,(J452-J451),(J452-J451)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL452<>\"-\",AL452>0),(#REF!+$W$3)*AL452,0)","v":0},{"$f":"IF(ISERROR(X452*AJ452),\"-\",IF(AND(SUM($M$7:M452)>0,L452<>0),X452*AJ452,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z452=0,Z452=\"-\"),0,IF(I452=\"Repayment Period\",AJ452*Z452,SUM($Z$7:Z452)*AL452))","v":0},null,0,{"$f":"IF(I452=\"Starting Point\",SUM($Z$8:Z452)*AL452,IF(I452=\"Repayment Period\",Z452*AJ452,0))","v":0},null,"-","-","-","-","-",445,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I453=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I453=\"Zero Point\",I453=\"Disbursement Period\",I453=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J453=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I453=\"Disbursement Period\",'B.3 Profil splácení AWL'!I453=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I452=\"Starting Point\"),SUM($R$8:R453),AB452*($C$13/(12/(J453-J452))))))","v":"-"},"-",{"$f":"IF(AND(J453>=Disbursement_Period/2,J452<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I453=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J453=\"-\",\"-\",IF(AND(J453<=Disbursement_Period,SUM($M$7:M453)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I453=\"Disbursement Period\",I453=\"Starting Point\"),SUM($M$7:M453)>0),AB452*V453*AF453/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J453=\"-\",\"-\",IF(AND(I453=\"Repayment Period\",SUM($M$7:M453)>0),AB452*V453*AF453/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J453-J452=TRUE),\"-\",IF(I453=\"Repayment Period\",(J453-J452),IF(#REF!=TRUE,(J453-J452),(J453-J452)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL453<>\"-\",AL453>0),(#REF!+$W$3)*AL453,0)","v":0},{"$f":"IF(ISERROR(X453*AJ453),\"-\",IF(AND(SUM($M$7:M453)>0,L453<>0),X453*AJ453,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z453=0,Z453=\"-\"),0,IF(I453=\"Repayment Period\",AJ453*Z453,SUM($Z$7:Z453)*AL453))","v":0},null,0,{"$f":"IF(I453=\"Starting Point\",SUM($Z$8:Z453)*AL453,IF(I453=\"Repayment Period\",Z453*AJ453,0))","v":0},null,"-","-","-","-","-",446,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I454=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I454=\"Zero Point\",I454=\"Disbursement Period\",I454=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J454=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I454=\"Disbursement Period\",'B.3 Profil splácení AWL'!I454=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I453=\"Starting Point\"),SUM($R$8:R454),AB453*($C$13/(12/(J454-J453))))))","v":"-"},"-",{"$f":"IF(AND(J454>=Disbursement_Period/2,J453<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I454=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J454=\"-\",\"-\",IF(AND(J454<=Disbursement_Period,SUM($M$7:M454)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I454=\"Disbursement Period\",I454=\"Starting Point\"),SUM($M$7:M454)>0),AB453*V454*AF454/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J454=\"-\",\"-\",IF(AND(I454=\"Repayment Period\",SUM($M$7:M454)>0),AB453*V454*AF454/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J454-J453=TRUE),\"-\",IF(I454=\"Repayment Period\",(J454-J453),IF(#REF!=TRUE,(J454-J453),(J454-J453)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL454<>\"-\",AL454>0),(#REF!+$W$3)*AL454,0)","v":0},{"$f":"IF(ISERROR(X454*AJ454),\"-\",IF(AND(SUM($M$7:M454)>0,L454<>0),X454*AJ454,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z454=0,Z454=\"-\"),0,IF(I454=\"Repayment Period\",AJ454*Z454,SUM($Z$7:Z454)*AL454))","v":0},null,0,{"$f":"IF(I454=\"Starting Point\",SUM($Z$8:Z454)*AL454,IF(I454=\"Repayment Period\",Z454*AJ454,0))","v":0},null,"-","-","-","-","-",447,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I455=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I455=\"Zero Point\",I455=\"Disbursement Period\",I455=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L455>0,L455<>\"-\"),PPMT(($C$13)/(12/AF455),L455,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J455=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I455=\"Disbursement Period\",'B.3 Profil splácení AWL'!I455=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I454=\"Starting Point\"),SUM($R$8:R455),AB454*($C$13/(12/(J455-J454))))))","v":"-"},"-",{"$f":"IF(AND(J455>=Disbursement_Period/2,J454<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I455=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J455=\"-\",\"-\",IF(AND(J455<=Disbursement_Period,SUM($M$7:M455)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I455=\"Disbursement Period\",I455=\"Starting Point\"),SUM($M$7:M455)>0),AB454*V455*AF455/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J455=\"-\",\"-\",IF(AND(I455=\"Repayment Period\",SUM($M$7:M455)>0),AB454*V455*AF455/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M455+AA455),AA455,-M455+T455+W455+X455)","v":0},{"$f":"IF(OR(J455=0,J455=\"-\"),0,AD454+(Q455*(J455-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J455-J454=TRUE),\"-\",IF(I455=\"Repayment Period\",(J455-J454),IF(#REF!=TRUE,(J455-J454),(J455-J454)/2)))","v":"-"},{"$f":"IF(ISERROR(AB454*AF455=TRUE),\"-\",AB454*AF455)","v":"-"},null,null,"-",{"$f":"IF(OR(L455=0,L455=\"-\",ISERROR($AB454*$AJ455=TRUE)),\"-\",$AB454*$AJ455)","v":"-"},{"$f":"IF(I455=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL455<>\"-\",AL455>0),(#REF!+$W$3)*AL455,0)","v":0},{"$f":"IF(ISERROR(X455*AJ455),\"-\",IF(AND(SUM($M$7:M455)>0,L455<>0),X455*AJ455,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z455=0,Z455=\"-\"),0,IF(I455=\"Repayment Period\",AJ455*Z455,SUM($Z$7:Z455)*AL455))","v":0},null,{"$f":"IF(I455<>\"Repayment Period\",AL455,AJ455)","v":0},{"$f":"IF(I455=\"Starting Point\",SUM($Z$8:Z455)*AL455,IF(I455=\"Repayment Period\",Z455*AJ455,0))","v":0},null,{"$f":"AJ455","v":"-"},{"$f":"IF(ISERROR(AU455*M455)=TRUE,\"-\",AU455*M455)","v":"-"},{"$f":"IF(ISERROR(AU455*Q455)=TRUE,\"-\",AU455*Q455)","v":"-"},{"$f":"IF(ISERROR(AU455*S455)=TRUE,\"-\",AU455*S455)","v":"-"},{"$f":"IF(ISERROR(AU455*AA455)=TRUE,\"-\",AU455*AA455)","v":"-"},448,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J456=Disbursement_Period,\"Starting Point\",IF(J456<Disbursement_Period,\"Disbursement Period\",IF(AND(J456>Disbursement_Period,J456<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J455<>\"-\",$C$8=\"Non-Standard\"),IF(J455+1<Disbursement_Period,J455+1,IF(AND(J455+$E$8>=Disbursement_Period,J455<$C$9+Disbursement_Period),VLOOKUP(L456,$AZ$7:$BA$1006,2),\"-\")),IF(J455<>\"-\",IF(J455+1<Disbursement_Period,J455+1,IF(AND(J455+1>=Disbursement_Period,J455<($C$9+$C$10)),Disbursement_Period+$E$8*(L456),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J455=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J455+$G$10<$BA$8,J455+$G$10>$C$9+$C$10),0,IF(AND(J455+$G$10>=$BA$8,J455+$G$10<=$C$9+$C$10),IF(MATCH(J455+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J455+$G$10,$BA$8:$BA$1003,1)>1,L455+1,0)),0)),IF(OR(J455+$G$10<$C$10+$G$10,J455+$G$10>$C$9+$C$10),0,IF(L455=\"-\",1,L455+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I456=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I456=\"Zero Point\",I456=\"Disbursement Period\",I456=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M456+N455),\"\",M456+N455)","v":""},"-",{"$f":"IF(O456<>\"-\",P455+(O456*(J456-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L456<>\"-\",J456>Disbursement_Period,J456<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J456>Disbursement_Period,J456<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J456,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J456>Disbursement_Period,J456<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF456),L456,$E$13,$C$7*-1),IF(J456<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB455*($C$13/(12/(J456-J455)))),\"-\",AB455*($C$13/(12/(J456-J455))))","v":"-"},{"$f":"IF(J456=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I456=\"Disbursement Period\",'B.3 Profil splácení AWL'!I456=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I455=\"Starting Point\"),SUM($R$8:R456),AB455*($C$13/(12/(J456-J455))))))","v":"-"},{"$f":"IF(J456=\"-\",\"-\",Q456+S456)","v":"-"},{"$f":"IF(AND(J456>=Disbursement_Period/2,J455<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I456=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J456=\"-\",\"-\",IF(AND(J456<=Disbursement_Period,SUM($M$7:M456)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I456=\"Disbursement Period\",I456=\"Starting Point\"),SUM($M$7:M456)>0),AB455*V456*AF456/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J456=\"-\",\"-\",IF(AND(I456=\"Repayment Period\",SUM($M$7:M456)>0),AB455*V456*AF456/12,0))","v":"-"},{"$f":"IF(J456=\"-\",\"\",U456+W456+X456)","v":""},{"$f":"IF(J456=\"-\",\"-\",IF(T456=0,0,AB455*$C$22*AF456/12))","v":"-"},0,{"$f":"IF(J456=\"-\",\"-\",IF(ISERROR(AB455+M456-Q456)<>TRUE,AB455+M456-Q456,IF(ISERROR(AB455+M456)<>TRUE,AB455+M456,AB455-Q456)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J456-J455=TRUE),\"-\",IF(I456=\"Repayment Period\",(J456-J455),IF(#REF!=TRUE,(J456-J455),(J456-J455)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J456/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J456/12))","v":"-"},"-",0,{"$f":"IF(AND(AL456<>\"-\",AL456>0),(#REF!+$W$3)*AL456,0)","v":0},{"$f":"IF(ISERROR(X456*AJ456),\"-\",IF(AND(SUM($M$7:M456)>0,L456<>0),X456*AJ456,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z456=0,Z456=\"-\"),0,IF(I456=\"Repayment Period\",AJ456*Z456,SUM($Z$7:Z456)*AL456))","v":0},null,0,{"$f":"IF(I456=\"Starting Point\",SUM($Z$8:Z456)*AL456,IF(I456=\"Repayment Period\",Z456*AJ456,0))","v":0},null,"-","-","-","-","-",449,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA456<>\"-\",\"← Input!\",IF(AND(BA456=\"-\",OR(BC456<>\"\",BC456<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J457=\"-\",\"-\",MONATSENDE($K$7,J457))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I457=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I457=\"Zero Point\",I457=\"Disbursement Period\",I457=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J457=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I457=\"Disbursement Period\",'B.3 Profil splácení AWL'!I457=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I456=\"Starting Point\"),SUM($R$8:R457),AB456*($C$13/(12/(J457-J456))))))","v":"-"},"-",{"$f":"IF(AND(J457>=Disbursement_Period/2,J456<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I457=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J457=\"-\",\"-\",IF(AND(J457<=Disbursement_Period,SUM($M$7:M457)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I457=\"Disbursement Period\",I457=\"Starting Point\"),SUM($M$7:M457)>0),AB456*V457*AF457/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J457=\"-\",\"-\",IF(AND(I457=\"Repayment Period\",SUM($M$7:M457)>0),AB456*V457*AF457/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q457+S457+Y457)=TRUE,0,Q457+S457+Z457)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J457-J456=TRUE),\"-\",IF(I457=\"Repayment Period\",(J457-J456),IF(#REF!=TRUE,(J457-J456),(J457-J456)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL457<>\"-\",AL457>0),(#REF!+$W$3)*AL457,0)","v":0},{"$f":"IF(ISERROR(X457*AJ457),\"-\",IF(AND(SUM($M$7:M457)>0,L457<>0),X457*AJ457,\"-\"))","v":"-"},{"$f":"SUM(AM457:AN457)","v":0},{"$f":"IF(OR(Z457=0,Z457=\"-\"),0,IF(I457=\"Repayment Period\",AJ457*Z457,SUM($Z$7:Z457)*AL457))","v":0},null,0,{"$f":"IF(I457=\"Starting Point\",SUM($Z$8:Z457)*AL457,IF(I457=\"Repayment Period\",Z457*AJ457,0))","v":0},null,"-","-","-","-","-",450,{"$f":"IF(OR(BA456=\"-\",BA456>=$C$9+$C$10),\"-\",IF(AND(BA456<$C$9+$C$10,BA456+$G$10>$C$9+$C$10),$C$9+$C$10,BA456+$G$10))","v":"-"},null,{"$f":"IF(BB457=\"-\",\"-\",BB457/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I458=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I458=\"Zero Point\",I458=\"Disbursement Period\",I458=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J458=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I458=\"Disbursement Period\",'B.3 Profil splácení AWL'!I458=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I457=\"Starting Point\"),SUM($R$8:R458),AB457*($C$13/(12/(J458-J457))))))","v":"-"},"-",{"$f":"IF(AND(J458>=Disbursement_Period/2,J457<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I458=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J458=\"-\",\"-\",IF(AND(J458<=Disbursement_Period,SUM($M$7:M458)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I458=\"Disbursement Period\",I458=\"Starting Point\"),SUM($M$7:M458)>0),AB457*V458*AF458/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J458=\"-\",\"-\",IF(AND(I458=\"Repayment Period\",SUM($M$7:M458)>0),AB457*V458*AF458/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J458-J457=TRUE),\"-\",IF(I458=\"Repayment Period\",(J458-J457),IF(#REF!=TRUE,(J458-J457),(J458-J457)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL458<>\"-\",AL458>0),(#REF!+$W$3)*AL458,0)","v":0},{"$f":"IF(ISERROR(X458*AJ458),\"-\",IF(AND(SUM($M$7:M458)>0,L458<>0),X458*AJ458,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z458=0,Z458=\"-\"),0,IF(I458=\"Repayment Period\",AJ458*Z458,SUM($Z$7:Z458)*AL458))","v":0},null,0,{"$f":"IF(I458=\"Starting Point\",SUM($Z$8:Z458)*AL458,IF(I458=\"Repayment Period\",Z458*AJ458,0))","v":0},null,"-","-","-","-","-",451,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I459=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I459=\"Zero Point\",I459=\"Disbursement Period\",I459=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J459=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I459=\"Disbursement Period\",'B.3 Profil splácení AWL'!I459=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I458=\"Starting Point\"),SUM($R$8:R459),AB458*($C$13/(12/(J459-J458))))))","v":"-"},"-",{"$f":"IF(AND(J459>=Disbursement_Period/2,J458<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I459=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J459=\"-\",\"-\",IF(AND(J459<=Disbursement_Period,SUM($M$7:M459)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I459=\"Disbursement Period\",I459=\"Starting Point\"),SUM($M$7:M459)>0),AB458*V459*AF459/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J459=\"-\",\"-\",IF(AND(I459=\"Repayment Period\",SUM($M$7:M459)>0),AB458*V459*AF459/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J459-J458=TRUE),\"-\",IF(I459=\"Repayment Period\",(J459-J458),IF(#REF!=TRUE,(J459-J458),(J459-J458)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL459<>\"-\",AL459>0),(#REF!+$W$3)*AL459,0)","v":0},{"$f":"IF(ISERROR(X459*AJ459),\"-\",IF(AND(SUM($M$7:M459)>0,L459<>0),X459*AJ459,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z459=0,Z459=\"-\"),0,IF(I459=\"Repayment Period\",AJ459*Z459,SUM($Z$7:Z459)*AL459))","v":0},null,0,{"$f":"IF(I459=\"Starting Point\",SUM($Z$8:Z459)*AL459,IF(I459=\"Repayment Period\",Z459*AJ459,0))","v":0},null,"-","-","-","-","-",452,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I460=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I460=\"Zero Point\",I460=\"Disbursement Period\",I460=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J460=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I460=\"Disbursement Period\",'B.3 Profil splácení AWL'!I460=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I459=\"Starting Point\"),SUM($R$8:R460),AB459*($C$13/(12/(J460-J459))))))","v":"-"},"-",{"$f":"IF(AND(J460>=Disbursement_Period/2,J459<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I460=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J460=\"-\",\"-\",IF(AND(J460<=Disbursement_Period,SUM($M$7:M460)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I460=\"Disbursement Period\",I460=\"Starting Point\"),SUM($M$7:M460)>0),AB459*V460*AF460/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J460=\"-\",\"-\",IF(AND(I460=\"Repayment Period\",SUM($M$7:M460)>0),AB459*V460*AF460/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J460-J459=TRUE),\"-\",IF(I460=\"Repayment Period\",(J460-J459),IF(#REF!=TRUE,(J460-J459),(J460-J459)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL460<>\"-\",AL460>0),(#REF!+$W$3)*AL460,0)","v":0},{"$f":"IF(ISERROR(X460*AJ460),\"-\",IF(AND(SUM($M$7:M460)>0,L460<>0),X460*AJ460,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z460=0,Z460=\"-\"),0,IF(I460=\"Repayment Period\",AJ460*Z460,SUM($Z$7:Z460)*AL460))","v":0},null,0,{"$f":"IF(I460=\"Starting Point\",SUM($Z$8:Z460)*AL460,IF(I460=\"Repayment Period\",Z460*AJ460,0))","v":0},null,"-","-","-","-","-",453,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I461=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I461=\"Zero Point\",I461=\"Disbursement Period\",I461=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J461=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I461=\"Disbursement Period\",'B.3 Profil splácení AWL'!I461=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I460=\"Starting Point\"),SUM($R$8:R461),AB460*($C$13/(12/(J461-J460))))))","v":"-"},"-",{"$f":"IF(AND(J461>=Disbursement_Period/2,J460<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I461=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J461=\"-\",\"-\",IF(AND(J461<=Disbursement_Period,SUM($M$7:M461)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I461=\"Disbursement Period\",I461=\"Starting Point\"),SUM($M$7:M461)>0),AB460*V461*AF461/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J461=\"-\",\"-\",IF(AND(I461=\"Repayment Period\",SUM($M$7:M461)>0),AB460*V461*AF461/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J461-J460=TRUE),\"-\",IF(I461=\"Repayment Period\",(J461-J460),IF(#REF!=TRUE,(J461-J460),(J461-J460)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL461<>\"-\",AL461>0),(#REF!+$W$3)*AL461,0)","v":0},{"$f":"IF(ISERROR(X461*AJ461),\"-\",IF(AND(SUM($M$7:M461)>0,L461<>0),X461*AJ461,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z461=0,Z461=\"-\"),0,IF(I461=\"Repayment Period\",AJ461*Z461,SUM($Z$7:Z461)*AL461))","v":0},null,0,{"$f":"IF(I461=\"Starting Point\",SUM($Z$8:Z461)*AL461,IF(I461=\"Repayment Period\",Z461*AJ461,0))","v":0},null,"-","-","-","-","-",454,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I462=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I462=\"Zero Point\",I462=\"Disbursement Period\",I462=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J462=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I462=\"Disbursement Period\",'B.3 Profil splácení AWL'!I462=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I461=\"Starting Point\"),SUM($R$8:R462),AB461*($C$13/(12/(J462-J461))))))","v":"-"},"-",{"$f":"IF(AND(J462>=Disbursement_Period/2,J461<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I462=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J462=\"-\",\"-\",IF(AND(J462<=Disbursement_Period,SUM($M$7:M462)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I462=\"Disbursement Period\",I462=\"Starting Point\"),SUM($M$7:M462)>0),AB461*V462*AF462/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J462=\"-\",\"-\",IF(AND(I462=\"Repayment Period\",SUM($M$7:M462)>0),AB461*V462*AF462/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J462-J461=TRUE),\"-\",IF(I462=\"Repayment Period\",(J462-J461),IF(#REF!=TRUE,(J462-J461),(J462-J461)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL462<>\"-\",AL462>0),(#REF!+$W$3)*AL462,0)","v":0},{"$f":"IF(ISERROR(X462*AJ462),\"-\",IF(AND(SUM($M$7:M462)>0,L462<>0),X462*AJ462,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z462=0,Z462=\"-\"),0,IF(I462=\"Repayment Period\",AJ462*Z462,SUM($Z$7:Z462)*AL462))","v":0},null,0,{"$f":"IF(I462=\"Starting Point\",SUM($Z$8:Z462)*AL462,IF(I462=\"Repayment Period\",Z462*AJ462,0))","v":0},null,"-","-","-","-","-",455,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I463=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I463=\"Zero Point\",I463=\"Disbursement Period\",I463=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J463=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I463=\"Disbursement Period\",'B.3 Profil splácení AWL'!I463=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I462=\"Starting Point\"),SUM($R$8:R463),AB462*($C$13/(12/(J463-J462))))))","v":"-"},"-",{"$f":"IF(AND(J463>=Disbursement_Period/2,J462<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I463=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J463=\"-\",\"-\",IF(AND(J463<=Disbursement_Period,SUM($M$7:M463)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I463=\"Disbursement Period\",I463=\"Starting Point\"),SUM($M$7:M463)>0),AB462*V463*AF463/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J463=\"-\",\"-\",IF(AND(I463=\"Repayment Period\",SUM($M$7:M463)>0),AB462*V463*AF463/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J463-J462=TRUE),\"-\",IF(I463=\"Repayment Period\",(J463-J462),IF(#REF!=TRUE,(J463-J462),(J463-J462)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL463<>\"-\",AL463>0),(#REF!+$W$3)*AL463,0)","v":0},{"$f":"IF(ISERROR(X463*AJ463),\"-\",IF(AND(SUM($M$7:M463)>0,L463<>0),X463*AJ463,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z463=0,Z463=\"-\"),0,IF(I463=\"Repayment Period\",AJ463*Z463,SUM($Z$7:Z463)*AL463))","v":0},null,0,{"$f":"IF(I463=\"Starting Point\",SUM($Z$8:Z463)*AL463,IF(I463=\"Repayment Period\",Z463*AJ463,0))","v":0},null,"-","-","-","-","-",456,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I464=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I464=\"Zero Point\",I464=\"Disbursement Period\",I464=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J464=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I464=\"Disbursement Period\",'B.3 Profil splácení AWL'!I464=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I463=\"Starting Point\"),SUM($R$8:R464),AB463*($C$13/(12/(J464-J463))))))","v":"-"},"-",{"$f":"IF(AND(J464>=Disbursement_Period/2,J463<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I464=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J464=\"-\",\"-\",IF(AND(J464<=Disbursement_Period,SUM($M$7:M464)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I464=\"Disbursement Period\",I464=\"Starting Point\"),SUM($M$7:M464)>0),AB463*V464*AF464/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J464=\"-\",\"-\",IF(AND(I464=\"Repayment Period\",SUM($M$7:M464)>0),AB463*V464*AF464/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J464-J463=TRUE),\"-\",IF(I464=\"Repayment Period\",(J464-J463),IF(#REF!=TRUE,(J464-J463),(J464-J463)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL464<>\"-\",AL464>0),(#REF!+$W$3)*AL464,0)","v":0},{"$f":"IF(ISERROR(X464*AJ464),\"-\",IF(AND(SUM($M$7:M464)>0,L464<>0),X464*AJ464,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z464=0,Z464=\"-\"),0,IF(I464=\"Repayment Period\",AJ464*Z464,SUM($Z$7:Z464)*AL464))","v":0},null,0,{"$f":"IF(I464=\"Starting Point\",SUM($Z$8:Z464)*AL464,IF(I464=\"Repayment Period\",Z464*AJ464,0))","v":0},null,"-","-","-","-","-",457,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I465=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I465=\"Zero Point\",I465=\"Disbursement Period\",I465=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J465=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I465=\"Disbursement Period\",'B.3 Profil splácení AWL'!I465=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I464=\"Starting Point\"),SUM($R$8:R465),AB464*($C$13/(12/(J465-J464))))))","v":"-"},"-",{"$f":"IF(AND(J465>=Disbursement_Period/2,J464<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I465=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J465=\"-\",\"-\",IF(AND(J465<=Disbursement_Period,SUM($M$7:M465)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I465=\"Disbursement Period\",I465=\"Starting Point\"),SUM($M$7:M465)>0),AB464*V465*AF465/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J465=\"-\",\"-\",IF(AND(I465=\"Repayment Period\",SUM($M$7:M465)>0),AB464*V465*AF465/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J465-J464=TRUE),\"-\",IF(I465=\"Repayment Period\",(J465-J464),IF(#REF!=TRUE,(J465-J464),(J465-J464)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL465<>\"-\",AL465>0),(#REF!+$W$3)*AL465,0)","v":0},{"$f":"IF(ISERROR(X465*AJ465),\"-\",IF(AND(SUM($M$7:M465)>0,L465<>0),X465*AJ465,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z465=0,Z465=\"-\"),0,IF(I465=\"Repayment Period\",AJ465*Z465,SUM($Z$7:Z465)*AL465))","v":0},null,0,{"$f":"IF(I465=\"Starting Point\",SUM($Z$8:Z465)*AL465,IF(I465=\"Repayment Period\",Z465*AJ465,0))","v":0},null,"-","-","-","-","-",458,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I466=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I466=\"Zero Point\",I466=\"Disbursement Period\",I466=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J466=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I466=\"Disbursement Period\",'B.3 Profil splácení AWL'!I466=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I465=\"Starting Point\"),SUM($R$8:R466),AB465*($C$13/(12/(J466-J465))))))","v":"-"},"-",{"$f":"IF(AND(J466>=Disbursement_Period/2,J465<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I466=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J466=\"-\",\"-\",IF(AND(J466<=Disbursement_Period,SUM($M$7:M466)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I466=\"Disbursement Period\",I466=\"Starting Point\"),SUM($M$7:M466)>0),AB465*V466*AF466/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J466=\"-\",\"-\",IF(AND(I466=\"Repayment Period\",SUM($M$7:M466)>0),AB465*V466*AF466/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J466-J465=TRUE),\"-\",IF(I466=\"Repayment Period\",(J466-J465),IF(#REF!=TRUE,(J466-J465),(J466-J465)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL466<>\"-\",AL466>0),(#REF!+$W$3)*AL466,0)","v":0},{"$f":"IF(ISERROR(X466*AJ466),\"-\",IF(AND(SUM($M$7:M466)>0,L466<>0),X466*AJ466,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z466=0,Z466=\"-\"),0,IF(I466=\"Repayment Period\",AJ466*Z466,SUM($Z$7:Z466)*AL466))","v":0},null,0,{"$f":"IF(I466=\"Starting Point\",SUM($Z$8:Z466)*AL466,IF(I466=\"Repayment Period\",Z466*AJ466,0))","v":0},null,"-","-","-","-","-",459,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I467=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I467=\"Zero Point\",I467=\"Disbursement Period\",I467=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J467=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I467=\"Disbursement Period\",'B.3 Profil splácení AWL'!I467=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I466=\"Starting Point\"),SUM($R$8:R467),AB466*($C$13/(12/(J467-J466))))))","v":"-"},"-",{"$f":"IF(AND(J467>=Disbursement_Period/2,J466<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I467=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J467=\"-\",\"-\",IF(AND(J467<=Disbursement_Period,SUM($M$7:M467)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I467=\"Disbursement Period\",I467=\"Starting Point\"),SUM($M$7:M467)>0),AB466*V467*AF467/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J467=\"-\",\"-\",IF(AND(I467=\"Repayment Period\",SUM($M$7:M467)>0),AB466*V467*AF467/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J467-J466=TRUE),\"-\",IF(I467=\"Repayment Period\",(J467-J466),IF(#REF!=TRUE,(J467-J466),(J467-J466)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL467<>\"-\",AL467>0),(#REF!+$W$3)*AL467,0)","v":0},{"$f":"IF(ISERROR(X467*AJ467),\"-\",IF(AND(SUM($M$7:M467)>0,L467<>0),X467*AJ467,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z467=0,Z467=\"-\"),0,IF(I467=\"Repayment Period\",AJ467*Z467,SUM($Z$7:Z467)*AL467))","v":0},null,0,{"$f":"IF(I467=\"Starting Point\",SUM($Z$8:Z467)*AL467,IF(I467=\"Repayment Period\",Z467*AJ467,0))","v":0},null,"-","-","-","-","-",460,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I468=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I468=\"Zero Point\",I468=\"Disbursement Period\",I468=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J468=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I468=\"Disbursement Period\",'B.3 Profil splácení AWL'!I468=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I467=\"Starting Point\"),SUM($R$8:R468),AB467*($C$13/(12/(J468-J467))))))","v":"-"},"-",{"$f":"IF(AND(J468>=Disbursement_Period/2,J467<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I468=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J468=\"-\",\"-\",IF(AND(J468<=Disbursement_Period,SUM($M$7:M468)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I468=\"Disbursement Period\",I468=\"Starting Point\"),SUM($M$7:M468)>0),AB467*V468*AF468/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J468=\"-\",\"-\",IF(AND(I468=\"Repayment Period\",SUM($M$7:M468)>0),AB467*V468*AF468/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J468-J467=TRUE),\"-\",IF(I468=\"Repayment Period\",(J468-J467),IF(#REF!=TRUE,(J468-J467),(J468-J467)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL468<>\"-\",AL468>0),(#REF!+$W$3)*AL468,0)","v":0},{"$f":"IF(ISERROR(X468*AJ468),\"-\",IF(AND(SUM($M$7:M468)>0,L468<>0),X468*AJ468,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z468=0,Z468=\"-\"),0,IF(I468=\"Repayment Period\",AJ468*Z468,SUM($Z$7:Z468)*AL468))","v":0},null,0,{"$f":"IF(I468=\"Starting Point\",SUM($Z$8:Z468)*AL468,IF(I468=\"Repayment Period\",Z468*AJ468,0))","v":0},null,"-","-","-","-","-",461,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I469=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I469=\"Zero Point\",I469=\"Disbursement Period\",I469=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J469=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I469=\"Disbursement Period\",'B.3 Profil splácení AWL'!I469=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I468=\"Starting Point\"),SUM($R$8:R469),AB468*($C$13/(12/(J469-J468))))))","v":"-"},"-",{"$f":"IF(AND(J469>=Disbursement_Period/2,J468<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I469=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J469=\"-\",\"-\",IF(AND(J469<=Disbursement_Period,SUM($M$7:M469)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I469=\"Disbursement Period\",I469=\"Starting Point\"),SUM($M$7:M469)>0),AB468*V469*AF469/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J469=\"-\",\"-\",IF(AND(I469=\"Repayment Period\",SUM($M$7:M469)>0),AB468*V469*AF469/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J469-J468=TRUE),\"-\",IF(I469=\"Repayment Period\",(J469-J468),IF(#REF!=TRUE,(J469-J468),(J469-J468)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL469<>\"-\",AL469>0),(#REF!+$W$3)*AL469,0)","v":0},{"$f":"IF(ISERROR(X469*AJ469),\"-\",IF(AND(SUM($M$7:M469)>0,L469<>0),X469*AJ469,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z469=0,Z469=\"-\"),0,IF(I469=\"Repayment Period\",AJ469*Z469,SUM($Z$7:Z469)*AL469))","v":0},null,0,{"$f":"IF(I469=\"Starting Point\",SUM($Z$8:Z469)*AL469,IF(I469=\"Repayment Period\",Z469*AJ469,0))","v":0},null,"-","-","-","-","-",462,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I470=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I470=\"Zero Point\",I470=\"Disbursement Period\",I470=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J470=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I470=\"Disbursement Period\",'B.3 Profil splácení AWL'!I470=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I469=\"Starting Point\"),SUM($R$8:R470),AB469*($C$13/(12/(J470-J469))))))","v":"-"},"-",{"$f":"IF(AND(J470>=Disbursement_Period/2,J469<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I470=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J470=\"-\",\"-\",IF(AND(J470<=Disbursement_Period,SUM($M$7:M470)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I470=\"Disbursement Period\",I470=\"Starting Point\"),SUM($M$7:M470)>0),AB469*V470*AF470/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J470=\"-\",\"-\",IF(AND(I470=\"Repayment Period\",SUM($M$7:M470)>0),AB469*V470*AF470/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J470-J469=TRUE),\"-\",IF(I470=\"Repayment Period\",(J470-J469),IF(#REF!=TRUE,(J470-J469),(J470-J469)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL470<>\"-\",AL470>0),(#REF!+$W$3)*AL470,0)","v":0},{"$f":"IF(ISERROR(X470*AJ470),\"-\",IF(AND(SUM($M$7:M470)>0,L470<>0),X470*AJ470,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z470=0,Z470=\"-\"),0,IF(I470=\"Repayment Period\",AJ470*Z470,SUM($Z$7:Z470)*AL470))","v":0},null,0,{"$f":"IF(I470=\"Starting Point\",SUM($Z$8:Z470)*AL470,IF(I470=\"Repayment Period\",Z470*AJ470,0))","v":0},null,"-","-","-","-","-",463,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I471=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I471=\"Zero Point\",I471=\"Disbursement Period\",I471=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J471=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I471=\"Disbursement Period\",'B.3 Profil splácení AWL'!I471=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I470=\"Starting Point\"),SUM($R$8:R471),AB470*($C$13/(12/(J471-J470))))))","v":"-"},"-",{"$f":"IF(AND(J471>=Disbursement_Period/2,J470<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I471=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J471=\"-\",\"-\",IF(AND(J471<=Disbursement_Period,SUM($M$7:M471)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I471=\"Disbursement Period\",I471=\"Starting Point\"),SUM($M$7:M471)>0),AB470*V471*AF471/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J471=\"-\",\"-\",IF(AND(I471=\"Repayment Period\",SUM($M$7:M471)>0),AB470*V471*AF471/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J471-J470=TRUE),\"-\",IF(I471=\"Repayment Period\",(J471-J470),IF(#REF!=TRUE,(J471-J470),(J471-J470)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL471<>\"-\",AL471>0),(#REF!+$W$3)*AL471,0)","v":0},{"$f":"IF(ISERROR(X471*AJ471),\"-\",IF(AND(SUM($M$7:M471)>0,L471<>0),X471*AJ471,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z471=0,Z471=\"-\"),0,IF(I471=\"Repayment Period\",AJ471*Z471,SUM($Z$7:Z471)*AL471))","v":0},null,0,{"$f":"IF(I471=\"Starting Point\",SUM($Z$8:Z471)*AL471,IF(I471=\"Repayment Period\",Z471*AJ471,0))","v":0},null,"-","-","-","-","-",464,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I472=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I472=\"Zero Point\",I472=\"Disbursement Period\",I472=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J472=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I472=\"Disbursement Period\",'B.3 Profil splácení AWL'!I472=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I471=\"Starting Point\"),SUM($R$8:R472),AB471*($C$13/(12/(J472-J471))))))","v":"-"},"-",{"$f":"IF(AND(J472>=Disbursement_Period/2,J471<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I472=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J472=\"-\",\"-\",IF(AND(J472<=Disbursement_Period,SUM($M$7:M472)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I472=\"Disbursement Period\",I472=\"Starting Point\"),SUM($M$7:M472)>0),AB471*V472*AF472/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J472=\"-\",\"-\",IF(AND(I472=\"Repayment Period\",SUM($M$7:M472)>0),AB471*V472*AF472/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J472-J471=TRUE),\"-\",IF(I472=\"Repayment Period\",(J472-J471),IF(#REF!=TRUE,(J472-J471),(J472-J471)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL472<>\"-\",AL472>0),(#REF!+$W$3)*AL472,0)","v":0},{"$f":"IF(ISERROR(X472*AJ472),\"-\",IF(AND(SUM($M$7:M472)>0,L472<>0),X472*AJ472,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z472=0,Z472=\"-\"),0,IF(I472=\"Repayment Period\",AJ472*Z472,SUM($Z$7:Z472)*AL472))","v":0},null,0,{"$f":"IF(I472=\"Starting Point\",SUM($Z$8:Z472)*AL472,IF(I472=\"Repayment Period\",Z472*AJ472,0))","v":0},null,"-","-","-","-","-",465,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I473=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I473=\"Zero Point\",I473=\"Disbursement Period\",I473=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J473=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I473=\"Disbursement Period\",'B.3 Profil splácení AWL'!I473=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I472=\"Starting Point\"),SUM($R$8:R473),AB472*($C$13/(12/(J473-J472))))))","v":"-"},"-",{"$f":"IF(AND(J473>=Disbursement_Period/2,J472<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I473=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J473=\"-\",\"-\",IF(AND(J473<=Disbursement_Period,SUM($M$7:M473)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I473=\"Disbursement Period\",I473=\"Starting Point\"),SUM($M$7:M473)>0),AB472*V473*AF473/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J473=\"-\",\"-\",IF(AND(I473=\"Repayment Period\",SUM($M$7:M473)>0),AB472*V473*AF473/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J473-J472=TRUE),\"-\",IF(I473=\"Repayment Period\",(J473-J472),IF(#REF!=TRUE,(J473-J472),(J473-J472)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL473<>\"-\",AL473>0),(#REF!+$W$3)*AL473,0)","v":0},{"$f":"IF(ISERROR(X473*AJ473),\"-\",IF(AND(SUM($M$7:M473)>0,L473<>0),X473*AJ473,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z473=0,Z473=\"-\"),0,IF(I473=\"Repayment Period\",AJ473*Z473,SUM($Z$7:Z473)*AL473))","v":0},null,0,{"$f":"IF(I473=\"Starting Point\",SUM($Z$8:Z473)*AL473,IF(I473=\"Repayment Period\",Z473*AJ473,0))","v":0},null,"-","-","-","-","-",466,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I474=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I474=\"Zero Point\",I474=\"Disbursement Period\",I474=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J474=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I474=\"Disbursement Period\",'B.3 Profil splácení AWL'!I474=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I473=\"Starting Point\"),SUM($R$8:R474),AB473*($C$13/(12/(J474-J473))))))","v":"-"},"-",{"$f":"IF(AND(J474>=Disbursement_Period/2,J473<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I474=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J474=\"-\",\"-\",IF(AND(J474<=Disbursement_Period,SUM($M$7:M474)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I474=\"Disbursement Period\",I474=\"Starting Point\"),SUM($M$7:M474)>0),AB473*V474*AF474/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J474=\"-\",\"-\",IF(AND(I474=\"Repayment Period\",SUM($M$7:M474)>0),AB473*V474*AF474/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J474-J473=TRUE),\"-\",IF(I474=\"Repayment Period\",(J474-J473),IF(#REF!=TRUE,(J474-J473),(J474-J473)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL474<>\"-\",AL474>0),(#REF!+$W$3)*AL474,0)","v":0},{"$f":"IF(ISERROR(X474*AJ474),\"-\",IF(AND(SUM($M$7:M474)>0,L474<>0),X474*AJ474,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z474=0,Z474=\"-\"),0,IF(I474=\"Repayment Period\",AJ474*Z474,SUM($Z$7:Z474)*AL474))","v":0},null,0,{"$f":"IF(I474=\"Starting Point\",SUM($Z$8:Z474)*AL474,IF(I474=\"Repayment Period\",Z474*AJ474,0))","v":0},null,"-","-","-","-","-",467,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I475=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I475=\"Zero Point\",I475=\"Disbursement Period\",I475=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J475=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I475=\"Disbursement Period\",'B.3 Profil splácení AWL'!I475=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I474=\"Starting Point\"),SUM($R$8:R475),AB474*($C$13/(12/(J475-J474))))))","v":"-"},"-",{"$f":"IF(AND(J475>=Disbursement_Period/2,J474<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I475=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J475=\"-\",\"-\",IF(AND(J475<=Disbursement_Period,SUM($M$7:M475)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I475=\"Disbursement Period\",I475=\"Starting Point\"),SUM($M$7:M475)>0),AB474*V475*AF475/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J475=\"-\",\"-\",IF(AND(I475=\"Repayment Period\",SUM($M$7:M475)>0),AB474*V475*AF475/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J475-J474=TRUE),\"-\",IF(I475=\"Repayment Period\",(J475-J474),IF(#REF!=TRUE,(J475-J474),(J475-J474)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL475<>\"-\",AL475>0),(#REF!+$W$3)*AL475,0)","v":0},{"$f":"IF(ISERROR(X475*AJ475),\"-\",IF(AND(SUM($M$7:M475)>0,L475<>0),X475*AJ475,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z475=0,Z475=\"-\"),0,IF(I475=\"Repayment Period\",AJ475*Z475,SUM($Z$7:Z475)*AL475))","v":0},null,0,{"$f":"IF(I475=\"Starting Point\",SUM($Z$8:Z475)*AL475,IF(I475=\"Repayment Period\",Z475*AJ475,0))","v":0},null,"-","-","-","-","-",468,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I476=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I476=\"Zero Point\",I476=\"Disbursement Period\",I476=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J476=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I476=\"Disbursement Period\",'B.3 Profil splácení AWL'!I476=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I475=\"Starting Point\"),SUM($R$8:R476),AB475*($C$13/(12/(J476-J475))))))","v":"-"},"-",{"$f":"IF(AND(J476>=Disbursement_Period/2,J475<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I476=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J476=\"-\",\"-\",IF(AND(J476<=Disbursement_Period,SUM($M$7:M476)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I476=\"Disbursement Period\",I476=\"Starting Point\"),SUM($M$7:M476)>0),AB475*V476*AF476/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J476=\"-\",\"-\",IF(AND(I476=\"Repayment Period\",SUM($M$7:M476)>0),AB475*V476*AF476/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J476-J475=TRUE),\"-\",IF(I476=\"Repayment Period\",(J476-J475),IF(#REF!=TRUE,(J476-J475),(J476-J475)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL476<>\"-\",AL476>0),(#REF!+$W$3)*AL476,0)","v":0},{"$f":"IF(ISERROR(X476*AJ476),\"-\",IF(AND(SUM($M$7:M476)>0,L476<>0),X476*AJ476,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z476=0,Z476=\"-\"),0,IF(I476=\"Repayment Period\",AJ476*Z476,SUM($Z$7:Z476)*AL476))","v":0},null,0,{"$f":"IF(I476=\"Starting Point\",SUM($Z$8:Z476)*AL476,IF(I476=\"Repayment Period\",Z476*AJ476,0))","v":0},null,"-","-","-","-","-",469,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I477=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I477=\"Zero Point\",I477=\"Disbursement Period\",I477=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J477=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I477=\"Disbursement Period\",'B.3 Profil splácení AWL'!I477=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I476=\"Starting Point\"),SUM($R$8:R477),AB476*($C$13/(12/(J477-J476))))))","v":"-"},"-",{"$f":"IF(AND(J477>=Disbursement_Period/2,J476<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I477=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J477=\"-\",\"-\",IF(AND(J477<=Disbursement_Period,SUM($M$7:M477)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I477=\"Disbursement Period\",I477=\"Starting Point\"),SUM($M$7:M477)>0),AB476*V477*AF477/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J477=\"-\",\"-\",IF(AND(I477=\"Repayment Period\",SUM($M$7:M477)>0),AB476*V477*AF477/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J477-J476=TRUE),\"-\",IF(I477=\"Repayment Period\",(J477-J476),IF(#REF!=TRUE,(J477-J476),(J477-J476)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL477<>\"-\",AL477>0),(#REF!+$W$3)*AL477,0)","v":0},{"$f":"IF(ISERROR(X477*AJ477),\"-\",IF(AND(SUM($M$7:M477)>0,L477<>0),X477*AJ477,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z477=0,Z477=\"-\"),0,IF(I477=\"Repayment Period\",AJ477*Z477,SUM($Z$7:Z477)*AL477))","v":0},null,0,{"$f":"IF(I477=\"Starting Point\",SUM($Z$8:Z477)*AL477,IF(I477=\"Repayment Period\",Z477*AJ477,0))","v":0},null,"-","-","-","-","-",470,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I478=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I478=\"Zero Point\",I478=\"Disbursement Period\",I478=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J478=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I478=\"Disbursement Period\",'B.3 Profil splácení AWL'!I478=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I477=\"Starting Point\"),SUM($R$8:R478),AB477*($C$13/(12/(J478-J477))))))","v":"-"},"-",{"$f":"IF(AND(J478>=Disbursement_Period/2,J477<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I478=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J478=\"-\",\"-\",IF(AND(J478<=Disbursement_Period,SUM($M$7:M478)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I478=\"Disbursement Period\",I478=\"Starting Point\"),SUM($M$7:M478)>0),AB477*V478*AF478/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J478=\"-\",\"-\",IF(AND(I478=\"Repayment Period\",SUM($M$7:M478)>0),AB477*V478*AF478/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J478-J477=TRUE),\"-\",IF(I478=\"Repayment Period\",(J478-J477),IF(#REF!=TRUE,(J478-J477),(J478-J477)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL478<>\"-\",AL478>0),(#REF!+$W$3)*AL478,0)","v":0},{"$f":"IF(ISERROR(X478*AJ478),\"-\",IF(AND(SUM($M$7:M478)>0,L478<>0),X478*AJ478,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z478=0,Z478=\"-\"),0,IF(I478=\"Repayment Period\",AJ478*Z478,SUM($Z$7:Z478)*AL478))","v":0},null,0,{"$f":"IF(I478=\"Starting Point\",SUM($Z$8:Z478)*AL478,IF(I478=\"Repayment Period\",Z478*AJ478,0))","v":0},null,"-","-","-","-","-",471,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I479=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I479=\"Zero Point\",I479=\"Disbursement Period\",I479=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J479=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I479=\"Disbursement Period\",'B.3 Profil splácení AWL'!I479=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I478=\"Starting Point\"),SUM($R$8:R479),AB478*($C$13/(12/(J479-J478))))))","v":"-"},"-",{"$f":"IF(AND(J479>=Disbursement_Period/2,J478<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I479=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J479=\"-\",\"-\",IF(AND(J479<=Disbursement_Period,SUM($M$7:M479)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I479=\"Disbursement Period\",I479=\"Starting Point\"),SUM($M$7:M479)>0),AB478*V479*AF479/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J479=\"-\",\"-\",IF(AND(I479=\"Repayment Period\",SUM($M$7:M479)>0),AB478*V479*AF479/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J479-J478=TRUE),\"-\",IF(I479=\"Repayment Period\",(J479-J478),IF(#REF!=TRUE,(J479-J478),(J479-J478)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL479<>\"-\",AL479>0),(#REF!+$W$3)*AL479,0)","v":0},{"$f":"IF(ISERROR(X479*AJ479),\"-\",IF(AND(SUM($M$7:M479)>0,L479<>0),X479*AJ479,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z479=0,Z479=\"-\"),0,IF(I479=\"Repayment Period\",AJ479*Z479,SUM($Z$7:Z479)*AL479))","v":0},null,0,{"$f":"IF(I479=\"Starting Point\",SUM($Z$8:Z479)*AL479,IF(I479=\"Repayment Period\",Z479*AJ479,0))","v":0},null,"-","-","-","-","-",472,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I480=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I480=\"Zero Point\",I480=\"Disbursement Period\",I480=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J480=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I480=\"Disbursement Period\",'B.3 Profil splácení AWL'!I480=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I479=\"Starting Point\"),SUM($R$8:R480),AB479*($C$13/(12/(J480-J479))))))","v":"-"},"-",{"$f":"IF(AND(J480>=Disbursement_Period/2,J479<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I480=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J480=\"-\",\"-\",IF(AND(J480<=Disbursement_Period,SUM($M$7:M480)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I480=\"Disbursement Period\",I480=\"Starting Point\"),SUM($M$7:M480)>0),AB479*V480*AF480/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J480=\"-\",\"-\",IF(AND(I480=\"Repayment Period\",SUM($M$7:M480)>0),AB479*V480*AF480/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J480-J479=TRUE),\"-\",IF(I480=\"Repayment Period\",(J480-J479),IF(#REF!=TRUE,(J480-J479),(J480-J479)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL480<>\"-\",AL480>0),(#REF!+$W$3)*AL480,0)","v":0},{"$f":"IF(ISERROR(X480*AJ480),\"-\",IF(AND(SUM($M$7:M480)>0,L480<>0),X480*AJ480,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z480=0,Z480=\"-\"),0,IF(I480=\"Repayment Period\",AJ480*Z480,SUM($Z$7:Z480)*AL480))","v":0},null,0,{"$f":"IF(I480=\"Starting Point\",SUM($Z$8:Z480)*AL480,IF(I480=\"Repayment Period\",Z480*AJ480,0))","v":0},null,"-","-","-","-","-",473,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I481=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I481=\"Zero Point\",I481=\"Disbursement Period\",I481=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J481=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I481=\"Disbursement Period\",'B.3 Profil splácení AWL'!I481=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I480=\"Starting Point\"),SUM($R$8:R481),AB480*($C$13/(12/(J481-J480))))))","v":"-"},"-",{"$f":"IF(AND(J481>=Disbursement_Period/2,J480<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I481=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J481=\"-\",\"-\",IF(AND(J481<=Disbursement_Period,SUM($M$7:M481)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I481=\"Disbursement Period\",I481=\"Starting Point\"),SUM($M$7:M481)>0),AB480*V481*AF481/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J481=\"-\",\"-\",IF(AND(I481=\"Repayment Period\",SUM($M$7:M481)>0),AB480*V481*AF481/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J481-J480=TRUE),\"-\",IF(I481=\"Repayment Period\",(J481-J480),IF(#REF!=TRUE,(J481-J480),(J481-J480)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL481<>\"-\",AL481>0),(#REF!+$W$3)*AL481,0)","v":0},{"$f":"IF(ISERROR(X481*AJ481),\"-\",IF(AND(SUM($M$7:M481)>0,L481<>0),X481*AJ481,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z481=0,Z481=\"-\"),0,IF(I481=\"Repayment Period\",AJ481*Z481,SUM($Z$7:Z481)*AL481))","v":0},null,0,{"$f":"IF(I481=\"Starting Point\",SUM($Z$8:Z481)*AL481,IF(I481=\"Repayment Period\",Z481*AJ481,0))","v":0},null,"-","-","-","-","-",474,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I482=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I482=\"Zero Point\",I482=\"Disbursement Period\",I482=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J482=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I482=\"Disbursement Period\",'B.3 Profil splácení AWL'!I482=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I481=\"Starting Point\"),SUM($R$8:R482),AB481*($C$13/(12/(J482-J481))))))","v":"-"},"-",{"$f":"IF(AND(J482>=Disbursement_Period/2,J481<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I482=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J482=\"-\",\"-\",IF(AND(J482<=Disbursement_Period,SUM($M$7:M482)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I482=\"Disbursement Period\",I482=\"Starting Point\"),SUM($M$7:M482)>0),AB481*V482*AF482/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J482=\"-\",\"-\",IF(AND(I482=\"Repayment Period\",SUM($M$7:M482)>0),AB481*V482*AF482/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J482-J481=TRUE),\"-\",IF(I482=\"Repayment Period\",(J482-J481),IF(#REF!=TRUE,(J482-J481),(J482-J481)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL482<>\"-\",AL482>0),(#REF!+$W$3)*AL482,0)","v":0},{"$f":"IF(ISERROR(X482*AJ482),\"-\",IF(AND(SUM($M$7:M482)>0,L482<>0),X482*AJ482,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z482=0,Z482=\"-\"),0,IF(I482=\"Repayment Period\",AJ482*Z482,SUM($Z$7:Z482)*AL482))","v":0},null,0,{"$f":"IF(I482=\"Starting Point\",SUM($Z$8:Z482)*AL482,IF(I482=\"Repayment Period\",Z482*AJ482,0))","v":0},null,"-","-","-","-","-",475,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I483=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I483=\"Zero Point\",I483=\"Disbursement Period\",I483=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J483=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I483=\"Disbursement Period\",'B.3 Profil splácení AWL'!I483=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I482=\"Starting Point\"),SUM($R$8:R483),AB482*($C$13/(12/(J483-J482))))))","v":"-"},"-",{"$f":"IF(AND(J483>=Disbursement_Period/2,J482<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I483=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J483=\"-\",\"-\",IF(AND(J483<=Disbursement_Period,SUM($M$7:M483)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I483=\"Disbursement Period\",I483=\"Starting Point\"),SUM($M$7:M483)>0),AB482*V483*AF483/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J483=\"-\",\"-\",IF(AND(I483=\"Repayment Period\",SUM($M$7:M483)>0),AB482*V483*AF483/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J483-J482=TRUE),\"-\",IF(I483=\"Repayment Period\",(J483-J482),IF(#REF!=TRUE,(J483-J482),(J483-J482)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL483<>\"-\",AL483>0),(#REF!+$W$3)*AL483,0)","v":0},{"$f":"IF(ISERROR(X483*AJ483),\"-\",IF(AND(SUM($M$7:M483)>0,L483<>0),X483*AJ483,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z483=0,Z483=\"-\"),0,IF(I483=\"Repayment Period\",AJ483*Z483,SUM($Z$7:Z483)*AL483))","v":0},null,0,{"$f":"IF(I483=\"Starting Point\",SUM($Z$8:Z483)*AL483,IF(I483=\"Repayment Period\",Z483*AJ483,0))","v":0},null,"-","-","-","-","-",476,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I484=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I484=\"Zero Point\",I484=\"Disbursement Period\",I484=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J484=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I484=\"Disbursement Period\",'B.3 Profil splácení AWL'!I484=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I483=\"Starting Point\"),SUM($R$8:R484),AB483*($C$13/(12/(J484-J483))))))","v":"-"},"-",{"$f":"IF(AND(J484>=Disbursement_Period/2,J483<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I484=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J484=\"-\",\"-\",IF(AND(J484<=Disbursement_Period,SUM($M$7:M484)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I484=\"Disbursement Period\",I484=\"Starting Point\"),SUM($M$7:M484)>0),AB483*V484*AF484/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J484=\"-\",\"-\",IF(AND(I484=\"Repayment Period\",SUM($M$7:M484)>0),AB483*V484*AF484/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J484-J483=TRUE),\"-\",IF(I484=\"Repayment Period\",(J484-J483),IF(#REF!=TRUE,(J484-J483),(J484-J483)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL484<>\"-\",AL484>0),(#REF!+$W$3)*AL484,0)","v":0},{"$f":"IF(ISERROR(X484*AJ484),\"-\",IF(AND(SUM($M$7:M484)>0,L484<>0),X484*AJ484,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z484=0,Z484=\"-\"),0,IF(I484=\"Repayment Period\",AJ484*Z484,SUM($Z$7:Z484)*AL484))","v":0},null,0,{"$f":"IF(I484=\"Starting Point\",SUM($Z$8:Z484)*AL484,IF(I484=\"Repayment Period\",Z484*AJ484,0))","v":0},null,"-","-","-","-","-",477,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I485=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I485=\"Zero Point\",I485=\"Disbursement Period\",I485=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J485=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I485=\"Disbursement Period\",'B.3 Profil splácení AWL'!I485=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I484=\"Starting Point\"),SUM($R$8:R485),AB484*($C$13/(12/(J485-J484))))))","v":"-"},"-",{"$f":"IF(AND(J485>=Disbursement_Period/2,J484<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I485=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J485=\"-\",\"-\",IF(AND(J485<=Disbursement_Period,SUM($M$7:M485)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I485=\"Disbursement Period\",I485=\"Starting Point\"),SUM($M$7:M485)>0),AB484*V485*AF485/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J485=\"-\",\"-\",IF(AND(I485=\"Repayment Period\",SUM($M$7:M485)>0),AB484*V485*AF485/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J485-J484=TRUE),\"-\",IF(I485=\"Repayment Period\",(J485-J484),IF(#REF!=TRUE,(J485-J484),(J485-J484)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL485<>\"-\",AL485>0),(#REF!+$W$3)*AL485,0)","v":0},{"$f":"IF(ISERROR(X485*AJ485),\"-\",IF(AND(SUM($M$7:M485)>0,L485<>0),X485*AJ485,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z485=0,Z485=\"-\"),0,IF(I485=\"Repayment Period\",AJ485*Z485,SUM($Z$7:Z485)*AL485))","v":0},null,0,{"$f":"IF(I485=\"Starting Point\",SUM($Z$8:Z485)*AL485,IF(I485=\"Repayment Period\",Z485*AJ485,0))","v":0},null,"-","-","-","-","-",478,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I486=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I486=\"Zero Point\",I486=\"Disbursement Period\",I486=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J486=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I486=\"Disbursement Period\",'B.3 Profil splácení AWL'!I486=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I485=\"Starting Point\"),SUM($R$8:R486),AB485*($C$13/(12/(J486-J485))))))","v":"-"},"-",{"$f":"IF(AND(J486>=Disbursement_Period/2,J485<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I486=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J486=\"-\",\"-\",IF(AND(J486<=Disbursement_Period,SUM($M$7:M486)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I486=\"Disbursement Period\",I486=\"Starting Point\"),SUM($M$7:M486)>0),AB485*V486*AF486/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J486=\"-\",\"-\",IF(AND(I486=\"Repayment Period\",SUM($M$7:M486)>0),AB485*V486*AF486/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J486-J485=TRUE),\"-\",IF(I486=\"Repayment Period\",(J486-J485),IF(#REF!=TRUE,(J486-J485),(J486-J485)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL486<>\"-\",AL486>0),(#REF!+$W$3)*AL486,0)","v":0},{"$f":"IF(ISERROR(X486*AJ486),\"-\",IF(AND(SUM($M$7:M486)>0,L486<>0),X486*AJ486,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z486=0,Z486=\"-\"),0,IF(I486=\"Repayment Period\",AJ486*Z486,SUM($Z$7:Z486)*AL486))","v":0},null,0,{"$f":"IF(I486=\"Starting Point\",SUM($Z$8:Z486)*AL486,IF(I486=\"Repayment Period\",Z486*AJ486,0))","v":0},null,"-","-","-","-","-",479,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I487=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I487=\"Zero Point\",I487=\"Disbursement Period\",I487=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J487=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I487=\"Disbursement Period\",'B.3 Profil splácení AWL'!I487=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I486=\"Starting Point\"),SUM($R$8:R487),AB486*($C$13/(12/(J487-J486))))))","v":"-"},"-",{"$f":"IF(AND(J487>=Disbursement_Period/2,J486<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I487=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J487=\"-\",\"-\",IF(AND(J487<=Disbursement_Period,SUM($M$7:M487)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I487=\"Disbursement Period\",I487=\"Starting Point\"),SUM($M$7:M487)>0),AB486*V487*AF487/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J487=\"-\",\"-\",IF(AND(I487=\"Repayment Period\",SUM($M$7:M487)>0),AB486*V487*AF487/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J487-J486=TRUE),\"-\",IF(I487=\"Repayment Period\",(J487-J486),IF(#REF!=TRUE,(J487-J486),(J487-J486)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL487<>\"-\",AL487>0),(#REF!+$W$3)*AL487,0)","v":0},{"$f":"IF(ISERROR(X487*AJ487),\"-\",IF(AND(SUM($M$7:M487)>0,L487<>0),X487*AJ487,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z487=0,Z487=\"-\"),0,IF(I487=\"Repayment Period\",AJ487*Z487,SUM($Z$7:Z487)*AL487))","v":0},null,0,{"$f":"IF(I487=\"Starting Point\",SUM($Z$8:Z487)*AL487,IF(I487=\"Repayment Period\",Z487*AJ487,0))","v":0},null,"-","-","-","-","-",480,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I488=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I488=\"Zero Point\",I488=\"Disbursement Period\",I488=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J488=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I488=\"Disbursement Period\",'B.3 Profil splácení AWL'!I488=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I487=\"Starting Point\"),SUM($R$8:R488),AB487*($C$13/(12/(J488-J487))))))","v":"-"},"-",{"$f":"IF(AND(J488>=Disbursement_Period/2,J487<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I488=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J488=\"-\",\"-\",IF(AND(J488<=Disbursement_Period,SUM($M$7:M488)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I488=\"Disbursement Period\",I488=\"Starting Point\"),SUM($M$7:M488)>0),AB487*V488*AF488/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J488=\"-\",\"-\",IF(AND(I488=\"Repayment Period\",SUM($M$7:M488)>0),AB487*V488*AF488/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J488-J487=TRUE),\"-\",IF(I488=\"Repayment Period\",(J488-J487),IF(#REF!=TRUE,(J488-J487),(J488-J487)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL488<>\"-\",AL488>0),(#REF!+$W$3)*AL488,0)","v":0},{"$f":"IF(ISERROR(X488*AJ488),\"-\",IF(AND(SUM($M$7:M488)>0,L488<>0),X488*AJ488,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z488=0,Z488=\"-\"),0,IF(I488=\"Repayment Period\",AJ488*Z488,SUM($Z$7:Z488)*AL488))","v":0},null,0,{"$f":"IF(I488=\"Starting Point\",SUM($Z$8:Z488)*AL488,IF(I488=\"Repayment Period\",Z488*AJ488,0))","v":0},null,"-","-","-","-","-",481,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I489=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I489=\"Zero Point\",I489=\"Disbursement Period\",I489=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J489=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I489=\"Disbursement Period\",'B.3 Profil splácení AWL'!I489=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I488=\"Starting Point\"),SUM($R$8:R489),AB488*($C$13/(12/(J489-J488))))))","v":"-"},"-",{"$f":"IF(AND(J489>=Disbursement_Period/2,J488<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I489=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J489=\"-\",\"-\",IF(AND(J489<=Disbursement_Period,SUM($M$7:M489)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I489=\"Disbursement Period\",I489=\"Starting Point\"),SUM($M$7:M489)>0),AB488*V489*AF489/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J489=\"-\",\"-\",IF(AND(I489=\"Repayment Period\",SUM($M$7:M489)>0),AB488*V489*AF489/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J489-J488=TRUE),\"-\",IF(I489=\"Repayment Period\",(J489-J488),IF(#REF!=TRUE,(J489-J488),(J489-J488)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL489<>\"-\",AL489>0),(#REF!+$W$3)*AL489,0)","v":0},{"$f":"IF(ISERROR(X489*AJ489),\"-\",IF(AND(SUM($M$7:M489)>0,L489<>0),X489*AJ489,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z489=0,Z489=\"-\"),0,IF(I489=\"Repayment Period\",AJ489*Z489,SUM($Z$7:Z489)*AL489))","v":0},null,0,{"$f":"IF(I489=\"Starting Point\",SUM($Z$8:Z489)*AL489,IF(I489=\"Repayment Period\",Z489*AJ489,0))","v":0},null,"-","-","-","-","-",482,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I490=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I490=\"Zero Point\",I490=\"Disbursement Period\",I490=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J490=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I490=\"Disbursement Period\",'B.3 Profil splácení AWL'!I490=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I489=\"Starting Point\"),SUM($R$8:R490),AB489*($C$13/(12/(J490-J489))))))","v":"-"},"-",{"$f":"IF(AND(J490>=Disbursement_Period/2,J489<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I490=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J490=\"-\",\"-\",IF(AND(J490<=Disbursement_Period,SUM($M$7:M490)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I490=\"Disbursement Period\",I490=\"Starting Point\"),SUM($M$7:M490)>0),AB489*V490*AF490/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J490=\"-\",\"-\",IF(AND(I490=\"Repayment Period\",SUM($M$7:M490)>0),AB489*V490*AF490/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J490-J489=TRUE),\"-\",IF(I490=\"Repayment Period\",(J490-J489),IF(#REF!=TRUE,(J490-J489),(J490-J489)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL490<>\"-\",AL490>0),(#REF!+$W$3)*AL490,0)","v":0},{"$f":"IF(ISERROR(X490*AJ490),\"-\",IF(AND(SUM($M$7:M490)>0,L490<>0),X490*AJ490,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z490=0,Z490=\"-\"),0,IF(I490=\"Repayment Period\",AJ490*Z490,SUM($Z$7:Z490)*AL490))","v":0},null,0,{"$f":"IF(I490=\"Starting Point\",SUM($Z$8:Z490)*AL490,IF(I490=\"Repayment Period\",Z490*AJ490,0))","v":0},null,"-","-","-","-","-",483,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I491=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I491=\"Zero Point\",I491=\"Disbursement Period\",I491=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J491=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I491=\"Disbursement Period\",'B.3 Profil splácení AWL'!I491=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I490=\"Starting Point\"),SUM($R$8:R491),AB490*($C$13/(12/(J491-J490))))))","v":"-"},"-",{"$f":"IF(AND(J491>=Disbursement_Period/2,J490<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I491=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J491=\"-\",\"-\",IF(AND(J491<=Disbursement_Period,SUM($M$7:M491)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I491=\"Disbursement Period\",I491=\"Starting Point\"),SUM($M$7:M491)>0),AB490*V491*AF491/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J491=\"-\",\"-\",IF(AND(I491=\"Repayment Period\",SUM($M$7:M491)>0),AB490*V491*AF491/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J491-J490=TRUE),\"-\",IF(I491=\"Repayment Period\",(J491-J490),IF(#REF!=TRUE,(J491-J490),(J491-J490)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL491<>\"-\",AL491>0),(#REF!+$W$3)*AL491,0)","v":0},{"$f":"IF(ISERROR(X491*AJ491),\"-\",IF(AND(SUM($M$7:M491)>0,L491<>0),X491*AJ491,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z491=0,Z491=\"-\"),0,IF(I491=\"Repayment Period\",AJ491*Z491,SUM($Z$7:Z491)*AL491))","v":0},null,0,{"$f":"IF(I491=\"Starting Point\",SUM($Z$8:Z491)*AL491,IF(I491=\"Repayment Period\",Z491*AJ491,0))","v":0},null,"-","-","-","-","-",484,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I492=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I492=\"Zero Point\",I492=\"Disbursement Period\",I492=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J492=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I492=\"Disbursement Period\",'B.3 Profil splácení AWL'!I492=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I491=\"Starting Point\"),SUM($R$8:R492),AB491*($C$13/(12/(J492-J491))))))","v":"-"},"-",{"$f":"IF(AND(J492>=Disbursement_Period/2,J491<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I492=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J492=\"-\",\"-\",IF(AND(J492<=Disbursement_Period,SUM($M$7:M492)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I492=\"Disbursement Period\",I492=\"Starting Point\"),SUM($M$7:M492)>0),AB491*V492*AF492/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J492=\"-\",\"-\",IF(AND(I492=\"Repayment Period\",SUM($M$7:M492)>0),AB491*V492*AF492/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J492-J491=TRUE),\"-\",IF(I492=\"Repayment Period\",(J492-J491),IF(#REF!=TRUE,(J492-J491),(J492-J491)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL492<>\"-\",AL492>0),(#REF!+$W$3)*AL492,0)","v":0},{"$f":"IF(ISERROR(X492*AJ492),\"-\",IF(AND(SUM($M$7:M492)>0,L492<>0),X492*AJ492,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z492=0,Z492=\"-\"),0,IF(I492=\"Repayment Period\",AJ492*Z492,SUM($Z$7:Z492)*AL492))","v":0},null,0,{"$f":"IF(I492=\"Starting Point\",SUM($Z$8:Z492)*AL492,IF(I492=\"Repayment Period\",Z492*AJ492,0))","v":0},null,"-","-","-","-","-",485,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I493=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I493=\"Zero Point\",I493=\"Disbursement Period\",I493=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J493=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I493=\"Disbursement Period\",'B.3 Profil splácení AWL'!I493=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I492=\"Starting Point\"),SUM($R$8:R493),AB492*($C$13/(12/(J493-J492))))))","v":"-"},"-",{"$f":"IF(AND(J493>=Disbursement_Period/2,J492<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I493=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J493=\"-\",\"-\",IF(AND(J493<=Disbursement_Period,SUM($M$7:M493)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I493=\"Disbursement Period\",I493=\"Starting Point\"),SUM($M$7:M493)>0),AB492*V493*AF493/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J493=\"-\",\"-\",IF(AND(I493=\"Repayment Period\",SUM($M$7:M493)>0),AB492*V493*AF493/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J493-J492=TRUE),\"-\",IF(I493=\"Repayment Period\",(J493-J492),IF(#REF!=TRUE,(J493-J492),(J493-J492)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL493<>\"-\",AL493>0),(#REF!+$W$3)*AL493,0)","v":0},{"$f":"IF(ISERROR(X493*AJ493),\"-\",IF(AND(SUM($M$7:M493)>0,L493<>0),X493*AJ493,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z493=0,Z493=\"-\"),0,IF(I493=\"Repayment Period\",AJ493*Z493,SUM($Z$7:Z493)*AL493))","v":0},null,0,{"$f":"IF(I493=\"Starting Point\",SUM($Z$8:Z493)*AL493,IF(I493=\"Repayment Period\",Z493*AJ493,0))","v":0},null,"-","-","-","-","-",486,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I494=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I494=\"Zero Point\",I494=\"Disbursement Period\",I494=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J494=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I494=\"Disbursement Period\",'B.3 Profil splácení AWL'!I494=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I493=\"Starting Point\"),SUM($R$8:R494),AB493*($C$13/(12/(J494-J493))))))","v":"-"},"-",{"$f":"IF(AND(J494>=Disbursement_Period/2,J493<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I494=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J494=\"-\",\"-\",IF(AND(J494<=Disbursement_Period,SUM($M$7:M494)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I494=\"Disbursement Period\",I494=\"Starting Point\"),SUM($M$7:M494)>0),AB493*V494*AF494/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J494=\"-\",\"-\",IF(AND(I494=\"Repayment Period\",SUM($M$7:M494)>0),AB493*V494*AF494/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J494-J493=TRUE),\"-\",IF(I494=\"Repayment Period\",(J494-J493),IF(#REF!=TRUE,(J494-J493),(J494-J493)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL494<>\"-\",AL494>0),(#REF!+$W$3)*AL494,0)","v":0},{"$f":"IF(ISERROR(X494*AJ494),\"-\",IF(AND(SUM($M$7:M494)>0,L494<>0),X494*AJ494,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z494=0,Z494=\"-\"),0,IF(I494=\"Repayment Period\",AJ494*Z494,SUM($Z$7:Z494)*AL494))","v":0},null,0,{"$f":"IF(I494=\"Starting Point\",SUM($Z$8:Z494)*AL494,IF(I494=\"Repayment Period\",Z494*AJ494,0))","v":0},null,"-","-","-","-","-",487,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I495=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I495=\"Zero Point\",I495=\"Disbursement Period\",I495=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J495=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I495=\"Disbursement Period\",'B.3 Profil splácení AWL'!I495=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I494=\"Starting Point\"),SUM($R$8:R495),AB494*($C$13/(12/(J495-J494))))))","v":"-"},"-",{"$f":"IF(AND(J495>=Disbursement_Period/2,J494<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I495=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J495=\"-\",\"-\",IF(AND(J495<=Disbursement_Period,SUM($M$7:M495)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I495=\"Disbursement Period\",I495=\"Starting Point\"),SUM($M$7:M495)>0),AB494*V495*AF495/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J495=\"-\",\"-\",IF(AND(I495=\"Repayment Period\",SUM($M$7:M495)>0),AB494*V495*AF495/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J495-J494=TRUE),\"-\",IF(I495=\"Repayment Period\",(J495-J494),IF(#REF!=TRUE,(J495-J494),(J495-J494)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL495<>\"-\",AL495>0),(#REF!+$W$3)*AL495,0)","v":0},{"$f":"IF(ISERROR(X495*AJ495),\"-\",IF(AND(SUM($M$7:M495)>0,L495<>0),X495*AJ495,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z495=0,Z495=\"-\"),0,IF(I495=\"Repayment Period\",AJ495*Z495,SUM($Z$7:Z495)*AL495))","v":0},null,0,{"$f":"IF(I495=\"Starting Point\",SUM($Z$8:Z495)*AL495,IF(I495=\"Repayment Period\",Z495*AJ495,0))","v":0},null,"-","-","-","-","-",488,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I496=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I496=\"Zero Point\",I496=\"Disbursement Period\",I496=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J496=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I496=\"Disbursement Period\",'B.3 Profil splácení AWL'!I496=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I495=\"Starting Point\"),SUM($R$8:R496),AB495*($C$13/(12/(J496-J495))))))","v":"-"},"-",{"$f":"IF(AND(J496>=Disbursement_Period/2,J495<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I496=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J496=\"-\",\"-\",IF(AND(J496<=Disbursement_Period,SUM($M$7:M496)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I496=\"Disbursement Period\",I496=\"Starting Point\"),SUM($M$7:M496)>0),AB495*V496*AF496/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J496=\"-\",\"-\",IF(AND(I496=\"Repayment Period\",SUM($M$7:M496)>0),AB495*V496*AF496/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J496-J495=TRUE),\"-\",IF(I496=\"Repayment Period\",(J496-J495),IF(#REF!=TRUE,(J496-J495),(J496-J495)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL496<>\"-\",AL496>0),(#REF!+$W$3)*AL496,0)","v":0},{"$f":"IF(ISERROR(X496*AJ496),\"-\",IF(AND(SUM($M$7:M496)>0,L496<>0),X496*AJ496,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z496=0,Z496=\"-\"),0,IF(I496=\"Repayment Period\",AJ496*Z496,SUM($Z$7:Z496)*AL496))","v":0},null,0,{"$f":"IF(I496=\"Starting Point\",SUM($Z$8:Z496)*AL496,IF(I496=\"Repayment Period\",Z496*AJ496,0))","v":0},null,"-","-","-","-","-",489,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I497=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I497=\"Zero Point\",I497=\"Disbursement Period\",I497=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J497=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I497=\"Disbursement Period\",'B.3 Profil splácení AWL'!I497=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I496=\"Starting Point\"),SUM($R$8:R497),AB496*($C$13/(12/(J497-J496))))))","v":"-"},"-",{"$f":"IF(AND(J497>=Disbursement_Period/2,J496<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I497=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J497=\"-\",\"-\",IF(AND(J497<=Disbursement_Period,SUM($M$7:M497)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I497=\"Disbursement Period\",I497=\"Starting Point\"),SUM($M$7:M497)>0),AB496*V497*AF497/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J497=\"-\",\"-\",IF(AND(I497=\"Repayment Period\",SUM($M$7:M497)>0),AB496*V497*AF497/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J497-J496=TRUE),\"-\",IF(I497=\"Repayment Period\",(J497-J496),IF(#REF!=TRUE,(J497-J496),(J497-J496)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL497<>\"-\",AL497>0),(#REF!+$W$3)*AL497,0)","v":0},{"$f":"IF(ISERROR(X497*AJ497),\"-\",IF(AND(SUM($M$7:M497)>0,L497<>0),X497*AJ497,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z497=0,Z497=\"-\"),0,IF(I497=\"Repayment Period\",AJ497*Z497,SUM($Z$7:Z497)*AL497))","v":0},null,0,{"$f":"IF(I497=\"Starting Point\",SUM($Z$8:Z497)*AL497,IF(I497=\"Repayment Period\",Z497*AJ497,0))","v":0},null,"-","-","-","-","-",490,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I498=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I498=\"Zero Point\",I498=\"Disbursement Period\",I498=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J498=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I498=\"Disbursement Period\",'B.3 Profil splácení AWL'!I498=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I497=\"Starting Point\"),SUM($R$8:R498),AB497*($C$13/(12/(J498-J497))))))","v":"-"},"-",{"$f":"IF(AND(J498>=Disbursement_Period/2,J497<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I498=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J498=\"-\",\"-\",IF(AND(J498<=Disbursement_Period,SUM($M$7:M498)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I498=\"Disbursement Period\",I498=\"Starting Point\"),SUM($M$7:M498)>0),AB497*V498*AF498/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J498=\"-\",\"-\",IF(AND(I498=\"Repayment Period\",SUM($M$7:M498)>0),AB497*V498*AF498/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J498-J497=TRUE),\"-\",IF(I498=\"Repayment Period\",(J498-J497),IF(#REF!=TRUE,(J498-J497),(J498-J497)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL498<>\"-\",AL498>0),(#REF!+$W$3)*AL498,0)","v":0},{"$f":"IF(ISERROR(X498*AJ498),\"-\",IF(AND(SUM($M$7:M498)>0,L498<>0),X498*AJ498,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z498=0,Z498=\"-\"),0,IF(I498=\"Repayment Period\",AJ498*Z498,SUM($Z$7:Z498)*AL498))","v":0},null,0,{"$f":"IF(I498=\"Starting Point\",SUM($Z$8:Z498)*AL498,IF(I498=\"Repayment Period\",Z498*AJ498,0))","v":0},null,"-","-","-","-","-",491,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I499=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I499=\"Zero Point\",I499=\"Disbursement Period\",I499=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J499=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I499=\"Disbursement Period\",'B.3 Profil splácení AWL'!I499=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I498=\"Starting Point\"),SUM($R$8:R499),AB498*($C$13/(12/(J499-J498))))))","v":"-"},"-",{"$f":"IF(AND(J499>=Disbursement_Period/2,J498<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I499=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J499=\"-\",\"-\",IF(AND(J499<=Disbursement_Period,SUM($M$7:M499)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I499=\"Disbursement Period\",I499=\"Starting Point\"),SUM($M$7:M499)>0),AB498*V499*AF499/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J499=\"-\",\"-\",IF(AND(I499=\"Repayment Period\",SUM($M$7:M499)>0),AB498*V499*AF499/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J499-J498=TRUE),\"-\",IF(I499=\"Repayment Period\",(J499-J498),IF(#REF!=TRUE,(J499-J498),(J499-J498)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL499<>\"-\",AL499>0),(#REF!+$W$3)*AL499,0)","v":0},{"$f":"IF(ISERROR(X499*AJ499),\"-\",IF(AND(SUM($M$7:M499)>0,L499<>0),X499*AJ499,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z499=0,Z499=\"-\"),0,IF(I499=\"Repayment Period\",AJ499*Z499,SUM($Z$7:Z499)*AL499))","v":0},null,0,{"$f":"IF(I499=\"Starting Point\",SUM($Z$8:Z499)*AL499,IF(I499=\"Repayment Period\",Z499*AJ499,0))","v":0},null,"-","-","-","-","-",492,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I500=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I500=\"Zero Point\",I500=\"Disbursement Period\",I500=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J500=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I500=\"Disbursement Period\",'B.3 Profil splácení AWL'!I500=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I499=\"Starting Point\"),SUM($R$8:R500),AB499*($C$13/(12/(J500-J499))))))","v":"-"},"-",{"$f":"IF(AND(J500>=Disbursement_Period/2,J499<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I500=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J500=\"-\",\"-\",IF(AND(J500<=Disbursement_Period,SUM($M$7:M500)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I500=\"Disbursement Period\",I500=\"Starting Point\"),SUM($M$7:M500)>0),AB499*V500*AF500/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J500=\"-\",\"-\",IF(AND(I500=\"Repayment Period\",SUM($M$7:M500)>0),AB499*V500*AF500/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J500-J499=TRUE),\"-\",IF(I500=\"Repayment Period\",(J500-J499),IF(#REF!=TRUE,(J500-J499),(J500-J499)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL500<>\"-\",AL500>0),(#REF!+$W$3)*AL500,0)","v":0},{"$f":"IF(ISERROR(X500*AJ500),\"-\",IF(AND(SUM($M$7:M500)>0,L500<>0),X500*AJ500,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z500=0,Z500=\"-\"),0,IF(I500=\"Repayment Period\",AJ500*Z500,SUM($Z$7:Z500)*AL500))","v":0},null,0,{"$f":"IF(I500=\"Starting Point\",SUM($Z$8:Z500)*AL500,IF(I500=\"Repayment Period\",Z500*AJ500,0))","v":0},null,"-","-","-","-","-",493,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I501=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I501=\"Zero Point\",I501=\"Disbursement Period\",I501=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J501=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I501=\"Disbursement Period\",'B.3 Profil splácení AWL'!I501=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I500=\"Starting Point\"),SUM($R$8:R501),AB500*($C$13/(12/(J501-J500))))))","v":"-"},"-",{"$f":"IF(AND(J501>=Disbursement_Period/2,J500<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I501=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J501=\"-\",\"-\",IF(AND(J501<=Disbursement_Period,SUM($M$7:M501)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I501=\"Disbursement Period\",I501=\"Starting Point\"),SUM($M$7:M501)>0),AB500*V501*AF501/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J501=\"-\",\"-\",IF(AND(I501=\"Repayment Period\",SUM($M$7:M501)>0),AB500*V501*AF501/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J501-J500=TRUE),\"-\",IF(I501=\"Repayment Period\",(J501-J500),IF(#REF!=TRUE,(J501-J500),(J501-J500)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL501<>\"-\",AL501>0),(#REF!+$W$3)*AL501,0)","v":0},{"$f":"IF(ISERROR(X501*AJ501),\"-\",IF(AND(SUM($M$7:M501)>0,L501<>0),X501*AJ501,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z501=0,Z501=\"-\"),0,IF(I501=\"Repayment Period\",AJ501*Z501,SUM($Z$7:Z501)*AL501))","v":0},null,0,{"$f":"IF(I501=\"Starting Point\",SUM($Z$8:Z501)*AL501,IF(I501=\"Repayment Period\",Z501*AJ501,0))","v":0},null,"-","-","-","-","-",494,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I502=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I502=\"Zero Point\",I502=\"Disbursement Period\",I502=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J502=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I502=\"Disbursement Period\",'B.3 Profil splácení AWL'!I502=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I501=\"Starting Point\"),SUM($R$8:R502),AB501*($C$13/(12/(J502-J501))))))","v":"-"},"-",{"$f":"IF(AND(J502>=Disbursement_Period/2,J501<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I502=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J502=\"-\",\"-\",IF(AND(J502<=Disbursement_Period,SUM($M$7:M502)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I502=\"Disbursement Period\",I502=\"Starting Point\"),SUM($M$7:M502)>0),AB501*V502*AF502/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J502=\"-\",\"-\",IF(AND(I502=\"Repayment Period\",SUM($M$7:M502)>0),AB501*V502*AF502/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J502-J501=TRUE),\"-\",IF(I502=\"Repayment Period\",(J502-J501),IF(#REF!=TRUE,(J502-J501),(J502-J501)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL502<>\"-\",AL502>0),(#REF!+$W$3)*AL502,0)","v":0},{"$f":"IF(ISERROR(X502*AJ502),\"-\",IF(AND(SUM($M$7:M502)>0,L502<>0),X502*AJ502,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z502=0,Z502=\"-\"),0,IF(I502=\"Repayment Period\",AJ502*Z502,SUM($Z$7:Z502)*AL502))","v":0},null,0,{"$f":"IF(I502=\"Starting Point\",SUM($Z$8:Z502)*AL502,IF(I502=\"Repayment Period\",Z502*AJ502,0))","v":0},null,"-","-","-","-","-",495,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I503=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I503=\"Zero Point\",I503=\"Disbursement Period\",I503=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J503=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I503=\"Disbursement Period\",'B.3 Profil splácení AWL'!I503=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I502=\"Starting Point\"),SUM($R$8:R503),AB502*($C$13/(12/(J503-J502))))))","v":"-"},"-",{"$f":"IF(AND(J503>=Disbursement_Period/2,J502<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I503=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J503=\"-\",\"-\",IF(AND(J503<=Disbursement_Period,SUM($M$7:M503)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I503=\"Disbursement Period\",I503=\"Starting Point\"),SUM($M$7:M503)>0),AB502*V503*AF503/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J503=\"-\",\"-\",IF(AND(I503=\"Repayment Period\",SUM($M$7:M503)>0),AB502*V503*AF503/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J503-J502=TRUE),\"-\",IF(I503=\"Repayment Period\",(J503-J502),IF(#REF!=TRUE,(J503-J502),(J503-J502)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL503<>\"-\",AL503>0),(#REF!+$W$3)*AL503,0)","v":0},{"$f":"IF(ISERROR(X503*AJ503),\"-\",IF(AND(SUM($M$7:M503)>0,L503<>0),X503*AJ503,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z503=0,Z503=\"-\"),0,IF(I503=\"Repayment Period\",AJ503*Z503,SUM($Z$7:Z503)*AL503))","v":0},null,0,{"$f":"IF(I503=\"Starting Point\",SUM($Z$8:Z503)*AL503,IF(I503=\"Repayment Period\",Z503*AJ503,0))","v":0},null,"-","-","-","-","-",496,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I504=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I504=\"Zero Point\",I504=\"Disbursement Period\",I504=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J504=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I504=\"Disbursement Period\",'B.3 Profil splácení AWL'!I504=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I503=\"Starting Point\"),SUM($R$8:R504),AB503*($C$13/(12/(J504-J503))))))","v":"-"},"-",{"$f":"IF(AND(J504>=Disbursement_Period/2,J503<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I504=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J504=\"-\",\"-\",IF(AND(J504<=Disbursement_Period,SUM($M$7:M504)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I504=\"Disbursement Period\",I504=\"Starting Point\"),SUM($M$7:M504)>0),AB503*V504*AF504/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J504=\"-\",\"-\",IF(AND(I504=\"Repayment Period\",SUM($M$7:M504)>0),AB503*V504*AF504/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J504-J503=TRUE),\"-\",IF(I504=\"Repayment Period\",(J504-J503),IF(#REF!=TRUE,(J504-J503),(J504-J503)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL504<>\"-\",AL504>0),(#REF!+$W$3)*AL504,0)","v":0},{"$f":"IF(ISERROR(X504*AJ504),\"-\",IF(AND(SUM($M$7:M504)>0,L504<>0),X504*AJ504,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z504=0,Z504=\"-\"),0,IF(I504=\"Repayment Period\",AJ504*Z504,SUM($Z$7:Z504)*AL504))","v":0},null,0,{"$f":"IF(I504=\"Starting Point\",SUM($Z$8:Z504)*AL504,IF(I504=\"Repayment Period\",Z504*AJ504,0))","v":0},null,"-","-","-","-","-",497,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I505=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I505=\"Zero Point\",I505=\"Disbursement Period\",I505=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J505=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I505=\"Disbursement Period\",'B.3 Profil splácení AWL'!I505=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I504=\"Starting Point\"),SUM($R$8:R505),AB504*($C$13/(12/(J505-J504))))))","v":"-"},"-",{"$f":"IF(AND(J505>=Disbursement_Period/2,J504<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I505=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J505=\"-\",\"-\",IF(AND(J505<=Disbursement_Period,SUM($M$7:M505)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I505=\"Disbursement Period\",I505=\"Starting Point\"),SUM($M$7:M505)>0),AB504*V505*AF505/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J505=\"-\",\"-\",IF(AND(I505=\"Repayment Period\",SUM($M$7:M505)>0),AB504*V505*AF505/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J505-J504=TRUE),\"-\",IF(I505=\"Repayment Period\",(J505-J504),IF(#REF!=TRUE,(J505-J504),(J505-J504)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL505<>\"-\",AL505>0),(#REF!+$W$3)*AL505,0)","v":0},{"$f":"IF(ISERROR(X505*AJ505),\"-\",IF(AND(SUM($M$7:M505)>0,L505<>0),X505*AJ505,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z505=0,Z505=\"-\"),0,IF(I505=\"Repayment Period\",AJ505*Z505,SUM($Z$7:Z505)*AL505))","v":0},null,0,{"$f":"IF(I505=\"Starting Point\",SUM($Z$8:Z505)*AL505,IF(I505=\"Repayment Period\",Z505*AJ505,0))","v":0},null,"-","-","-","-","-",498,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I506=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I506=\"Zero Point\",I506=\"Disbursement Period\",I506=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J506=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I506=\"Disbursement Period\",'B.3 Profil splácení AWL'!I506=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I505=\"Starting Point\"),SUM($R$8:R506),AB505*($C$13/(12/(J506-J505))))))","v":"-"},"-",{"$f":"IF(AND(J506>=Disbursement_Period/2,J505<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I506=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J506=\"-\",\"-\",IF(AND(J506<=Disbursement_Period,SUM($M$7:M506)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I506=\"Disbursement Period\",I506=\"Starting Point\"),SUM($M$7:M506)>0),AB505*V506*AF506/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J506=\"-\",\"-\",IF(AND(I506=\"Repayment Period\",SUM($M$7:M506)>0),AB505*V506*AF506/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J506-J505=TRUE),\"-\",IF(I506=\"Repayment Period\",(J506-J505),IF(#REF!=TRUE,(J506-J505),(J506-J505)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL506<>\"-\",AL506>0),(#REF!+$W$3)*AL506,0)","v":0},{"$f":"IF(ISERROR(X506*AJ506),\"-\",IF(AND(SUM($M$7:M506)>0,L506<>0),X506*AJ506,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z506=0,Z506=\"-\"),0,IF(I506=\"Repayment Period\",AJ506*Z506,SUM($Z$7:Z506)*AL506))","v":0},null,0,{"$f":"IF(I506=\"Starting Point\",SUM($Z$8:Z506)*AL506,IF(I506=\"Repayment Period\",Z506*AJ506,0))","v":0},null,"-","-","-","-","-",499,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I507=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I507=\"Zero Point\",I507=\"Disbursement Period\",I507=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J507=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I507=\"Disbursement Period\",'B.3 Profil splácení AWL'!I507=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I506=\"Starting Point\"),SUM($R$8:R507),AB506*($C$13/(12/(J507-J506))))))","v":"-"},"-",{"$f":"IF(AND(J507>=Disbursement_Period/2,J506<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I507=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J507=\"-\",\"-\",IF(AND(J507<=Disbursement_Period,SUM($M$7:M507)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I507=\"Disbursement Period\",I507=\"Starting Point\"),SUM($M$7:M507)>0),AB506*V507*AF507/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J507=\"-\",\"-\",IF(AND(I507=\"Repayment Period\",SUM($M$7:M507)>0),AB506*V507*AF507/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J507-J506=TRUE),\"-\",IF(I507=\"Repayment Period\",(J507-J506),IF(#REF!=TRUE,(J507-J506),(J507-J506)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL507<>\"-\",AL507>0),(#REF!+$W$3)*AL507,0)","v":0},{"$f":"IF(ISERROR(X507*AJ507),\"-\",IF(AND(SUM($M$7:M507)>0,L507<>0),X507*AJ507,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z507=0,Z507=\"-\"),0,IF(I507=\"Repayment Period\",AJ507*Z507,SUM($Z$7:Z507)*AL507))","v":0},null,0,{"$f":"IF(I507=\"Starting Point\",SUM($Z$8:Z507)*AL507,IF(I507=\"Repayment Period\",Z507*AJ507,0))","v":0},null,"-","-","-","-","-",500,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I508=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I508=\"Zero Point\",I508=\"Disbursement Period\",I508=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J508=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I508=\"Disbursement Period\",'B.3 Profil splácení AWL'!I508=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I507=\"Starting Point\"),SUM($R$8:R508),AB507*($C$13/(12/(J508-J507))))))","v":"-"},"-",{"$f":"IF(AND(J508>=Disbursement_Period/2,J507<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I508=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J508=\"-\",\"-\",IF(AND(J508<=Disbursement_Period,SUM($M$7:M508)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I508=\"Disbursement Period\",I508=\"Starting Point\"),SUM($M$7:M508)>0),AB507*V508*AF508/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J508=\"-\",\"-\",IF(AND(I508=\"Repayment Period\",SUM($M$7:M508)>0),AB507*V508*AF508/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J508-J507=TRUE),\"-\",IF(I508=\"Repayment Period\",(J508-J507),IF(#REF!=TRUE,(J508-J507),(J508-J507)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL508<>\"-\",AL508>0),(#REF!+$W$3)*AL508,0)","v":0},{"$f":"IF(ISERROR(X508*AJ508),\"-\",IF(AND(SUM($M$7:M508)>0,L508<>0),X508*AJ508,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z508=0,Z508=\"-\"),0,IF(I508=\"Repayment Period\",AJ508*Z508,SUM($Z$7:Z508)*AL508))","v":0},null,0,{"$f":"IF(I508=\"Starting Point\",SUM($Z$8:Z508)*AL508,IF(I508=\"Repayment Period\",Z508*AJ508,0))","v":0},null,"-","-","-","-","-",501,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I509=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I509=\"Zero Point\",I509=\"Disbursement Period\",I509=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J509=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I509=\"Disbursement Period\",'B.3 Profil splácení AWL'!I509=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I508=\"Starting Point\"),SUM($R$8:R509),AB508*($C$13/(12/(J509-J508))))))","v":"-"},"-",{"$f":"IF(AND(J509>=Disbursement_Period/2,J508<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I509=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J509=\"-\",\"-\",IF(AND(J509<=Disbursement_Period,SUM($M$7:M509)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I509=\"Disbursement Period\",I509=\"Starting Point\"),SUM($M$7:M509)>0),AB508*V509*AF509/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J509=\"-\",\"-\",IF(AND(I509=\"Repayment Period\",SUM($M$7:M509)>0),AB508*V509*AF509/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J509-J508=TRUE),\"-\",IF(I509=\"Repayment Period\",(J509-J508),IF(#REF!=TRUE,(J509-J508),(J509-J508)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL509<>\"-\",AL509>0),(#REF!+$W$3)*AL509,0)","v":0},{"$f":"IF(ISERROR(X509*AJ509),\"-\",IF(AND(SUM($M$7:M509)>0,L509<>0),X509*AJ509,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z509=0,Z509=\"-\"),0,IF(I509=\"Repayment Period\",AJ509*Z509,SUM($Z$7:Z509)*AL509))","v":0},null,0,{"$f":"IF(I509=\"Starting Point\",SUM($Z$8:Z509)*AL509,IF(I509=\"Repayment Period\",Z509*AJ509,0))","v":0},null,"-","-","-","-","-",502,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I510=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I510=\"Zero Point\",I510=\"Disbursement Period\",I510=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J510=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I510=\"Disbursement Period\",'B.3 Profil splácení AWL'!I510=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I509=\"Starting Point\"),SUM($R$8:R510),AB509*($C$13/(12/(J510-J509))))))","v":"-"},"-",{"$f":"IF(AND(J510>=Disbursement_Period/2,J509<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I510=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J510=\"-\",\"-\",IF(AND(J510<=Disbursement_Period,SUM($M$7:M510)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I510=\"Disbursement Period\",I510=\"Starting Point\"),SUM($M$7:M510)>0),AB509*V510*AF510/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J510=\"-\",\"-\",IF(AND(I510=\"Repayment Period\",SUM($M$7:M510)>0),AB509*V510*AF510/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J510-J509=TRUE),\"-\",IF(I510=\"Repayment Period\",(J510-J509),IF(#REF!=TRUE,(J510-J509),(J510-J509)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL510<>\"-\",AL510>0),(#REF!+$W$3)*AL510,0)","v":0},{"$f":"IF(ISERROR(X510*AJ510),\"-\",IF(AND(SUM($M$7:M510)>0,L510<>0),X510*AJ510,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z510=0,Z510=\"-\"),0,IF(I510=\"Repayment Period\",AJ510*Z510,SUM($Z$7:Z510)*AL510))","v":0},null,0,{"$f":"IF(I510=\"Starting Point\",SUM($Z$8:Z510)*AL510,IF(I510=\"Repayment Period\",Z510*AJ510,0))","v":0},null,"-","-","-","-","-",503,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I511=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I511=\"Zero Point\",I511=\"Disbursement Period\",I511=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J511=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I511=\"Disbursement Period\",'B.3 Profil splácení AWL'!I511=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I510=\"Starting Point\"),SUM($R$8:R511),AB510*($C$13/(12/(J511-J510))))))","v":"-"},"-",{"$f":"IF(AND(J511>=Disbursement_Period/2,J510<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I511=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J511=\"-\",\"-\",IF(AND(J511<=Disbursement_Period,SUM($M$7:M511)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I511=\"Disbursement Period\",I511=\"Starting Point\"),SUM($M$7:M511)>0),AB510*V511*AF511/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J511=\"-\",\"-\",IF(AND(I511=\"Repayment Period\",SUM($M$7:M511)>0),AB510*V511*AF511/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J511-J510=TRUE),\"-\",IF(I511=\"Repayment Period\",(J511-J510),IF(#REF!=TRUE,(J511-J510),(J511-J510)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL511<>\"-\",AL511>0),(#REF!+$W$3)*AL511,0)","v":0},{"$f":"IF(ISERROR(X511*AJ511),\"-\",IF(AND(SUM($M$7:M511)>0,L511<>0),X511*AJ511,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z511=0,Z511=\"-\"),0,IF(I511=\"Repayment Period\",AJ511*Z511,SUM($Z$7:Z511)*AL511))","v":0},null,0,{"$f":"IF(I511=\"Starting Point\",SUM($Z$8:Z511)*AL511,IF(I511=\"Repayment Period\",Z511*AJ511,0))","v":0},null,"-","-","-","-","-",504,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I512=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I512=\"Zero Point\",I512=\"Disbursement Period\",I512=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J512=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I512=\"Disbursement Period\",'B.3 Profil splácení AWL'!I512=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I511=\"Starting Point\"),SUM($R$8:R512),AB511*($C$13/(12/(J512-J511))))))","v":"-"},"-",{"$f":"IF(AND(J512>=Disbursement_Period/2,J511<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I512=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J512=\"-\",\"-\",IF(AND(J512<=Disbursement_Period,SUM($M$7:M512)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I512=\"Disbursement Period\",I512=\"Starting Point\"),SUM($M$7:M512)>0),AB511*V512*AF512/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J512=\"-\",\"-\",IF(AND(I512=\"Repayment Period\",SUM($M$7:M512)>0),AB511*V512*AF512/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J512-J511=TRUE),\"-\",IF(I512=\"Repayment Period\",(J512-J511),IF(#REF!=TRUE,(J512-J511),(J512-J511)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL512<>\"-\",AL512>0),(#REF!+$W$3)*AL512,0)","v":0},{"$f":"IF(ISERROR(X512*AJ512),\"-\",IF(AND(SUM($M$7:M512)>0,L512<>0),X512*AJ512,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z512=0,Z512=\"-\"),0,IF(I512=\"Repayment Period\",AJ512*Z512,SUM($Z$7:Z512)*AL512))","v":0},null,0,{"$f":"IF(I512=\"Starting Point\",SUM($Z$8:Z512)*AL512,IF(I512=\"Repayment Period\",Z512*AJ512,0))","v":0},null,"-","-","-","-","-",505,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I513=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I513=\"Zero Point\",I513=\"Disbursement Period\",I513=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J513=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I513=\"Disbursement Period\",'B.3 Profil splácení AWL'!I513=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I512=\"Starting Point\"),SUM($R$8:R513),AB512*($C$13/(12/(J513-J512))))))","v":"-"},"-",{"$f":"IF(AND(J513>=Disbursement_Period/2,J512<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I513=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J513=\"-\",\"-\",IF(AND(J513<=Disbursement_Period,SUM($M$7:M513)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I513=\"Disbursement Period\",I513=\"Starting Point\"),SUM($M$7:M513)>0),AB512*V513*AF513/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J513=\"-\",\"-\",IF(AND(I513=\"Repayment Period\",SUM($M$7:M513)>0),AB512*V513*AF513/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J513-J512=TRUE),\"-\",IF(I513=\"Repayment Period\",(J513-J512),IF(#REF!=TRUE,(J513-J512),(J513-J512)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL513<>\"-\",AL513>0),(#REF!+$W$3)*AL513,0)","v":0},{"$f":"IF(ISERROR(X513*AJ513),\"-\",IF(AND(SUM($M$7:M513)>0,L513<>0),X513*AJ513,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z513=0,Z513=\"-\"),0,IF(I513=\"Repayment Period\",AJ513*Z513,SUM($Z$7:Z513)*AL513))","v":0},null,0,{"$f":"IF(I513=\"Starting Point\",SUM($Z$8:Z513)*AL513,IF(I513=\"Repayment Period\",Z513*AJ513,0))","v":0},null,"-","-","-","-","-",506,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I514=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I514=\"Zero Point\",I514=\"Disbursement Period\",I514=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J514=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I514=\"Disbursement Period\",'B.3 Profil splácení AWL'!I514=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I513=\"Starting Point\"),SUM($R$8:R514),AB513*($C$13/(12/(J514-J513))))))","v":"-"},"-",{"$f":"IF(AND(J514>=Disbursement_Period/2,J513<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I514=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J514=\"-\",\"-\",IF(AND(J514<=Disbursement_Period,SUM($M$7:M514)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I514=\"Disbursement Period\",I514=\"Starting Point\"),SUM($M$7:M514)>0),AB513*V514*AF514/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J514=\"-\",\"-\",IF(AND(I514=\"Repayment Period\",SUM($M$7:M514)>0),AB513*V514*AF514/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J514-J513=TRUE),\"-\",IF(I514=\"Repayment Period\",(J514-J513),IF(#REF!=TRUE,(J514-J513),(J514-J513)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL514<>\"-\",AL514>0),(#REF!+$W$3)*AL514,0)","v":0},{"$f":"IF(ISERROR(X514*AJ514),\"-\",IF(AND(SUM($M$7:M514)>0,L514<>0),X514*AJ514,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z514=0,Z514=\"-\"),0,IF(I514=\"Repayment Period\",AJ514*Z514,SUM($Z$7:Z514)*AL514))","v":0},null,0,{"$f":"IF(I514=\"Starting Point\",SUM($Z$8:Z514)*AL514,IF(I514=\"Repayment Period\",Z514*AJ514,0))","v":0},null,"-","-","-","-","-",507,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I515=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I515=\"Zero Point\",I515=\"Disbursement Period\",I515=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J515=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I515=\"Disbursement Period\",'B.3 Profil splácení AWL'!I515=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I514=\"Starting Point\"),SUM($R$8:R515),AB514*($C$13/(12/(J515-J514))))))","v":"-"},"-",{"$f":"IF(AND(J515>=Disbursement_Period/2,J514<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I515=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J515=\"-\",\"-\",IF(AND(J515<=Disbursement_Period,SUM($M$7:M515)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I515=\"Disbursement Period\",I515=\"Starting Point\"),SUM($M$7:M515)>0),AB514*V515*AF515/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J515=\"-\",\"-\",IF(AND(I515=\"Repayment Period\",SUM($M$7:M515)>0),AB514*V515*AF515/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J515-J514=TRUE),\"-\",IF(I515=\"Repayment Period\",(J515-J514),IF(#REF!=TRUE,(J515-J514),(J515-J514)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL515<>\"-\",AL515>0),(#REF!+$W$3)*AL515,0)","v":0},{"$f":"IF(ISERROR(X515*AJ515),\"-\",IF(AND(SUM($M$7:M515)>0,L515<>0),X515*AJ515,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z515=0,Z515=\"-\"),0,IF(I515=\"Repayment Period\",AJ515*Z515,SUM($Z$7:Z515)*AL515))","v":0},null,0,{"$f":"IF(I515=\"Starting Point\",SUM($Z$8:Z515)*AL515,IF(I515=\"Repayment Period\",Z515*AJ515,0))","v":0},null,"-","-","-","-","-",508,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I516=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I516=\"Zero Point\",I516=\"Disbursement Period\",I516=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J516=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I516=\"Disbursement Period\",'B.3 Profil splácení AWL'!I516=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I515=\"Starting Point\"),SUM($R$8:R516),AB515*($C$13/(12/(J516-J515))))))","v":"-"},"-",{"$f":"IF(AND(J516>=Disbursement_Period/2,J515<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I516=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J516=\"-\",\"-\",IF(AND(J516<=Disbursement_Period,SUM($M$7:M516)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I516=\"Disbursement Period\",I516=\"Starting Point\"),SUM($M$7:M516)>0),AB515*V516*AF516/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J516=\"-\",\"-\",IF(AND(I516=\"Repayment Period\",SUM($M$7:M516)>0),AB515*V516*AF516/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J516-J515=TRUE),\"-\",IF(I516=\"Repayment Period\",(J516-J515),IF(#REF!=TRUE,(J516-J515),(J516-J515)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL516<>\"-\",AL516>0),(#REF!+$W$3)*AL516,0)","v":0},{"$f":"IF(ISERROR(X516*AJ516),\"-\",IF(AND(SUM($M$7:M516)>0,L516<>0),X516*AJ516,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z516=0,Z516=\"-\"),0,IF(I516=\"Repayment Period\",AJ516*Z516,SUM($Z$7:Z516)*AL516))","v":0},null,0,{"$f":"IF(I516=\"Starting Point\",SUM($Z$8:Z516)*AL516,IF(I516=\"Repayment Period\",Z516*AJ516,0))","v":0},null,"-","-","-","-","-",509,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I517=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I517=\"Zero Point\",I517=\"Disbursement Period\",I517=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J517=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I517=\"Disbursement Period\",'B.3 Profil splácení AWL'!I517=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I516=\"Starting Point\"),SUM($R$8:R517),AB516*($C$13/(12/(J517-J516))))))","v":"-"},"-",{"$f":"IF(AND(J517>=Disbursement_Period/2,J516<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I517=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J517=\"-\",\"-\",IF(AND(J517<=Disbursement_Period,SUM($M$7:M517)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I517=\"Disbursement Period\",I517=\"Starting Point\"),SUM($M$7:M517)>0),AB516*V517*AF517/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J517=\"-\",\"-\",IF(AND(I517=\"Repayment Period\",SUM($M$7:M517)>0),AB516*V517*AF517/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J517-J516=TRUE),\"-\",IF(I517=\"Repayment Period\",(J517-J516),IF(#REF!=TRUE,(J517-J516),(J517-J516)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL517<>\"-\",AL517>0),(#REF!+$W$3)*AL517,0)","v":0},{"$f":"IF(ISERROR(X517*AJ517),\"-\",IF(AND(SUM($M$7:M517)>0,L517<>0),X517*AJ517,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z517=0,Z517=\"-\"),0,IF(I517=\"Repayment Period\",AJ517*Z517,SUM($Z$7:Z517)*AL517))","v":0},null,0,{"$f":"IF(I517=\"Starting Point\",SUM($Z$8:Z517)*AL517,IF(I517=\"Repayment Period\",Z517*AJ517,0))","v":0},null,"-","-","-","-","-",510,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I518=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I518=\"Zero Point\",I518=\"Disbursement Period\",I518=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J518=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I518=\"Disbursement Period\",'B.3 Profil splácení AWL'!I518=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I517=\"Starting Point\"),SUM($R$8:R518),AB517*($C$13/(12/(J518-J517))))))","v":"-"},"-",{"$f":"IF(AND(J518>=Disbursement_Period/2,J517<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I518=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J518=\"-\",\"-\",IF(AND(J518<=Disbursement_Period,SUM($M$7:M518)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I518=\"Disbursement Period\",I518=\"Starting Point\"),SUM($M$7:M518)>0),AB517*V518*AF518/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J518=\"-\",\"-\",IF(AND(I518=\"Repayment Period\",SUM($M$7:M518)>0),AB517*V518*AF518/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J518-J517=TRUE),\"-\",IF(I518=\"Repayment Period\",(J518-J517),IF(#REF!=TRUE,(J518-J517),(J518-J517)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL518<>\"-\",AL518>0),(#REF!+$W$3)*AL518,0)","v":0},{"$f":"IF(ISERROR(X518*AJ518),\"-\",IF(AND(SUM($M$7:M518)>0,L518<>0),X518*AJ518,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z518=0,Z518=\"-\"),0,IF(I518=\"Repayment Period\",AJ518*Z518,SUM($Z$7:Z518)*AL518))","v":0},null,0,{"$f":"IF(I518=\"Starting Point\",SUM($Z$8:Z518)*AL518,IF(I518=\"Repayment Period\",Z518*AJ518,0))","v":0},null,"-","-","-","-","-",511,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I519=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I519=\"Zero Point\",I519=\"Disbursement Period\",I519=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L519>0,L519<>\"-\"),PPMT(($C$13)/(12/AF519),L519,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J519=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I519=\"Disbursement Period\",'B.3 Profil splácení AWL'!I519=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I518=\"Starting Point\"),SUM($R$8:R519),AB518*($C$13/(12/(J519-J518))))))","v":"-"},"-",{"$f":"IF(AND(J519>=Disbursement_Period/2,J518<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I519=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J519=\"-\",\"-\",IF(AND(J519<=Disbursement_Period,SUM($M$7:M519)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I519=\"Disbursement Period\",I519=\"Starting Point\"),SUM($M$7:M519)>0),AB518*V519*AF519/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J519=\"-\",\"-\",IF(AND(I519=\"Repayment Period\",SUM($M$7:M519)>0),AB518*V519*AF519/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M519+AA519),AA519,-M519+T519+W519+X519)","v":0},{"$f":"IF(OR(J519=0,J519=\"-\"),0,AD518+(Q519*(J519-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J519-J518=TRUE),\"-\",IF(I519=\"Repayment Period\",(J519-J518),IF(#REF!=TRUE,(J519-J518),(J519-J518)/2)))","v":"-"},{"$f":"IF(ISERROR(AB518*AF519=TRUE),\"-\",AB518*AF519)","v":"-"},null,null,"-",{"$f":"IF(OR(L519=0,L519=\"-\",ISERROR($AB518*$AJ519=TRUE)),\"-\",$AB518*$AJ519)","v":"-"},{"$f":"IF(I519=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL519<>\"-\",AL519>0),(#REF!+$W$3)*AL519,0)","v":0},{"$f":"IF(ISERROR(X519*AJ519),\"-\",IF(AND(SUM($M$7:M519)>0,L519<>0),X519*AJ519,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z519=0,Z519=\"-\"),0,IF(I519=\"Repayment Period\",AJ519*Z519,SUM($Z$7:Z519)*AL519))","v":0},null,{"$f":"IF(I519<>\"Repayment Period\",AL519,AJ519)","v":0},{"$f":"IF(I519=\"Starting Point\",SUM($Z$8:Z519)*AL519,IF(I519=\"Repayment Period\",Z519*AJ519,0))","v":0},null,{"$f":"AJ519","v":"-"},{"$f":"IF(ISERROR(AU519*M519)=TRUE,\"-\",AU519*M519)","v":"-"},{"$f":"IF(ISERROR(AU519*Q519)=TRUE,\"-\",AU519*Q519)","v":"-"},{"$f":"IF(ISERROR(AU519*S519)=TRUE,\"-\",AU519*S519)","v":"-"},{"$f":"IF(ISERROR(AU519*AA519)=TRUE,\"-\",AU519*AA519)","v":"-"},512,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J520=Disbursement_Period,\"Starting Point\",IF(J520<Disbursement_Period,\"Disbursement Period\",IF(AND(J520>Disbursement_Period,J520<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J519<>\"-\",$C$8=\"Non-Standard\"),IF(J519+1<Disbursement_Period,J519+1,IF(AND(J519+$E$8>=Disbursement_Period,J519<$C$9+Disbursement_Period),VLOOKUP(L520,$AZ$7:$BA$1006,2),\"-\")),IF(J519<>\"-\",IF(J519+1<Disbursement_Period,J519+1,IF(AND(J519+1>=Disbursement_Period,J519<($C$9+$C$10)),Disbursement_Period+$E$8*(L520),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J519=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J519+$G$10<$BA$8,J519+$G$10>$C$9+$C$10),0,IF(AND(J519+$G$10>=$BA$8,J519+$G$10<=$C$9+$C$10),IF(MATCH(J519+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J519+$G$10,$BA$8:$BA$1003,1)>1,L519+1,0)),0)),IF(OR(J519+$G$10<$C$10+$G$10,J519+$G$10>$C$9+$C$10),0,IF(L519=\"-\",1,L519+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I520=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I520=\"Zero Point\",I520=\"Disbursement Period\",I520=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M520+N519),\"\",M520+N519)","v":""},"-",{"$f":"IF(O520<>\"-\",P519+(O520*(J520-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L520<>\"-\",J520>Disbursement_Period,J520<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J520>Disbursement_Period,J520<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J520,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J520>Disbursement_Period,J520<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF520),L520,$E$13,$C$7*-1),IF(J520<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB519*($C$13/(12/(J520-J519)))),\"-\",AB519*($C$13/(12/(J520-J519))))","v":"-"},{"$f":"IF(J520=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I520=\"Disbursement Period\",'B.3 Profil splácení AWL'!I520=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I519=\"Starting Point\"),SUM($R$8:R520),AB519*($C$13/(12/(J520-J519))))))","v":"-"},{"$f":"IF(J520=\"-\",\"-\",Q520+S520)","v":"-"},{"$f":"IF(AND(J520>=Disbursement_Period/2,J519<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I520=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J520=\"-\",\"-\",IF(AND(J520<=Disbursement_Period,SUM($M$7:M520)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I520=\"Disbursement Period\",I520=\"Starting Point\"),SUM($M$7:M520)>0),AB519*V520*AF520/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J520=\"-\",\"-\",IF(AND(I520=\"Repayment Period\",SUM($M$7:M520)>0),AB519*V520*AF520/12,0))","v":"-"},{"$f":"IF(J520=\"-\",\"\",U520+W520+X520)","v":""},{"$f":"IF(J520=\"-\",\"-\",IF(T520=0,0,AB519*$C$22*AF520/12))","v":"-"},0,{"$f":"IF(J520=\"-\",\"-\",IF(ISERROR(AB519+M520-Q520)<>TRUE,AB519+M520-Q520,IF(ISERROR(AB519+M520)<>TRUE,AB519+M520,AB519-Q520)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J520-J519=TRUE),\"-\",IF(I520=\"Repayment Period\",(J520-J519),IF(#REF!=TRUE,(J520-J519),(J520-J519)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J520/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J520/12))","v":"-"},"-",0,{"$f":"IF(AND(AL520<>\"-\",AL520>0),(#REF!+$W$3)*AL520,0)","v":0},{"$f":"IF(ISERROR(X520*AJ520),\"-\",IF(AND(SUM($M$7:M520)>0,L520<>0),X520*AJ520,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z520=0,Z520=\"-\"),0,IF(I520=\"Repayment Period\",AJ520*Z520,SUM($Z$7:Z520)*AL520))","v":0},null,0,{"$f":"IF(I520=\"Starting Point\",SUM($Z$8:Z520)*AL520,IF(I520=\"Repayment Period\",Z520*AJ520,0))","v":0},null,"-","-","-","-","-",513,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA520<>\"-\",\"← Input!\",IF(AND(BA520=\"-\",OR(BC520<>\"\",BC520<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J521=\"-\",\"-\",MONATSENDE($K$7,J521))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I521=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I521=\"Zero Point\",I521=\"Disbursement Period\",I521=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J521=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I521=\"Disbursement Period\",'B.3 Profil splácení AWL'!I521=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I520=\"Starting Point\"),SUM($R$8:R521),AB520*($C$13/(12/(J521-J520))))))","v":"-"},"-",{"$f":"IF(AND(J521>=Disbursement_Period/2,J520<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I521=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J521=\"-\",\"-\",IF(AND(J521<=Disbursement_Period,SUM($M$7:M521)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I521=\"Disbursement Period\",I521=\"Starting Point\"),SUM($M$7:M521)>0),AB520*V521*AF521/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J521=\"-\",\"-\",IF(AND(I521=\"Repayment Period\",SUM($M$7:M521)>0),AB520*V521*AF521/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q521+S521+Y521)=TRUE,0,Q521+S521+Z521)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J521-J520=TRUE),\"-\",IF(I521=\"Repayment Period\",(J521-J520),IF(#REF!=TRUE,(J521-J520),(J521-J520)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL521<>\"-\",AL521>0),(#REF!+$W$3)*AL521,0)","v":0},{"$f":"IF(ISERROR(X521*AJ521),\"-\",IF(AND(SUM($M$7:M521)>0,L521<>0),X521*AJ521,\"-\"))","v":"-"},{"$f":"SUM(AM521:AN521)","v":0},{"$f":"IF(OR(Z521=0,Z521=\"-\"),0,IF(I521=\"Repayment Period\",AJ521*Z521,SUM($Z$7:Z521)*AL521))","v":0},null,0,{"$f":"IF(I521=\"Starting Point\",SUM($Z$8:Z521)*AL521,IF(I521=\"Repayment Period\",Z521*AJ521,0))","v":0},null,"-","-","-","-","-",514,{"$f":"IF(OR(BA520=\"-\",BA520>=$C$9+$C$10),\"-\",IF(AND(BA520<$C$9+$C$10,BA520+$G$10>$C$9+$C$10),$C$9+$C$10,BA520+$G$10))","v":"-"},null,{"$f":"IF(BB521=\"-\",\"-\",BB521/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I522=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I522=\"Zero Point\",I522=\"Disbursement Period\",I522=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J522=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I522=\"Disbursement Period\",'B.3 Profil splácení AWL'!I522=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I521=\"Starting Point\"),SUM($R$8:R522),AB521*($C$13/(12/(J522-J521))))))","v":"-"},"-",{"$f":"IF(AND(J522>=Disbursement_Period/2,J521<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I522=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J522=\"-\",\"-\",IF(AND(J522<=Disbursement_Period,SUM($M$7:M522)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I522=\"Disbursement Period\",I522=\"Starting Point\"),SUM($M$7:M522)>0),AB521*V522*AF522/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J522=\"-\",\"-\",IF(AND(I522=\"Repayment Period\",SUM($M$7:M522)>0),AB521*V522*AF522/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J522-J521=TRUE),\"-\",IF(I522=\"Repayment Period\",(J522-J521),IF(#REF!=TRUE,(J522-J521),(J522-J521)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL522<>\"-\",AL522>0),(#REF!+$W$3)*AL522,0)","v":0},{"$f":"IF(ISERROR(X522*AJ522),\"-\",IF(AND(SUM($M$7:M522)>0,L522<>0),X522*AJ522,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z522=0,Z522=\"-\"),0,IF(I522=\"Repayment Period\",AJ522*Z522,SUM($Z$7:Z522)*AL522))","v":0},null,0,{"$f":"IF(I522=\"Starting Point\",SUM($Z$8:Z522)*AL522,IF(I522=\"Repayment Period\",Z522*AJ522,0))","v":0},null,"-","-","-","-","-",515,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I523=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I523=\"Zero Point\",I523=\"Disbursement Period\",I523=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J523=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I523=\"Disbursement Period\",'B.3 Profil splácení AWL'!I523=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I522=\"Starting Point\"),SUM($R$8:R523),AB522*($C$13/(12/(J523-J522))))))","v":"-"},"-",{"$f":"IF(AND(J523>=Disbursement_Period/2,J522<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I523=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J523=\"-\",\"-\",IF(AND(J523<=Disbursement_Period,SUM($M$7:M523)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I523=\"Disbursement Period\",I523=\"Starting Point\"),SUM($M$7:M523)>0),AB522*V523*AF523/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J523=\"-\",\"-\",IF(AND(I523=\"Repayment Period\",SUM($M$7:M523)>0),AB522*V523*AF523/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J523-J522=TRUE),\"-\",IF(I523=\"Repayment Period\",(J523-J522),IF(#REF!=TRUE,(J523-J522),(J523-J522)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL523<>\"-\",AL523>0),(#REF!+$W$3)*AL523,0)","v":0},{"$f":"IF(ISERROR(X523*AJ523),\"-\",IF(AND(SUM($M$7:M523)>0,L523<>0),X523*AJ523,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z523=0,Z523=\"-\"),0,IF(I523=\"Repayment Period\",AJ523*Z523,SUM($Z$7:Z523)*AL523))","v":0},null,0,{"$f":"IF(I523=\"Starting Point\",SUM($Z$8:Z523)*AL523,IF(I523=\"Repayment Period\",Z523*AJ523,0))","v":0},null,"-","-","-","-","-",516,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I524=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I524=\"Zero Point\",I524=\"Disbursement Period\",I524=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J524=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I524=\"Disbursement Period\",'B.3 Profil splácení AWL'!I524=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I523=\"Starting Point\"),SUM($R$8:R524),AB523*($C$13/(12/(J524-J523))))))","v":"-"},"-",{"$f":"IF(AND(J524>=Disbursement_Period/2,J523<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I524=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J524=\"-\",\"-\",IF(AND(J524<=Disbursement_Period,SUM($M$7:M524)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I524=\"Disbursement Period\",I524=\"Starting Point\"),SUM($M$7:M524)>0),AB523*V524*AF524/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J524=\"-\",\"-\",IF(AND(I524=\"Repayment Period\",SUM($M$7:M524)>0),AB523*V524*AF524/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J524-J523=TRUE),\"-\",IF(I524=\"Repayment Period\",(J524-J523),IF(#REF!=TRUE,(J524-J523),(J524-J523)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL524<>\"-\",AL524>0),(#REF!+$W$3)*AL524,0)","v":0},{"$f":"IF(ISERROR(X524*AJ524),\"-\",IF(AND(SUM($M$7:M524)>0,L524<>0),X524*AJ524,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z524=0,Z524=\"-\"),0,IF(I524=\"Repayment Period\",AJ524*Z524,SUM($Z$7:Z524)*AL524))","v":0},null,0,{"$f":"IF(I524=\"Starting Point\",SUM($Z$8:Z524)*AL524,IF(I524=\"Repayment Period\",Z524*AJ524,0))","v":0},null,"-","-","-","-","-",517,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I525=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I525=\"Zero Point\",I525=\"Disbursement Period\",I525=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J525=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I525=\"Disbursement Period\",'B.3 Profil splácení AWL'!I525=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I524=\"Starting Point\"),SUM($R$8:R525),AB524*($C$13/(12/(J525-J524))))))","v":"-"},"-",{"$f":"IF(AND(J525>=Disbursement_Period/2,J524<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I525=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J525=\"-\",\"-\",IF(AND(J525<=Disbursement_Period,SUM($M$7:M525)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I525=\"Disbursement Period\",I525=\"Starting Point\"),SUM($M$7:M525)>0),AB524*V525*AF525/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J525=\"-\",\"-\",IF(AND(I525=\"Repayment Period\",SUM($M$7:M525)>0),AB524*V525*AF525/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J525-J524=TRUE),\"-\",IF(I525=\"Repayment Period\",(J525-J524),IF(#REF!=TRUE,(J525-J524),(J525-J524)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL525<>\"-\",AL525>0),(#REF!+$W$3)*AL525,0)","v":0},{"$f":"IF(ISERROR(X525*AJ525),\"-\",IF(AND(SUM($M$7:M525)>0,L525<>0),X525*AJ525,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z525=0,Z525=\"-\"),0,IF(I525=\"Repayment Period\",AJ525*Z525,SUM($Z$7:Z525)*AL525))","v":0},null,0,{"$f":"IF(I525=\"Starting Point\",SUM($Z$8:Z525)*AL525,IF(I525=\"Repayment Period\",Z525*AJ525,0))","v":0},null,"-","-","-","-","-",518,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I526=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I526=\"Zero Point\",I526=\"Disbursement Period\",I526=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J526=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I526=\"Disbursement Period\",'B.3 Profil splácení AWL'!I526=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I525=\"Starting Point\"),SUM($R$8:R526),AB525*($C$13/(12/(J526-J525))))))","v":"-"},"-",{"$f":"IF(AND(J526>=Disbursement_Period/2,J525<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I526=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J526=\"-\",\"-\",IF(AND(J526<=Disbursement_Period,SUM($M$7:M526)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I526=\"Disbursement Period\",I526=\"Starting Point\"),SUM($M$7:M526)>0),AB525*V526*AF526/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J526=\"-\",\"-\",IF(AND(I526=\"Repayment Period\",SUM($M$7:M526)>0),AB525*V526*AF526/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J526-J525=TRUE),\"-\",IF(I526=\"Repayment Period\",(J526-J525),IF(#REF!=TRUE,(J526-J525),(J526-J525)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL526<>\"-\",AL526>0),(#REF!+$W$3)*AL526,0)","v":0},{"$f":"IF(ISERROR(X526*AJ526),\"-\",IF(AND(SUM($M$7:M526)>0,L526<>0),X526*AJ526,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z526=0,Z526=\"-\"),0,IF(I526=\"Repayment Period\",AJ526*Z526,SUM($Z$7:Z526)*AL526))","v":0},null,0,{"$f":"IF(I526=\"Starting Point\",SUM($Z$8:Z526)*AL526,IF(I526=\"Repayment Period\",Z526*AJ526,0))","v":0},null,"-","-","-","-","-",519,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I527=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I527=\"Zero Point\",I527=\"Disbursement Period\",I527=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J527=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I527=\"Disbursement Period\",'B.3 Profil splácení AWL'!I527=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I526=\"Starting Point\"),SUM($R$8:R527),AB526*($C$13/(12/(J527-J526))))))","v":"-"},"-",{"$f":"IF(AND(J527>=Disbursement_Period/2,J526<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I527=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J527=\"-\",\"-\",IF(AND(J527<=Disbursement_Period,SUM($M$7:M527)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I527=\"Disbursement Period\",I527=\"Starting Point\"),SUM($M$7:M527)>0),AB526*V527*AF527/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J527=\"-\",\"-\",IF(AND(I527=\"Repayment Period\",SUM($M$7:M527)>0),AB526*V527*AF527/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J527-J526=TRUE),\"-\",IF(I527=\"Repayment Period\",(J527-J526),IF(#REF!=TRUE,(J527-J526),(J527-J526)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL527<>\"-\",AL527>0),(#REF!+$W$3)*AL527,0)","v":0},{"$f":"IF(ISERROR(X527*AJ527),\"-\",IF(AND(SUM($M$7:M527)>0,L527<>0),X527*AJ527,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z527=0,Z527=\"-\"),0,IF(I527=\"Repayment Period\",AJ527*Z527,SUM($Z$7:Z527)*AL527))","v":0},null,0,{"$f":"IF(I527=\"Starting Point\",SUM($Z$8:Z527)*AL527,IF(I527=\"Repayment Period\",Z527*AJ527,0))","v":0},null,"-","-","-","-","-",520,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I528=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I528=\"Zero Point\",I528=\"Disbursement Period\",I528=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J528=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I528=\"Disbursement Period\",'B.3 Profil splácení AWL'!I528=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I527=\"Starting Point\"),SUM($R$8:R528),AB527*($C$13/(12/(J528-J527))))))","v":"-"},"-",{"$f":"IF(AND(J528>=Disbursement_Period/2,J527<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I528=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J528=\"-\",\"-\",IF(AND(J528<=Disbursement_Period,SUM($M$7:M528)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I528=\"Disbursement Period\",I528=\"Starting Point\"),SUM($M$7:M528)>0),AB527*V528*AF528/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J528=\"-\",\"-\",IF(AND(I528=\"Repayment Period\",SUM($M$7:M528)>0),AB527*V528*AF528/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J528-J527=TRUE),\"-\",IF(I528=\"Repayment Period\",(J528-J527),IF(#REF!=TRUE,(J528-J527),(J528-J527)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL528<>\"-\",AL528>0),(#REF!+$W$3)*AL528,0)","v":0},{"$f":"IF(ISERROR(X528*AJ528),\"-\",IF(AND(SUM($M$7:M528)>0,L528<>0),X528*AJ528,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z528=0,Z528=\"-\"),0,IF(I528=\"Repayment Period\",AJ528*Z528,SUM($Z$7:Z528)*AL528))","v":0},null,0,{"$f":"IF(I528=\"Starting Point\",SUM($Z$8:Z528)*AL528,IF(I528=\"Repayment Period\",Z528*AJ528,0))","v":0},null,"-","-","-","-","-",521,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I529=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I529=\"Zero Point\",I529=\"Disbursement Period\",I529=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J529=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I529=\"Disbursement Period\",'B.3 Profil splácení AWL'!I529=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I528=\"Starting Point\"),SUM($R$8:R529),AB528*($C$13/(12/(J529-J528))))))","v":"-"},"-",{"$f":"IF(AND(J529>=Disbursement_Period/2,J528<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I529=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J529=\"-\",\"-\",IF(AND(J529<=Disbursement_Period,SUM($M$7:M529)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I529=\"Disbursement Period\",I529=\"Starting Point\"),SUM($M$7:M529)>0),AB528*V529*AF529/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J529=\"-\",\"-\",IF(AND(I529=\"Repayment Period\",SUM($M$7:M529)>0),AB528*V529*AF529/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J529-J528=TRUE),\"-\",IF(I529=\"Repayment Period\",(J529-J528),IF(#REF!=TRUE,(J529-J528),(J529-J528)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL529<>\"-\",AL529>0),(#REF!+$W$3)*AL529,0)","v":0},{"$f":"IF(ISERROR(X529*AJ529),\"-\",IF(AND(SUM($M$7:M529)>0,L529<>0),X529*AJ529,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z529=0,Z529=\"-\"),0,IF(I529=\"Repayment Period\",AJ529*Z529,SUM($Z$7:Z529)*AL529))","v":0},null,0,{"$f":"IF(I529=\"Starting Point\",SUM($Z$8:Z529)*AL529,IF(I529=\"Repayment Period\",Z529*AJ529,0))","v":0},null,"-","-","-","-","-",522,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I530=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I530=\"Zero Point\",I530=\"Disbursement Period\",I530=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J530=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I530=\"Disbursement Period\",'B.3 Profil splácení AWL'!I530=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I529=\"Starting Point\"),SUM($R$8:R530),AB529*($C$13/(12/(J530-J529))))))","v":"-"},"-",{"$f":"IF(AND(J530>=Disbursement_Period/2,J529<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I530=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J530=\"-\",\"-\",IF(AND(J530<=Disbursement_Period,SUM($M$7:M530)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I530=\"Disbursement Period\",I530=\"Starting Point\"),SUM($M$7:M530)>0),AB529*V530*AF530/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J530=\"-\",\"-\",IF(AND(I530=\"Repayment Period\",SUM($M$7:M530)>0),AB529*V530*AF530/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J530-J529=TRUE),\"-\",IF(I530=\"Repayment Period\",(J530-J529),IF(#REF!=TRUE,(J530-J529),(J530-J529)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL530<>\"-\",AL530>0),(#REF!+$W$3)*AL530,0)","v":0},{"$f":"IF(ISERROR(X530*AJ530),\"-\",IF(AND(SUM($M$7:M530)>0,L530<>0),X530*AJ530,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z530=0,Z530=\"-\"),0,IF(I530=\"Repayment Period\",AJ530*Z530,SUM($Z$7:Z530)*AL530))","v":0},null,0,{"$f":"IF(I530=\"Starting Point\",SUM($Z$8:Z530)*AL530,IF(I530=\"Repayment Period\",Z530*AJ530,0))","v":0},null,"-","-","-","-","-",523,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I531=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I531=\"Zero Point\",I531=\"Disbursement Period\",I531=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J531=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I531=\"Disbursement Period\",'B.3 Profil splácení AWL'!I531=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I530=\"Starting Point\"),SUM($R$8:R531),AB530*($C$13/(12/(J531-J530))))))","v":"-"},"-",{"$f":"IF(AND(J531>=Disbursement_Period/2,J530<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I531=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J531=\"-\",\"-\",IF(AND(J531<=Disbursement_Period,SUM($M$7:M531)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I531=\"Disbursement Period\",I531=\"Starting Point\"),SUM($M$7:M531)>0),AB530*V531*AF531/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J531=\"-\",\"-\",IF(AND(I531=\"Repayment Period\",SUM($M$7:M531)>0),AB530*V531*AF531/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J531-J530=TRUE),\"-\",IF(I531=\"Repayment Period\",(J531-J530),IF(#REF!=TRUE,(J531-J530),(J531-J530)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL531<>\"-\",AL531>0),(#REF!+$W$3)*AL531,0)","v":0},{"$f":"IF(ISERROR(X531*AJ531),\"-\",IF(AND(SUM($M$7:M531)>0,L531<>0),X531*AJ531,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z531=0,Z531=\"-\"),0,IF(I531=\"Repayment Period\",AJ531*Z531,SUM($Z$7:Z531)*AL531))","v":0},null,0,{"$f":"IF(I531=\"Starting Point\",SUM($Z$8:Z531)*AL531,IF(I531=\"Repayment Period\",Z531*AJ531,0))","v":0},null,"-","-","-","-","-",524,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I532=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I532=\"Zero Point\",I532=\"Disbursement Period\",I532=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J532=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I532=\"Disbursement Period\",'B.3 Profil splácení AWL'!I532=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I531=\"Starting Point\"),SUM($R$8:R532),AB531*($C$13/(12/(J532-J531))))))","v":"-"},"-",{"$f":"IF(AND(J532>=Disbursement_Period/2,J531<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I532=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J532=\"-\",\"-\",IF(AND(J532<=Disbursement_Period,SUM($M$7:M532)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I532=\"Disbursement Period\",I532=\"Starting Point\"),SUM($M$7:M532)>0),AB531*V532*AF532/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J532=\"-\",\"-\",IF(AND(I532=\"Repayment Period\",SUM($M$7:M532)>0),AB531*V532*AF532/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J532-J531=TRUE),\"-\",IF(I532=\"Repayment Period\",(J532-J531),IF(#REF!=TRUE,(J532-J531),(J532-J531)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL532<>\"-\",AL532>0),(#REF!+$W$3)*AL532,0)","v":0},{"$f":"IF(ISERROR(X532*AJ532),\"-\",IF(AND(SUM($M$7:M532)>0,L532<>0),X532*AJ532,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z532=0,Z532=\"-\"),0,IF(I532=\"Repayment Period\",AJ532*Z532,SUM($Z$7:Z532)*AL532))","v":0},null,0,{"$f":"IF(I532=\"Starting Point\",SUM($Z$8:Z532)*AL532,IF(I532=\"Repayment Period\",Z532*AJ532,0))","v":0},null,"-","-","-","-","-",525,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I533=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I533=\"Zero Point\",I533=\"Disbursement Period\",I533=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J533=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I533=\"Disbursement Period\",'B.3 Profil splácení AWL'!I533=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I532=\"Starting Point\"),SUM($R$8:R533),AB532*($C$13/(12/(J533-J532))))))","v":"-"},"-",{"$f":"IF(AND(J533>=Disbursement_Period/2,J532<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I533=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J533=\"-\",\"-\",IF(AND(J533<=Disbursement_Period,SUM($M$7:M533)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I533=\"Disbursement Period\",I533=\"Starting Point\"),SUM($M$7:M533)>0),AB532*V533*AF533/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J533=\"-\",\"-\",IF(AND(I533=\"Repayment Period\",SUM($M$7:M533)>0),AB532*V533*AF533/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J533-J532=TRUE),\"-\",IF(I533=\"Repayment Period\",(J533-J532),IF(#REF!=TRUE,(J533-J532),(J533-J532)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL533<>\"-\",AL533>0),(#REF!+$W$3)*AL533,0)","v":0},{"$f":"IF(ISERROR(X533*AJ533),\"-\",IF(AND(SUM($M$7:M533)>0,L533<>0),X533*AJ533,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z533=0,Z533=\"-\"),0,IF(I533=\"Repayment Period\",AJ533*Z533,SUM($Z$7:Z533)*AL533))","v":0},null,0,{"$f":"IF(I533=\"Starting Point\",SUM($Z$8:Z533)*AL533,IF(I533=\"Repayment Period\",Z533*AJ533,0))","v":0},null,"-","-","-","-","-",526,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I534=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I534=\"Zero Point\",I534=\"Disbursement Period\",I534=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J534=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I534=\"Disbursement Period\",'B.3 Profil splácení AWL'!I534=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I533=\"Starting Point\"),SUM($R$8:R534),AB533*($C$13/(12/(J534-J533))))))","v":"-"},"-",{"$f":"IF(AND(J534>=Disbursement_Period/2,J533<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I534=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J534=\"-\",\"-\",IF(AND(J534<=Disbursement_Period,SUM($M$7:M534)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I534=\"Disbursement Period\",I534=\"Starting Point\"),SUM($M$7:M534)>0),AB533*V534*AF534/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J534=\"-\",\"-\",IF(AND(I534=\"Repayment Period\",SUM($M$7:M534)>0),AB533*V534*AF534/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J534-J533=TRUE),\"-\",IF(I534=\"Repayment Period\",(J534-J533),IF(#REF!=TRUE,(J534-J533),(J534-J533)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL534<>\"-\",AL534>0),(#REF!+$W$3)*AL534,0)","v":0},{"$f":"IF(ISERROR(X534*AJ534),\"-\",IF(AND(SUM($M$7:M534)>0,L534<>0),X534*AJ534,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z534=0,Z534=\"-\"),0,IF(I534=\"Repayment Period\",AJ534*Z534,SUM($Z$7:Z534)*AL534))","v":0},null,0,{"$f":"IF(I534=\"Starting Point\",SUM($Z$8:Z534)*AL534,IF(I534=\"Repayment Period\",Z534*AJ534,0))","v":0},null,"-","-","-","-","-",527,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I535=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I535=\"Zero Point\",I535=\"Disbursement Period\",I535=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J535=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I535=\"Disbursement Period\",'B.3 Profil splácení AWL'!I535=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I534=\"Starting Point\"),SUM($R$8:R535),AB534*($C$13/(12/(J535-J534))))))","v":"-"},"-",{"$f":"IF(AND(J535>=Disbursement_Period/2,J534<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I535=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J535=\"-\",\"-\",IF(AND(J535<=Disbursement_Period,SUM($M$7:M535)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I535=\"Disbursement Period\",I535=\"Starting Point\"),SUM($M$7:M535)>0),AB534*V535*AF535/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J535=\"-\",\"-\",IF(AND(I535=\"Repayment Period\",SUM($M$7:M535)>0),AB534*V535*AF535/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J535-J534=TRUE),\"-\",IF(I535=\"Repayment Period\",(J535-J534),IF(#REF!=TRUE,(J535-J534),(J535-J534)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL535<>\"-\",AL535>0),(#REF!+$W$3)*AL535,0)","v":0},{"$f":"IF(ISERROR(X535*AJ535),\"-\",IF(AND(SUM($M$7:M535)>0,L535<>0),X535*AJ535,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z535=0,Z535=\"-\"),0,IF(I535=\"Repayment Period\",AJ535*Z535,SUM($Z$7:Z535)*AL535))","v":0},null,0,{"$f":"IF(I535=\"Starting Point\",SUM($Z$8:Z535)*AL535,IF(I535=\"Repayment Period\",Z535*AJ535,0))","v":0},null,"-","-","-","-","-",528,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I536=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I536=\"Zero Point\",I536=\"Disbursement Period\",I536=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J536=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I536=\"Disbursement Period\",'B.3 Profil splácení AWL'!I536=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I535=\"Starting Point\"),SUM($R$8:R536),AB535*($C$13/(12/(J536-J535))))))","v":"-"},"-",{"$f":"IF(AND(J536>=Disbursement_Period/2,J535<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I536=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J536=\"-\",\"-\",IF(AND(J536<=Disbursement_Period,SUM($M$7:M536)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I536=\"Disbursement Period\",I536=\"Starting Point\"),SUM($M$7:M536)>0),AB535*V536*AF536/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J536=\"-\",\"-\",IF(AND(I536=\"Repayment Period\",SUM($M$7:M536)>0),AB535*V536*AF536/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J536-J535=TRUE),\"-\",IF(I536=\"Repayment Period\",(J536-J535),IF(#REF!=TRUE,(J536-J535),(J536-J535)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL536<>\"-\",AL536>0),(#REF!+$W$3)*AL536,0)","v":0},{"$f":"IF(ISERROR(X536*AJ536),\"-\",IF(AND(SUM($M$7:M536)>0,L536<>0),X536*AJ536,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z536=0,Z536=\"-\"),0,IF(I536=\"Repayment Period\",AJ536*Z536,SUM($Z$7:Z536)*AL536))","v":0},null,0,{"$f":"IF(I536=\"Starting Point\",SUM($Z$8:Z536)*AL536,IF(I536=\"Repayment Period\",Z536*AJ536,0))","v":0},null,"-","-","-","-","-",529,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I537=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I537=\"Zero Point\",I537=\"Disbursement Period\",I537=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J537=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I537=\"Disbursement Period\",'B.3 Profil splácení AWL'!I537=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I536=\"Starting Point\"),SUM($R$8:R537),AB536*($C$13/(12/(J537-J536))))))","v":"-"},"-",{"$f":"IF(AND(J537>=Disbursement_Period/2,J536<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I537=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J537=\"-\",\"-\",IF(AND(J537<=Disbursement_Period,SUM($M$7:M537)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I537=\"Disbursement Period\",I537=\"Starting Point\"),SUM($M$7:M537)>0),AB536*V537*AF537/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J537=\"-\",\"-\",IF(AND(I537=\"Repayment Period\",SUM($M$7:M537)>0),AB536*V537*AF537/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J537-J536=TRUE),\"-\",IF(I537=\"Repayment Period\",(J537-J536),IF(#REF!=TRUE,(J537-J536),(J537-J536)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL537<>\"-\",AL537>0),(#REF!+$W$3)*AL537,0)","v":0},{"$f":"IF(ISERROR(X537*AJ537),\"-\",IF(AND(SUM($M$7:M537)>0,L537<>0),X537*AJ537,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z537=0,Z537=\"-\"),0,IF(I537=\"Repayment Period\",AJ537*Z537,SUM($Z$7:Z537)*AL537))","v":0},null,0,{"$f":"IF(I537=\"Starting Point\",SUM($Z$8:Z537)*AL537,IF(I537=\"Repayment Period\",Z537*AJ537,0))","v":0},null,"-","-","-","-","-",530,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I538=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I538=\"Zero Point\",I538=\"Disbursement Period\",I538=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J538=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I538=\"Disbursement Period\",'B.3 Profil splácení AWL'!I538=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I537=\"Starting Point\"),SUM($R$8:R538),AB537*($C$13/(12/(J538-J537))))))","v":"-"},"-",{"$f":"IF(AND(J538>=Disbursement_Period/2,J537<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I538=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J538=\"-\",\"-\",IF(AND(J538<=Disbursement_Period,SUM($M$7:M538)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I538=\"Disbursement Period\",I538=\"Starting Point\"),SUM($M$7:M538)>0),AB537*V538*AF538/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J538=\"-\",\"-\",IF(AND(I538=\"Repayment Period\",SUM($M$7:M538)>0),AB537*V538*AF538/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J538-J537=TRUE),\"-\",IF(I538=\"Repayment Period\",(J538-J537),IF(#REF!=TRUE,(J538-J537),(J538-J537)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL538<>\"-\",AL538>0),(#REF!+$W$3)*AL538,0)","v":0},{"$f":"IF(ISERROR(X538*AJ538),\"-\",IF(AND(SUM($M$7:M538)>0,L538<>0),X538*AJ538,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z538=0,Z538=\"-\"),0,IF(I538=\"Repayment Period\",AJ538*Z538,SUM($Z$7:Z538)*AL538))","v":0},null,0,{"$f":"IF(I538=\"Starting Point\",SUM($Z$8:Z538)*AL538,IF(I538=\"Repayment Period\",Z538*AJ538,0))","v":0},null,"-","-","-","-","-",531,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I539=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I539=\"Zero Point\",I539=\"Disbursement Period\",I539=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J539=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I539=\"Disbursement Period\",'B.3 Profil splácení AWL'!I539=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I538=\"Starting Point\"),SUM($R$8:R539),AB538*($C$13/(12/(J539-J538))))))","v":"-"},"-",{"$f":"IF(AND(J539>=Disbursement_Period/2,J538<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I539=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J539=\"-\",\"-\",IF(AND(J539<=Disbursement_Period,SUM($M$7:M539)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I539=\"Disbursement Period\",I539=\"Starting Point\"),SUM($M$7:M539)>0),AB538*V539*AF539/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J539=\"-\",\"-\",IF(AND(I539=\"Repayment Period\",SUM($M$7:M539)>0),AB538*V539*AF539/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J539-J538=TRUE),\"-\",IF(I539=\"Repayment Period\",(J539-J538),IF(#REF!=TRUE,(J539-J538),(J539-J538)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL539<>\"-\",AL539>0),(#REF!+$W$3)*AL539,0)","v":0},{"$f":"IF(ISERROR(X539*AJ539),\"-\",IF(AND(SUM($M$7:M539)>0,L539<>0),X539*AJ539,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z539=0,Z539=\"-\"),0,IF(I539=\"Repayment Period\",AJ539*Z539,SUM($Z$7:Z539)*AL539))","v":0},null,0,{"$f":"IF(I539=\"Starting Point\",SUM($Z$8:Z539)*AL539,IF(I539=\"Repayment Period\",Z539*AJ539,0))","v":0},null,"-","-","-","-","-",532,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I540=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I540=\"Zero Point\",I540=\"Disbursement Period\",I540=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J540=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I540=\"Disbursement Period\",'B.3 Profil splácení AWL'!I540=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I539=\"Starting Point\"),SUM($R$8:R540),AB539*($C$13/(12/(J540-J539))))))","v":"-"},"-",{"$f":"IF(AND(J540>=Disbursement_Period/2,J539<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I540=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J540=\"-\",\"-\",IF(AND(J540<=Disbursement_Period,SUM($M$7:M540)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I540=\"Disbursement Period\",I540=\"Starting Point\"),SUM($M$7:M540)>0),AB539*V540*AF540/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J540=\"-\",\"-\",IF(AND(I540=\"Repayment Period\",SUM($M$7:M540)>0),AB539*V540*AF540/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J540-J539=TRUE),\"-\",IF(I540=\"Repayment Period\",(J540-J539),IF(#REF!=TRUE,(J540-J539),(J540-J539)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL540<>\"-\",AL540>0),(#REF!+$W$3)*AL540,0)","v":0},{"$f":"IF(ISERROR(X540*AJ540),\"-\",IF(AND(SUM($M$7:M540)>0,L540<>0),X540*AJ540,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z540=0,Z540=\"-\"),0,IF(I540=\"Repayment Period\",AJ540*Z540,SUM($Z$7:Z540)*AL540))","v":0},null,0,{"$f":"IF(I540=\"Starting Point\",SUM($Z$8:Z540)*AL540,IF(I540=\"Repayment Period\",Z540*AJ540,0))","v":0},null,"-","-","-","-","-",533,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I541=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I541=\"Zero Point\",I541=\"Disbursement Period\",I541=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J541=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I541=\"Disbursement Period\",'B.3 Profil splácení AWL'!I541=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I540=\"Starting Point\"),SUM($R$8:R541),AB540*($C$13/(12/(J541-J540))))))","v":"-"},"-",{"$f":"IF(AND(J541>=Disbursement_Period/2,J540<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I541=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J541=\"-\",\"-\",IF(AND(J541<=Disbursement_Period,SUM($M$7:M541)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I541=\"Disbursement Period\",I541=\"Starting Point\"),SUM($M$7:M541)>0),AB540*V541*AF541/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J541=\"-\",\"-\",IF(AND(I541=\"Repayment Period\",SUM($M$7:M541)>0),AB540*V541*AF541/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J541-J540=TRUE),\"-\",IF(I541=\"Repayment Period\",(J541-J540),IF(#REF!=TRUE,(J541-J540),(J541-J540)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL541<>\"-\",AL541>0),(#REF!+$W$3)*AL541,0)","v":0},{"$f":"IF(ISERROR(X541*AJ541),\"-\",IF(AND(SUM($M$7:M541)>0,L541<>0),X541*AJ541,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z541=0,Z541=\"-\"),0,IF(I541=\"Repayment Period\",AJ541*Z541,SUM($Z$7:Z541)*AL541))","v":0},null,0,{"$f":"IF(I541=\"Starting Point\",SUM($Z$8:Z541)*AL541,IF(I541=\"Repayment Period\",Z541*AJ541,0))","v":0},null,"-","-","-","-","-",534,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I542=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I542=\"Zero Point\",I542=\"Disbursement Period\",I542=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J542=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I542=\"Disbursement Period\",'B.3 Profil splácení AWL'!I542=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I541=\"Starting Point\"),SUM($R$8:R542),AB541*($C$13/(12/(J542-J541))))))","v":"-"},"-",{"$f":"IF(AND(J542>=Disbursement_Period/2,J541<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I542=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J542=\"-\",\"-\",IF(AND(J542<=Disbursement_Period,SUM($M$7:M542)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I542=\"Disbursement Period\",I542=\"Starting Point\"),SUM($M$7:M542)>0),AB541*V542*AF542/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J542=\"-\",\"-\",IF(AND(I542=\"Repayment Period\",SUM($M$7:M542)>0),AB541*V542*AF542/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J542-J541=TRUE),\"-\",IF(I542=\"Repayment Period\",(J542-J541),IF(#REF!=TRUE,(J542-J541),(J542-J541)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL542<>\"-\",AL542>0),(#REF!+$W$3)*AL542,0)","v":0},{"$f":"IF(ISERROR(X542*AJ542),\"-\",IF(AND(SUM($M$7:M542)>0,L542<>0),X542*AJ542,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z542=0,Z542=\"-\"),0,IF(I542=\"Repayment Period\",AJ542*Z542,SUM($Z$7:Z542)*AL542))","v":0},null,0,{"$f":"IF(I542=\"Starting Point\",SUM($Z$8:Z542)*AL542,IF(I542=\"Repayment Period\",Z542*AJ542,0))","v":0},null,"-","-","-","-","-",535,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I543=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I543=\"Zero Point\",I543=\"Disbursement Period\",I543=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J543=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I543=\"Disbursement Period\",'B.3 Profil splácení AWL'!I543=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I542=\"Starting Point\"),SUM($R$8:R543),AB542*($C$13/(12/(J543-J542))))))","v":"-"},"-",{"$f":"IF(AND(J543>=Disbursement_Period/2,J542<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I543=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J543=\"-\",\"-\",IF(AND(J543<=Disbursement_Period,SUM($M$7:M543)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I543=\"Disbursement Period\",I543=\"Starting Point\"),SUM($M$7:M543)>0),AB542*V543*AF543/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J543=\"-\",\"-\",IF(AND(I543=\"Repayment Period\",SUM($M$7:M543)>0),AB542*V543*AF543/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J543-J542=TRUE),\"-\",IF(I543=\"Repayment Period\",(J543-J542),IF(#REF!=TRUE,(J543-J542),(J543-J542)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL543<>\"-\",AL543>0),(#REF!+$W$3)*AL543,0)","v":0},{"$f":"IF(ISERROR(X543*AJ543),\"-\",IF(AND(SUM($M$7:M543)>0,L543<>0),X543*AJ543,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z543=0,Z543=\"-\"),0,IF(I543=\"Repayment Period\",AJ543*Z543,SUM($Z$7:Z543)*AL543))","v":0},null,0,{"$f":"IF(I543=\"Starting Point\",SUM($Z$8:Z543)*AL543,IF(I543=\"Repayment Period\",Z543*AJ543,0))","v":0},null,"-","-","-","-","-",536,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I544=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I544=\"Zero Point\",I544=\"Disbursement Period\",I544=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J544=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I544=\"Disbursement Period\",'B.3 Profil splácení AWL'!I544=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I543=\"Starting Point\"),SUM($R$8:R544),AB543*($C$13/(12/(J544-J543))))))","v":"-"},"-",{"$f":"IF(AND(J544>=Disbursement_Period/2,J543<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I544=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J544=\"-\",\"-\",IF(AND(J544<=Disbursement_Period,SUM($M$7:M544)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I544=\"Disbursement Period\",I544=\"Starting Point\"),SUM($M$7:M544)>0),AB543*V544*AF544/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J544=\"-\",\"-\",IF(AND(I544=\"Repayment Period\",SUM($M$7:M544)>0),AB543*V544*AF544/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J544-J543=TRUE),\"-\",IF(I544=\"Repayment Period\",(J544-J543),IF(#REF!=TRUE,(J544-J543),(J544-J543)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL544<>\"-\",AL544>0),(#REF!+$W$3)*AL544,0)","v":0},{"$f":"IF(ISERROR(X544*AJ544),\"-\",IF(AND(SUM($M$7:M544)>0,L544<>0),X544*AJ544,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z544=0,Z544=\"-\"),0,IF(I544=\"Repayment Period\",AJ544*Z544,SUM($Z$7:Z544)*AL544))","v":0},null,0,{"$f":"IF(I544=\"Starting Point\",SUM($Z$8:Z544)*AL544,IF(I544=\"Repayment Period\",Z544*AJ544,0))","v":0},null,"-","-","-","-","-",537,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I545=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I545=\"Zero Point\",I545=\"Disbursement Period\",I545=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J545=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I545=\"Disbursement Period\",'B.3 Profil splácení AWL'!I545=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I544=\"Starting Point\"),SUM($R$8:R545),AB544*($C$13/(12/(J545-J544))))))","v":"-"},"-",{"$f":"IF(AND(J545>=Disbursement_Period/2,J544<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I545=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J545=\"-\",\"-\",IF(AND(J545<=Disbursement_Period,SUM($M$7:M545)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I545=\"Disbursement Period\",I545=\"Starting Point\"),SUM($M$7:M545)>0),AB544*V545*AF545/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J545=\"-\",\"-\",IF(AND(I545=\"Repayment Period\",SUM($M$7:M545)>0),AB544*V545*AF545/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J545-J544=TRUE),\"-\",IF(I545=\"Repayment Period\",(J545-J544),IF(#REF!=TRUE,(J545-J544),(J545-J544)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL545<>\"-\",AL545>0),(#REF!+$W$3)*AL545,0)","v":0},{"$f":"IF(ISERROR(X545*AJ545),\"-\",IF(AND(SUM($M$7:M545)>0,L545<>0),X545*AJ545,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z545=0,Z545=\"-\"),0,IF(I545=\"Repayment Period\",AJ545*Z545,SUM($Z$7:Z545)*AL545))","v":0},null,0,{"$f":"IF(I545=\"Starting Point\",SUM($Z$8:Z545)*AL545,IF(I545=\"Repayment Period\",Z545*AJ545,0))","v":0},null,"-","-","-","-","-",538,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I546=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I546=\"Zero Point\",I546=\"Disbursement Period\",I546=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J546=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I546=\"Disbursement Period\",'B.3 Profil splácení AWL'!I546=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I545=\"Starting Point\"),SUM($R$8:R546),AB545*($C$13/(12/(J546-J545))))))","v":"-"},"-",{"$f":"IF(AND(J546>=Disbursement_Period/2,J545<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I546=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J546=\"-\",\"-\",IF(AND(J546<=Disbursement_Period,SUM($M$7:M546)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I546=\"Disbursement Period\",I546=\"Starting Point\"),SUM($M$7:M546)>0),AB545*V546*AF546/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J546=\"-\",\"-\",IF(AND(I546=\"Repayment Period\",SUM($M$7:M546)>0),AB545*V546*AF546/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J546-J545=TRUE),\"-\",IF(I546=\"Repayment Period\",(J546-J545),IF(#REF!=TRUE,(J546-J545),(J546-J545)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL546<>\"-\",AL546>0),(#REF!+$W$3)*AL546,0)","v":0},{"$f":"IF(ISERROR(X546*AJ546),\"-\",IF(AND(SUM($M$7:M546)>0,L546<>0),X546*AJ546,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z546=0,Z546=\"-\"),0,IF(I546=\"Repayment Period\",AJ546*Z546,SUM($Z$7:Z546)*AL546))","v":0},null,0,{"$f":"IF(I546=\"Starting Point\",SUM($Z$8:Z546)*AL546,IF(I546=\"Repayment Period\",Z546*AJ546,0))","v":0},null,"-","-","-","-","-",539,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I547=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I547=\"Zero Point\",I547=\"Disbursement Period\",I547=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J547=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I547=\"Disbursement Period\",'B.3 Profil splácení AWL'!I547=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I546=\"Starting Point\"),SUM($R$8:R547),AB546*($C$13/(12/(J547-J546))))))","v":"-"},"-",{"$f":"IF(AND(J547>=Disbursement_Period/2,J546<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I547=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J547=\"-\",\"-\",IF(AND(J547<=Disbursement_Period,SUM($M$7:M547)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I547=\"Disbursement Period\",I547=\"Starting Point\"),SUM($M$7:M547)>0),AB546*V547*AF547/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J547=\"-\",\"-\",IF(AND(I547=\"Repayment Period\",SUM($M$7:M547)>0),AB546*V547*AF547/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J547-J546=TRUE),\"-\",IF(I547=\"Repayment Period\",(J547-J546),IF(#REF!=TRUE,(J547-J546),(J547-J546)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL547<>\"-\",AL547>0),(#REF!+$W$3)*AL547,0)","v":0},{"$f":"IF(ISERROR(X547*AJ547),\"-\",IF(AND(SUM($M$7:M547)>0,L547<>0),X547*AJ547,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z547=0,Z547=\"-\"),0,IF(I547=\"Repayment Period\",AJ547*Z547,SUM($Z$7:Z547)*AL547))","v":0},null,0,{"$f":"IF(I547=\"Starting Point\",SUM($Z$8:Z547)*AL547,IF(I547=\"Repayment Period\",Z547*AJ547,0))","v":0},null,"-","-","-","-","-",540,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I548=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I548=\"Zero Point\",I548=\"Disbursement Period\",I548=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J548=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I548=\"Disbursement Period\",'B.3 Profil splácení AWL'!I548=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I547=\"Starting Point\"),SUM($R$8:R548),AB547*($C$13/(12/(J548-J547))))))","v":"-"},"-",{"$f":"IF(AND(J548>=Disbursement_Period/2,J547<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I548=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J548=\"-\",\"-\",IF(AND(J548<=Disbursement_Period,SUM($M$7:M548)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I548=\"Disbursement Period\",I548=\"Starting Point\"),SUM($M$7:M548)>0),AB547*V548*AF548/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J548=\"-\",\"-\",IF(AND(I548=\"Repayment Period\",SUM($M$7:M548)>0),AB547*V548*AF548/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J548-J547=TRUE),\"-\",IF(I548=\"Repayment Period\",(J548-J547),IF(#REF!=TRUE,(J548-J547),(J548-J547)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL548<>\"-\",AL548>0),(#REF!+$W$3)*AL548,0)","v":0},{"$f":"IF(ISERROR(X548*AJ548),\"-\",IF(AND(SUM($M$7:M548)>0,L548<>0),X548*AJ548,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z548=0,Z548=\"-\"),0,IF(I548=\"Repayment Period\",AJ548*Z548,SUM($Z$7:Z548)*AL548))","v":0},null,0,{"$f":"IF(I548=\"Starting Point\",SUM($Z$8:Z548)*AL548,IF(I548=\"Repayment Period\",Z548*AJ548,0))","v":0},null,"-","-","-","-","-",541,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I549=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I549=\"Zero Point\",I549=\"Disbursement Period\",I549=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J549=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I549=\"Disbursement Period\",'B.3 Profil splácení AWL'!I549=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I548=\"Starting Point\"),SUM($R$8:R549),AB548*($C$13/(12/(J549-J548))))))","v":"-"},"-",{"$f":"IF(AND(J549>=Disbursement_Period/2,J548<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I549=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J549=\"-\",\"-\",IF(AND(J549<=Disbursement_Period,SUM($M$7:M549)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I549=\"Disbursement Period\",I549=\"Starting Point\"),SUM($M$7:M549)>0),AB548*V549*AF549/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J549=\"-\",\"-\",IF(AND(I549=\"Repayment Period\",SUM($M$7:M549)>0),AB548*V549*AF549/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J549-J548=TRUE),\"-\",IF(I549=\"Repayment Period\",(J549-J548),IF(#REF!=TRUE,(J549-J548),(J549-J548)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL549<>\"-\",AL549>0),(#REF!+$W$3)*AL549,0)","v":0},{"$f":"IF(ISERROR(X549*AJ549),\"-\",IF(AND(SUM($M$7:M549)>0,L549<>0),X549*AJ549,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z549=0,Z549=\"-\"),0,IF(I549=\"Repayment Period\",AJ549*Z549,SUM($Z$7:Z549)*AL549))","v":0},null,0,{"$f":"IF(I549=\"Starting Point\",SUM($Z$8:Z549)*AL549,IF(I549=\"Repayment Period\",Z549*AJ549,0))","v":0},null,"-","-","-","-","-",542,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I550=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I550=\"Zero Point\",I550=\"Disbursement Period\",I550=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J550=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I550=\"Disbursement Period\",'B.3 Profil splácení AWL'!I550=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I549=\"Starting Point\"),SUM($R$8:R550),AB549*($C$13/(12/(J550-J549))))))","v":"-"},"-",{"$f":"IF(AND(J550>=Disbursement_Period/2,J549<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I550=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J550=\"-\",\"-\",IF(AND(J550<=Disbursement_Period,SUM($M$7:M550)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I550=\"Disbursement Period\",I550=\"Starting Point\"),SUM($M$7:M550)>0),AB549*V550*AF550/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J550=\"-\",\"-\",IF(AND(I550=\"Repayment Period\",SUM($M$7:M550)>0),AB549*V550*AF550/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J550-J549=TRUE),\"-\",IF(I550=\"Repayment Period\",(J550-J549),IF(#REF!=TRUE,(J550-J549),(J550-J549)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL550<>\"-\",AL550>0),(#REF!+$W$3)*AL550,0)","v":0},{"$f":"IF(ISERROR(X550*AJ550),\"-\",IF(AND(SUM($M$7:M550)>0,L550<>0),X550*AJ550,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z550=0,Z550=\"-\"),0,IF(I550=\"Repayment Period\",AJ550*Z550,SUM($Z$7:Z550)*AL550))","v":0},null,0,{"$f":"IF(I550=\"Starting Point\",SUM($Z$8:Z550)*AL550,IF(I550=\"Repayment Period\",Z550*AJ550,0))","v":0},null,"-","-","-","-","-",543,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I551=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I551=\"Zero Point\",I551=\"Disbursement Period\",I551=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J551=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I551=\"Disbursement Period\",'B.3 Profil splácení AWL'!I551=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I550=\"Starting Point\"),SUM($R$8:R551),AB550*($C$13/(12/(J551-J550))))))","v":"-"},"-",{"$f":"IF(AND(J551>=Disbursement_Period/2,J550<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I551=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J551=\"-\",\"-\",IF(AND(J551<=Disbursement_Period,SUM($M$7:M551)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I551=\"Disbursement Period\",I551=\"Starting Point\"),SUM($M$7:M551)>0),AB550*V551*AF551/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J551=\"-\",\"-\",IF(AND(I551=\"Repayment Period\",SUM($M$7:M551)>0),AB550*V551*AF551/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J551-J550=TRUE),\"-\",IF(I551=\"Repayment Period\",(J551-J550),IF(#REF!=TRUE,(J551-J550),(J551-J550)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL551<>\"-\",AL551>0),(#REF!+$W$3)*AL551,0)","v":0},{"$f":"IF(ISERROR(X551*AJ551),\"-\",IF(AND(SUM($M$7:M551)>0,L551<>0),X551*AJ551,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z551=0,Z551=\"-\"),0,IF(I551=\"Repayment Period\",AJ551*Z551,SUM($Z$7:Z551)*AL551))","v":0},null,0,{"$f":"IF(I551=\"Starting Point\",SUM($Z$8:Z551)*AL551,IF(I551=\"Repayment Period\",Z551*AJ551,0))","v":0},null,"-","-","-","-","-",544,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I552=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I552=\"Zero Point\",I552=\"Disbursement Period\",I552=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J552=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I552=\"Disbursement Period\",'B.3 Profil splácení AWL'!I552=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I551=\"Starting Point\"),SUM($R$8:R552),AB551*($C$13/(12/(J552-J551))))))","v":"-"},"-",{"$f":"IF(AND(J552>=Disbursement_Period/2,J551<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I552=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J552=\"-\",\"-\",IF(AND(J552<=Disbursement_Period,SUM($M$7:M552)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I552=\"Disbursement Period\",I552=\"Starting Point\"),SUM($M$7:M552)>0),AB551*V552*AF552/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J552=\"-\",\"-\",IF(AND(I552=\"Repayment Period\",SUM($M$7:M552)>0),AB551*V552*AF552/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J552-J551=TRUE),\"-\",IF(I552=\"Repayment Period\",(J552-J551),IF(#REF!=TRUE,(J552-J551),(J552-J551)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL552<>\"-\",AL552>0),(#REF!+$W$3)*AL552,0)","v":0},{"$f":"IF(ISERROR(X552*AJ552),\"-\",IF(AND(SUM($M$7:M552)>0,L552<>0),X552*AJ552,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z552=0,Z552=\"-\"),0,IF(I552=\"Repayment Period\",AJ552*Z552,SUM($Z$7:Z552)*AL552))","v":0},null,0,{"$f":"IF(I552=\"Starting Point\",SUM($Z$8:Z552)*AL552,IF(I552=\"Repayment Period\",Z552*AJ552,0))","v":0},null,"-","-","-","-","-",545,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I553=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I553=\"Zero Point\",I553=\"Disbursement Period\",I553=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J553=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I553=\"Disbursement Period\",'B.3 Profil splácení AWL'!I553=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I552=\"Starting Point\"),SUM($R$8:R553),AB552*($C$13/(12/(J553-J552))))))","v":"-"},"-",{"$f":"IF(AND(J553>=Disbursement_Period/2,J552<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I553=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J553=\"-\",\"-\",IF(AND(J553<=Disbursement_Period,SUM($M$7:M553)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I553=\"Disbursement Period\",I553=\"Starting Point\"),SUM($M$7:M553)>0),AB552*V553*AF553/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J553=\"-\",\"-\",IF(AND(I553=\"Repayment Period\",SUM($M$7:M553)>0),AB552*V553*AF553/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J553-J552=TRUE),\"-\",IF(I553=\"Repayment Period\",(J553-J552),IF(#REF!=TRUE,(J553-J552),(J553-J552)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL553<>\"-\",AL553>0),(#REF!+$W$3)*AL553,0)","v":0},{"$f":"IF(ISERROR(X553*AJ553),\"-\",IF(AND(SUM($M$7:M553)>0,L553<>0),X553*AJ553,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z553=0,Z553=\"-\"),0,IF(I553=\"Repayment Period\",AJ553*Z553,SUM($Z$7:Z553)*AL553))","v":0},null,0,{"$f":"IF(I553=\"Starting Point\",SUM($Z$8:Z553)*AL553,IF(I553=\"Repayment Period\",Z553*AJ553,0))","v":0},null,"-","-","-","-","-",546,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I554=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I554=\"Zero Point\",I554=\"Disbursement Period\",I554=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J554=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I554=\"Disbursement Period\",'B.3 Profil splácení AWL'!I554=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I553=\"Starting Point\"),SUM($R$8:R554),AB553*($C$13/(12/(J554-J553))))))","v":"-"},"-",{"$f":"IF(AND(J554>=Disbursement_Period/2,J553<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I554=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J554=\"-\",\"-\",IF(AND(J554<=Disbursement_Period,SUM($M$7:M554)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I554=\"Disbursement Period\",I554=\"Starting Point\"),SUM($M$7:M554)>0),AB553*V554*AF554/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J554=\"-\",\"-\",IF(AND(I554=\"Repayment Period\",SUM($M$7:M554)>0),AB553*V554*AF554/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J554-J553=TRUE),\"-\",IF(I554=\"Repayment Period\",(J554-J553),IF(#REF!=TRUE,(J554-J553),(J554-J553)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL554<>\"-\",AL554>0),(#REF!+$W$3)*AL554,0)","v":0},{"$f":"IF(ISERROR(X554*AJ554),\"-\",IF(AND(SUM($M$7:M554)>0,L554<>0),X554*AJ554,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z554=0,Z554=\"-\"),0,IF(I554=\"Repayment Period\",AJ554*Z554,SUM($Z$7:Z554)*AL554))","v":0},null,0,{"$f":"IF(I554=\"Starting Point\",SUM($Z$8:Z554)*AL554,IF(I554=\"Repayment Period\",Z554*AJ554,0))","v":0},null,"-","-","-","-","-",547,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I555=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I555=\"Zero Point\",I555=\"Disbursement Period\",I555=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J555=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I555=\"Disbursement Period\",'B.3 Profil splácení AWL'!I555=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I554=\"Starting Point\"),SUM($R$8:R555),AB554*($C$13/(12/(J555-J554))))))","v":"-"},"-",{"$f":"IF(AND(J555>=Disbursement_Period/2,J554<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I555=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J555=\"-\",\"-\",IF(AND(J555<=Disbursement_Period,SUM($M$7:M555)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I555=\"Disbursement Period\",I555=\"Starting Point\"),SUM($M$7:M555)>0),AB554*V555*AF555/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J555=\"-\",\"-\",IF(AND(I555=\"Repayment Period\",SUM($M$7:M555)>0),AB554*V555*AF555/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J555-J554=TRUE),\"-\",IF(I555=\"Repayment Period\",(J555-J554),IF(#REF!=TRUE,(J555-J554),(J555-J554)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL555<>\"-\",AL555>0),(#REF!+$W$3)*AL555,0)","v":0},{"$f":"IF(ISERROR(X555*AJ555),\"-\",IF(AND(SUM($M$7:M555)>0,L555<>0),X555*AJ555,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z555=0,Z555=\"-\"),0,IF(I555=\"Repayment Period\",AJ555*Z555,SUM($Z$7:Z555)*AL555))","v":0},null,0,{"$f":"IF(I555=\"Starting Point\",SUM($Z$8:Z555)*AL555,IF(I555=\"Repayment Period\",Z555*AJ555,0))","v":0},null,"-","-","-","-","-",548,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I556=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I556=\"Zero Point\",I556=\"Disbursement Period\",I556=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J556=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I556=\"Disbursement Period\",'B.3 Profil splácení AWL'!I556=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I555=\"Starting Point\"),SUM($R$8:R556),AB555*($C$13/(12/(J556-J555))))))","v":"-"},"-",{"$f":"IF(AND(J556>=Disbursement_Period/2,J555<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I556=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J556=\"-\",\"-\",IF(AND(J556<=Disbursement_Period,SUM($M$7:M556)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I556=\"Disbursement Period\",I556=\"Starting Point\"),SUM($M$7:M556)>0),AB555*V556*AF556/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J556=\"-\",\"-\",IF(AND(I556=\"Repayment Period\",SUM($M$7:M556)>0),AB555*V556*AF556/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J556-J555=TRUE),\"-\",IF(I556=\"Repayment Period\",(J556-J555),IF(#REF!=TRUE,(J556-J555),(J556-J555)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL556<>\"-\",AL556>0),(#REF!+$W$3)*AL556,0)","v":0},{"$f":"IF(ISERROR(X556*AJ556),\"-\",IF(AND(SUM($M$7:M556)>0,L556<>0),X556*AJ556,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z556=0,Z556=\"-\"),0,IF(I556=\"Repayment Period\",AJ556*Z556,SUM($Z$7:Z556)*AL556))","v":0},null,0,{"$f":"IF(I556=\"Starting Point\",SUM($Z$8:Z556)*AL556,IF(I556=\"Repayment Period\",Z556*AJ556,0))","v":0},null,"-","-","-","-","-",549,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I557=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I557=\"Zero Point\",I557=\"Disbursement Period\",I557=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J557=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I557=\"Disbursement Period\",'B.3 Profil splácení AWL'!I557=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I556=\"Starting Point\"),SUM($R$8:R557),AB556*($C$13/(12/(J557-J556))))))","v":"-"},"-",{"$f":"IF(AND(J557>=Disbursement_Period/2,J556<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I557=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J557=\"-\",\"-\",IF(AND(J557<=Disbursement_Period,SUM($M$7:M557)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I557=\"Disbursement Period\",I557=\"Starting Point\"),SUM($M$7:M557)>0),AB556*V557*AF557/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J557=\"-\",\"-\",IF(AND(I557=\"Repayment Period\",SUM($M$7:M557)>0),AB556*V557*AF557/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J557-J556=TRUE),\"-\",IF(I557=\"Repayment Period\",(J557-J556),IF(#REF!=TRUE,(J557-J556),(J557-J556)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL557<>\"-\",AL557>0),(#REF!+$W$3)*AL557,0)","v":0},{"$f":"IF(ISERROR(X557*AJ557),\"-\",IF(AND(SUM($M$7:M557)>0,L557<>0),X557*AJ557,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z557=0,Z557=\"-\"),0,IF(I557=\"Repayment Period\",AJ557*Z557,SUM($Z$7:Z557)*AL557))","v":0},null,0,{"$f":"IF(I557=\"Starting Point\",SUM($Z$8:Z557)*AL557,IF(I557=\"Repayment Period\",Z557*AJ557,0))","v":0},null,"-","-","-","-","-",550,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I558=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I558=\"Zero Point\",I558=\"Disbursement Period\",I558=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J558=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I558=\"Disbursement Period\",'B.3 Profil splácení AWL'!I558=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I557=\"Starting Point\"),SUM($R$8:R558),AB557*($C$13/(12/(J558-J557))))))","v":"-"},"-",{"$f":"IF(AND(J558>=Disbursement_Period/2,J557<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I558=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J558=\"-\",\"-\",IF(AND(J558<=Disbursement_Period,SUM($M$7:M558)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I558=\"Disbursement Period\",I558=\"Starting Point\"),SUM($M$7:M558)>0),AB557*V558*AF558/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J558=\"-\",\"-\",IF(AND(I558=\"Repayment Period\",SUM($M$7:M558)>0),AB557*V558*AF558/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J558-J557=TRUE),\"-\",IF(I558=\"Repayment Period\",(J558-J557),IF(#REF!=TRUE,(J558-J557),(J558-J557)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL558<>\"-\",AL558>0),(#REF!+$W$3)*AL558,0)","v":0},{"$f":"IF(ISERROR(X558*AJ558),\"-\",IF(AND(SUM($M$7:M558)>0,L558<>0),X558*AJ558,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z558=0,Z558=\"-\"),0,IF(I558=\"Repayment Period\",AJ558*Z558,SUM($Z$7:Z558)*AL558))","v":0},null,0,{"$f":"IF(I558=\"Starting Point\",SUM($Z$8:Z558)*AL558,IF(I558=\"Repayment Period\",Z558*AJ558,0))","v":0},null,"-","-","-","-","-",551,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I559=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I559=\"Zero Point\",I559=\"Disbursement Period\",I559=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J559=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I559=\"Disbursement Period\",'B.3 Profil splácení AWL'!I559=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I558=\"Starting Point\"),SUM($R$8:R559),AB558*($C$13/(12/(J559-J558))))))","v":"-"},"-",{"$f":"IF(AND(J559>=Disbursement_Period/2,J558<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I559=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J559=\"-\",\"-\",IF(AND(J559<=Disbursement_Period,SUM($M$7:M559)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I559=\"Disbursement Period\",I559=\"Starting Point\"),SUM($M$7:M559)>0),AB558*V559*AF559/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J559=\"-\",\"-\",IF(AND(I559=\"Repayment Period\",SUM($M$7:M559)>0),AB558*V559*AF559/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J559-J558=TRUE),\"-\",IF(I559=\"Repayment Period\",(J559-J558),IF(#REF!=TRUE,(J559-J558),(J559-J558)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL559<>\"-\",AL559>0),(#REF!+$W$3)*AL559,0)","v":0},{"$f":"IF(ISERROR(X559*AJ559),\"-\",IF(AND(SUM($M$7:M559)>0,L559<>0),X559*AJ559,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z559=0,Z559=\"-\"),0,IF(I559=\"Repayment Period\",AJ559*Z559,SUM($Z$7:Z559)*AL559))","v":0},null,0,{"$f":"IF(I559=\"Starting Point\",SUM($Z$8:Z559)*AL559,IF(I559=\"Repayment Period\",Z559*AJ559,0))","v":0},null,"-","-","-","-","-",552,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I560=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I560=\"Zero Point\",I560=\"Disbursement Period\",I560=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J560=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I560=\"Disbursement Period\",'B.3 Profil splácení AWL'!I560=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I559=\"Starting Point\"),SUM($R$8:R560),AB559*($C$13/(12/(J560-J559))))))","v":"-"},"-",{"$f":"IF(AND(J560>=Disbursement_Period/2,J559<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I560=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J560=\"-\",\"-\",IF(AND(J560<=Disbursement_Period,SUM($M$7:M560)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I560=\"Disbursement Period\",I560=\"Starting Point\"),SUM($M$7:M560)>0),AB559*V560*AF560/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J560=\"-\",\"-\",IF(AND(I560=\"Repayment Period\",SUM($M$7:M560)>0),AB559*V560*AF560/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J560-J559=TRUE),\"-\",IF(I560=\"Repayment Period\",(J560-J559),IF(#REF!=TRUE,(J560-J559),(J560-J559)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL560<>\"-\",AL560>0),(#REF!+$W$3)*AL560,0)","v":0},{"$f":"IF(ISERROR(X560*AJ560),\"-\",IF(AND(SUM($M$7:M560)>0,L560<>0),X560*AJ560,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z560=0,Z560=\"-\"),0,IF(I560=\"Repayment Period\",AJ560*Z560,SUM($Z$7:Z560)*AL560))","v":0},null,0,{"$f":"IF(I560=\"Starting Point\",SUM($Z$8:Z560)*AL560,IF(I560=\"Repayment Period\",Z560*AJ560,0))","v":0},null,"-","-","-","-","-",553,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I561=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I561=\"Zero Point\",I561=\"Disbursement Period\",I561=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J561=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I561=\"Disbursement Period\",'B.3 Profil splácení AWL'!I561=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I560=\"Starting Point\"),SUM($R$8:R561),AB560*($C$13/(12/(J561-J560))))))","v":"-"},"-",{"$f":"IF(AND(J561>=Disbursement_Period/2,J560<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I561=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J561=\"-\",\"-\",IF(AND(J561<=Disbursement_Period,SUM($M$7:M561)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I561=\"Disbursement Period\",I561=\"Starting Point\"),SUM($M$7:M561)>0),AB560*V561*AF561/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J561=\"-\",\"-\",IF(AND(I561=\"Repayment Period\",SUM($M$7:M561)>0),AB560*V561*AF561/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J561-J560=TRUE),\"-\",IF(I561=\"Repayment Period\",(J561-J560),IF(#REF!=TRUE,(J561-J560),(J561-J560)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL561<>\"-\",AL561>0),(#REF!+$W$3)*AL561,0)","v":0},{"$f":"IF(ISERROR(X561*AJ561),\"-\",IF(AND(SUM($M$7:M561)>0,L561<>0),X561*AJ561,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z561=0,Z561=\"-\"),0,IF(I561=\"Repayment Period\",AJ561*Z561,SUM($Z$7:Z561)*AL561))","v":0},null,0,{"$f":"IF(I561=\"Starting Point\",SUM($Z$8:Z561)*AL561,IF(I561=\"Repayment Period\",Z561*AJ561,0))","v":0},null,"-","-","-","-","-",554,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I562=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I562=\"Zero Point\",I562=\"Disbursement Period\",I562=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J562=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I562=\"Disbursement Period\",'B.3 Profil splácení AWL'!I562=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I561=\"Starting Point\"),SUM($R$8:R562),AB561*($C$13/(12/(J562-J561))))))","v":"-"},"-",{"$f":"IF(AND(J562>=Disbursement_Period/2,J561<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I562=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J562=\"-\",\"-\",IF(AND(J562<=Disbursement_Period,SUM($M$7:M562)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I562=\"Disbursement Period\",I562=\"Starting Point\"),SUM($M$7:M562)>0),AB561*V562*AF562/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J562=\"-\",\"-\",IF(AND(I562=\"Repayment Period\",SUM($M$7:M562)>0),AB561*V562*AF562/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J562-J561=TRUE),\"-\",IF(I562=\"Repayment Period\",(J562-J561),IF(#REF!=TRUE,(J562-J561),(J562-J561)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL562<>\"-\",AL562>0),(#REF!+$W$3)*AL562,0)","v":0},{"$f":"IF(ISERROR(X562*AJ562),\"-\",IF(AND(SUM($M$7:M562)>0,L562<>0),X562*AJ562,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z562=0,Z562=\"-\"),0,IF(I562=\"Repayment Period\",AJ562*Z562,SUM($Z$7:Z562)*AL562))","v":0},null,0,{"$f":"IF(I562=\"Starting Point\",SUM($Z$8:Z562)*AL562,IF(I562=\"Repayment Period\",Z562*AJ562,0))","v":0},null,"-","-","-","-","-",555,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I563=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I563=\"Zero Point\",I563=\"Disbursement Period\",I563=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J563=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I563=\"Disbursement Period\",'B.3 Profil splácení AWL'!I563=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I562=\"Starting Point\"),SUM($R$8:R563),AB562*($C$13/(12/(J563-J562))))))","v":"-"},"-",{"$f":"IF(AND(J563>=Disbursement_Period/2,J562<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I563=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J563=\"-\",\"-\",IF(AND(J563<=Disbursement_Period,SUM($M$7:M563)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I563=\"Disbursement Period\",I563=\"Starting Point\"),SUM($M$7:M563)>0),AB562*V563*AF563/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J563=\"-\",\"-\",IF(AND(I563=\"Repayment Period\",SUM($M$7:M563)>0),AB562*V563*AF563/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J563-J562=TRUE),\"-\",IF(I563=\"Repayment Period\",(J563-J562),IF(#REF!=TRUE,(J563-J562),(J563-J562)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL563<>\"-\",AL563>0),(#REF!+$W$3)*AL563,0)","v":0},{"$f":"IF(ISERROR(X563*AJ563),\"-\",IF(AND(SUM($M$7:M563)>0,L563<>0),X563*AJ563,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z563=0,Z563=\"-\"),0,IF(I563=\"Repayment Period\",AJ563*Z563,SUM($Z$7:Z563)*AL563))","v":0},null,0,{"$f":"IF(I563=\"Starting Point\",SUM($Z$8:Z563)*AL563,IF(I563=\"Repayment Period\",Z563*AJ563,0))","v":0},null,"-","-","-","-","-",556,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I564=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I564=\"Zero Point\",I564=\"Disbursement Period\",I564=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J564=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I564=\"Disbursement Period\",'B.3 Profil splácení AWL'!I564=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I563=\"Starting Point\"),SUM($R$8:R564),AB563*($C$13/(12/(J564-J563))))))","v":"-"},"-",{"$f":"IF(AND(J564>=Disbursement_Period/2,J563<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I564=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J564=\"-\",\"-\",IF(AND(J564<=Disbursement_Period,SUM($M$7:M564)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I564=\"Disbursement Period\",I564=\"Starting Point\"),SUM($M$7:M564)>0),AB563*V564*AF564/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J564=\"-\",\"-\",IF(AND(I564=\"Repayment Period\",SUM($M$7:M564)>0),AB563*V564*AF564/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J564-J563=TRUE),\"-\",IF(I564=\"Repayment Period\",(J564-J563),IF(#REF!=TRUE,(J564-J563),(J564-J563)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL564<>\"-\",AL564>0),(#REF!+$W$3)*AL564,0)","v":0},{"$f":"IF(ISERROR(X564*AJ564),\"-\",IF(AND(SUM($M$7:M564)>0,L564<>0),X564*AJ564,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z564=0,Z564=\"-\"),0,IF(I564=\"Repayment Period\",AJ564*Z564,SUM($Z$7:Z564)*AL564))","v":0},null,0,{"$f":"IF(I564=\"Starting Point\",SUM($Z$8:Z564)*AL564,IF(I564=\"Repayment Period\",Z564*AJ564,0))","v":0},null,"-","-","-","-","-",557,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I565=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I565=\"Zero Point\",I565=\"Disbursement Period\",I565=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J565=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I565=\"Disbursement Period\",'B.3 Profil splácení AWL'!I565=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I564=\"Starting Point\"),SUM($R$8:R565),AB564*($C$13/(12/(J565-J564))))))","v":"-"},"-",{"$f":"IF(AND(J565>=Disbursement_Period/2,J564<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I565=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J565=\"-\",\"-\",IF(AND(J565<=Disbursement_Period,SUM($M$7:M565)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I565=\"Disbursement Period\",I565=\"Starting Point\"),SUM($M$7:M565)>0),AB564*V565*AF565/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J565=\"-\",\"-\",IF(AND(I565=\"Repayment Period\",SUM($M$7:M565)>0),AB564*V565*AF565/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J565-J564=TRUE),\"-\",IF(I565=\"Repayment Period\",(J565-J564),IF(#REF!=TRUE,(J565-J564),(J565-J564)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL565<>\"-\",AL565>0),(#REF!+$W$3)*AL565,0)","v":0},{"$f":"IF(ISERROR(X565*AJ565),\"-\",IF(AND(SUM($M$7:M565)>0,L565<>0),X565*AJ565,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z565=0,Z565=\"-\"),0,IF(I565=\"Repayment Period\",AJ565*Z565,SUM($Z$7:Z565)*AL565))","v":0},null,0,{"$f":"IF(I565=\"Starting Point\",SUM($Z$8:Z565)*AL565,IF(I565=\"Repayment Period\",Z565*AJ565,0))","v":0},null,"-","-","-","-","-",558,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I566=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I566=\"Zero Point\",I566=\"Disbursement Period\",I566=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J566=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I566=\"Disbursement Period\",'B.3 Profil splácení AWL'!I566=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I565=\"Starting Point\"),SUM($R$8:R566),AB565*($C$13/(12/(J566-J565))))))","v":"-"},"-",{"$f":"IF(AND(J566>=Disbursement_Period/2,J565<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I566=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J566=\"-\",\"-\",IF(AND(J566<=Disbursement_Period,SUM($M$7:M566)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I566=\"Disbursement Period\",I566=\"Starting Point\"),SUM($M$7:M566)>0),AB565*V566*AF566/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J566=\"-\",\"-\",IF(AND(I566=\"Repayment Period\",SUM($M$7:M566)>0),AB565*V566*AF566/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J566-J565=TRUE),\"-\",IF(I566=\"Repayment Period\",(J566-J565),IF(#REF!=TRUE,(J566-J565),(J566-J565)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL566<>\"-\",AL566>0),(#REF!+$W$3)*AL566,0)","v":0},{"$f":"IF(ISERROR(X566*AJ566),\"-\",IF(AND(SUM($M$7:M566)>0,L566<>0),X566*AJ566,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z566=0,Z566=\"-\"),0,IF(I566=\"Repayment Period\",AJ566*Z566,SUM($Z$7:Z566)*AL566))","v":0},null,0,{"$f":"IF(I566=\"Starting Point\",SUM($Z$8:Z566)*AL566,IF(I566=\"Repayment Period\",Z566*AJ566,0))","v":0},null,"-","-","-","-","-",559,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I567=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I567=\"Zero Point\",I567=\"Disbursement Period\",I567=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J567=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I567=\"Disbursement Period\",'B.3 Profil splácení AWL'!I567=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I566=\"Starting Point\"),SUM($R$8:R567),AB566*($C$13/(12/(J567-J566))))))","v":"-"},"-",{"$f":"IF(AND(J567>=Disbursement_Period/2,J566<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I567=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J567=\"-\",\"-\",IF(AND(J567<=Disbursement_Period,SUM($M$7:M567)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I567=\"Disbursement Period\",I567=\"Starting Point\"),SUM($M$7:M567)>0),AB566*V567*AF567/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J567=\"-\",\"-\",IF(AND(I567=\"Repayment Period\",SUM($M$7:M567)>0),AB566*V567*AF567/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J567-J566=TRUE),\"-\",IF(I567=\"Repayment Period\",(J567-J566),IF(#REF!=TRUE,(J567-J566),(J567-J566)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL567<>\"-\",AL567>0),(#REF!+$W$3)*AL567,0)","v":0},{"$f":"IF(ISERROR(X567*AJ567),\"-\",IF(AND(SUM($M$7:M567)>0,L567<>0),X567*AJ567,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z567=0,Z567=\"-\"),0,IF(I567=\"Repayment Period\",AJ567*Z567,SUM($Z$7:Z567)*AL567))","v":0},null,0,{"$f":"IF(I567=\"Starting Point\",SUM($Z$8:Z567)*AL567,IF(I567=\"Repayment Period\",Z567*AJ567,0))","v":0},null,"-","-","-","-","-",560,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I568=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I568=\"Zero Point\",I568=\"Disbursement Period\",I568=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J568=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I568=\"Disbursement Period\",'B.3 Profil splácení AWL'!I568=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I567=\"Starting Point\"),SUM($R$8:R568),AB567*($C$13/(12/(J568-J567))))))","v":"-"},"-",{"$f":"IF(AND(J568>=Disbursement_Period/2,J567<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I568=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J568=\"-\",\"-\",IF(AND(J568<=Disbursement_Period,SUM($M$7:M568)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I568=\"Disbursement Period\",I568=\"Starting Point\"),SUM($M$7:M568)>0),AB567*V568*AF568/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J568=\"-\",\"-\",IF(AND(I568=\"Repayment Period\",SUM($M$7:M568)>0),AB567*V568*AF568/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J568-J567=TRUE),\"-\",IF(I568=\"Repayment Period\",(J568-J567),IF(#REF!=TRUE,(J568-J567),(J568-J567)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL568<>\"-\",AL568>0),(#REF!+$W$3)*AL568,0)","v":0},{"$f":"IF(ISERROR(X568*AJ568),\"-\",IF(AND(SUM($M$7:M568)>0,L568<>0),X568*AJ568,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z568=0,Z568=\"-\"),0,IF(I568=\"Repayment Period\",AJ568*Z568,SUM($Z$7:Z568)*AL568))","v":0},null,0,{"$f":"IF(I568=\"Starting Point\",SUM($Z$8:Z568)*AL568,IF(I568=\"Repayment Period\",Z568*AJ568,0))","v":0},null,"-","-","-","-","-",561,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I569=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I569=\"Zero Point\",I569=\"Disbursement Period\",I569=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J569=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I569=\"Disbursement Period\",'B.3 Profil splácení AWL'!I569=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I568=\"Starting Point\"),SUM($R$8:R569),AB568*($C$13/(12/(J569-J568))))))","v":"-"},"-",{"$f":"IF(AND(J569>=Disbursement_Period/2,J568<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I569=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J569=\"-\",\"-\",IF(AND(J569<=Disbursement_Period,SUM($M$7:M569)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I569=\"Disbursement Period\",I569=\"Starting Point\"),SUM($M$7:M569)>0),AB568*V569*AF569/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J569=\"-\",\"-\",IF(AND(I569=\"Repayment Period\",SUM($M$7:M569)>0),AB568*V569*AF569/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J569-J568=TRUE),\"-\",IF(I569=\"Repayment Period\",(J569-J568),IF(#REF!=TRUE,(J569-J568),(J569-J568)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL569<>\"-\",AL569>0),(#REF!+$W$3)*AL569,0)","v":0},{"$f":"IF(ISERROR(X569*AJ569),\"-\",IF(AND(SUM($M$7:M569)>0,L569<>0),X569*AJ569,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z569=0,Z569=\"-\"),0,IF(I569=\"Repayment Period\",AJ569*Z569,SUM($Z$7:Z569)*AL569))","v":0},null,0,{"$f":"IF(I569=\"Starting Point\",SUM($Z$8:Z569)*AL569,IF(I569=\"Repayment Period\",Z569*AJ569,0))","v":0},null,"-","-","-","-","-",562,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I570=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I570=\"Zero Point\",I570=\"Disbursement Period\",I570=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J570=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I570=\"Disbursement Period\",'B.3 Profil splácení AWL'!I570=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I569=\"Starting Point\"),SUM($R$8:R570),AB569*($C$13/(12/(J570-J569))))))","v":"-"},"-",{"$f":"IF(AND(J570>=Disbursement_Period/2,J569<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I570=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J570=\"-\",\"-\",IF(AND(J570<=Disbursement_Period,SUM($M$7:M570)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I570=\"Disbursement Period\",I570=\"Starting Point\"),SUM($M$7:M570)>0),AB569*V570*AF570/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J570=\"-\",\"-\",IF(AND(I570=\"Repayment Period\",SUM($M$7:M570)>0),AB569*V570*AF570/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J570-J569=TRUE),\"-\",IF(I570=\"Repayment Period\",(J570-J569),IF(#REF!=TRUE,(J570-J569),(J570-J569)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL570<>\"-\",AL570>0),(#REF!+$W$3)*AL570,0)","v":0},{"$f":"IF(ISERROR(X570*AJ570),\"-\",IF(AND(SUM($M$7:M570)>0,L570<>0),X570*AJ570,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z570=0,Z570=\"-\"),0,IF(I570=\"Repayment Period\",AJ570*Z570,SUM($Z$7:Z570)*AL570))","v":0},null,0,{"$f":"IF(I570=\"Starting Point\",SUM($Z$8:Z570)*AL570,IF(I570=\"Repayment Period\",Z570*AJ570,0))","v":0},null,"-","-","-","-","-",563,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I571=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I571=\"Zero Point\",I571=\"Disbursement Period\",I571=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J571=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I571=\"Disbursement Period\",'B.3 Profil splácení AWL'!I571=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I570=\"Starting Point\"),SUM($R$8:R571),AB570*($C$13/(12/(J571-J570))))))","v":"-"},"-",{"$f":"IF(AND(J571>=Disbursement_Period/2,J570<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I571=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J571=\"-\",\"-\",IF(AND(J571<=Disbursement_Period,SUM($M$7:M571)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I571=\"Disbursement Period\",I571=\"Starting Point\"),SUM($M$7:M571)>0),AB570*V571*AF571/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J571=\"-\",\"-\",IF(AND(I571=\"Repayment Period\",SUM($M$7:M571)>0),AB570*V571*AF571/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J571-J570=TRUE),\"-\",IF(I571=\"Repayment Period\",(J571-J570),IF(#REF!=TRUE,(J571-J570),(J571-J570)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL571<>\"-\",AL571>0),(#REF!+$W$3)*AL571,0)","v":0},{"$f":"IF(ISERROR(X571*AJ571),\"-\",IF(AND(SUM($M$7:M571)>0,L571<>0),X571*AJ571,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z571=0,Z571=\"-\"),0,IF(I571=\"Repayment Period\",AJ571*Z571,SUM($Z$7:Z571)*AL571))","v":0},null,0,{"$f":"IF(I571=\"Starting Point\",SUM($Z$8:Z571)*AL571,IF(I571=\"Repayment Period\",Z571*AJ571,0))","v":0},null,"-","-","-","-","-",564,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I572=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I572=\"Zero Point\",I572=\"Disbursement Period\",I572=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J572=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I572=\"Disbursement Period\",'B.3 Profil splácení AWL'!I572=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I571=\"Starting Point\"),SUM($R$8:R572),AB571*($C$13/(12/(J572-J571))))))","v":"-"},"-",{"$f":"IF(AND(J572>=Disbursement_Period/2,J571<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I572=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J572=\"-\",\"-\",IF(AND(J572<=Disbursement_Period,SUM($M$7:M572)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I572=\"Disbursement Period\",I572=\"Starting Point\"),SUM($M$7:M572)>0),AB571*V572*AF572/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J572=\"-\",\"-\",IF(AND(I572=\"Repayment Period\",SUM($M$7:M572)>0),AB571*V572*AF572/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J572-J571=TRUE),\"-\",IF(I572=\"Repayment Period\",(J572-J571),IF(#REF!=TRUE,(J572-J571),(J572-J571)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL572<>\"-\",AL572>0),(#REF!+$W$3)*AL572,0)","v":0},{"$f":"IF(ISERROR(X572*AJ572),\"-\",IF(AND(SUM($M$7:M572)>0,L572<>0),X572*AJ572,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z572=0,Z572=\"-\"),0,IF(I572=\"Repayment Period\",AJ572*Z572,SUM($Z$7:Z572)*AL572))","v":0},null,0,{"$f":"IF(I572=\"Starting Point\",SUM($Z$8:Z572)*AL572,IF(I572=\"Repayment Period\",Z572*AJ572,0))","v":0},null,"-","-","-","-","-",565,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I573=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I573=\"Zero Point\",I573=\"Disbursement Period\",I573=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J573=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I573=\"Disbursement Period\",'B.3 Profil splácení AWL'!I573=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I572=\"Starting Point\"),SUM($R$8:R573),AB572*($C$13/(12/(J573-J572))))))","v":"-"},"-",{"$f":"IF(AND(J573>=Disbursement_Period/2,J572<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I573=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J573=\"-\",\"-\",IF(AND(J573<=Disbursement_Period,SUM($M$7:M573)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I573=\"Disbursement Period\",I573=\"Starting Point\"),SUM($M$7:M573)>0),AB572*V573*AF573/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J573=\"-\",\"-\",IF(AND(I573=\"Repayment Period\",SUM($M$7:M573)>0),AB572*V573*AF573/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J573-J572=TRUE),\"-\",IF(I573=\"Repayment Period\",(J573-J572),IF(#REF!=TRUE,(J573-J572),(J573-J572)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL573<>\"-\",AL573>0),(#REF!+$W$3)*AL573,0)","v":0},{"$f":"IF(ISERROR(X573*AJ573),\"-\",IF(AND(SUM($M$7:M573)>0,L573<>0),X573*AJ573,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z573=0,Z573=\"-\"),0,IF(I573=\"Repayment Period\",AJ573*Z573,SUM($Z$7:Z573)*AL573))","v":0},null,0,{"$f":"IF(I573=\"Starting Point\",SUM($Z$8:Z573)*AL573,IF(I573=\"Repayment Period\",Z573*AJ573,0))","v":0},null,"-","-","-","-","-",566,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I574=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I574=\"Zero Point\",I574=\"Disbursement Period\",I574=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J574=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I574=\"Disbursement Period\",'B.3 Profil splácení AWL'!I574=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I573=\"Starting Point\"),SUM($R$8:R574),AB573*($C$13/(12/(J574-J573))))))","v":"-"},"-",{"$f":"IF(AND(J574>=Disbursement_Period/2,J573<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I574=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J574=\"-\",\"-\",IF(AND(J574<=Disbursement_Period,SUM($M$7:M574)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I574=\"Disbursement Period\",I574=\"Starting Point\"),SUM($M$7:M574)>0),AB573*V574*AF574/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J574=\"-\",\"-\",IF(AND(I574=\"Repayment Period\",SUM($M$7:M574)>0),AB573*V574*AF574/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J574-J573=TRUE),\"-\",IF(I574=\"Repayment Period\",(J574-J573),IF(#REF!=TRUE,(J574-J573),(J574-J573)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL574<>\"-\",AL574>0),(#REF!+$W$3)*AL574,0)","v":0},{"$f":"IF(ISERROR(X574*AJ574),\"-\",IF(AND(SUM($M$7:M574)>0,L574<>0),X574*AJ574,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z574=0,Z574=\"-\"),0,IF(I574=\"Repayment Period\",AJ574*Z574,SUM($Z$7:Z574)*AL574))","v":0},null,0,{"$f":"IF(I574=\"Starting Point\",SUM($Z$8:Z574)*AL574,IF(I574=\"Repayment Period\",Z574*AJ574,0))","v":0},null,"-","-","-","-","-",567,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I575=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I575=\"Zero Point\",I575=\"Disbursement Period\",I575=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J575=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I575=\"Disbursement Period\",'B.3 Profil splácení AWL'!I575=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I574=\"Starting Point\"),SUM($R$8:R575),AB574*($C$13/(12/(J575-J574))))))","v":"-"},"-",{"$f":"IF(AND(J575>=Disbursement_Period/2,J574<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I575=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J575=\"-\",\"-\",IF(AND(J575<=Disbursement_Period,SUM($M$7:M575)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I575=\"Disbursement Period\",I575=\"Starting Point\"),SUM($M$7:M575)>0),AB574*V575*AF575/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J575=\"-\",\"-\",IF(AND(I575=\"Repayment Period\",SUM($M$7:M575)>0),AB574*V575*AF575/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J575-J574=TRUE),\"-\",IF(I575=\"Repayment Period\",(J575-J574),IF(#REF!=TRUE,(J575-J574),(J575-J574)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL575<>\"-\",AL575>0),(#REF!+$W$3)*AL575,0)","v":0},{"$f":"IF(ISERROR(X575*AJ575),\"-\",IF(AND(SUM($M$7:M575)>0,L575<>0),X575*AJ575,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z575=0,Z575=\"-\"),0,IF(I575=\"Repayment Period\",AJ575*Z575,SUM($Z$7:Z575)*AL575))","v":0},null,0,{"$f":"IF(I575=\"Starting Point\",SUM($Z$8:Z575)*AL575,IF(I575=\"Repayment Period\",Z575*AJ575,0))","v":0},null,"-","-","-","-","-",568,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I576=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I576=\"Zero Point\",I576=\"Disbursement Period\",I576=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J576=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I576=\"Disbursement Period\",'B.3 Profil splácení AWL'!I576=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I575=\"Starting Point\"),SUM($R$8:R576),AB575*($C$13/(12/(J576-J575))))))","v":"-"},"-",{"$f":"IF(AND(J576>=Disbursement_Period/2,J575<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I576=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J576=\"-\",\"-\",IF(AND(J576<=Disbursement_Period,SUM($M$7:M576)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I576=\"Disbursement Period\",I576=\"Starting Point\"),SUM($M$7:M576)>0),AB575*V576*AF576/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J576=\"-\",\"-\",IF(AND(I576=\"Repayment Period\",SUM($M$7:M576)>0),AB575*V576*AF576/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J576-J575=TRUE),\"-\",IF(I576=\"Repayment Period\",(J576-J575),IF(#REF!=TRUE,(J576-J575),(J576-J575)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL576<>\"-\",AL576>0),(#REF!+$W$3)*AL576,0)","v":0},{"$f":"IF(ISERROR(X576*AJ576),\"-\",IF(AND(SUM($M$7:M576)>0,L576<>0),X576*AJ576,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z576=0,Z576=\"-\"),0,IF(I576=\"Repayment Period\",AJ576*Z576,SUM($Z$7:Z576)*AL576))","v":0},null,0,{"$f":"IF(I576=\"Starting Point\",SUM($Z$8:Z576)*AL576,IF(I576=\"Repayment Period\",Z576*AJ576,0))","v":0},null,"-","-","-","-","-",569,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I577=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I577=\"Zero Point\",I577=\"Disbursement Period\",I577=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J577=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I577=\"Disbursement Period\",'B.3 Profil splácení AWL'!I577=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I576=\"Starting Point\"),SUM($R$8:R577),AB576*($C$13/(12/(J577-J576))))))","v":"-"},"-",{"$f":"IF(AND(J577>=Disbursement_Period/2,J576<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I577=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J577=\"-\",\"-\",IF(AND(J577<=Disbursement_Period,SUM($M$7:M577)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I577=\"Disbursement Period\",I577=\"Starting Point\"),SUM($M$7:M577)>0),AB576*V577*AF577/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J577=\"-\",\"-\",IF(AND(I577=\"Repayment Period\",SUM($M$7:M577)>0),AB576*V577*AF577/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J577-J576=TRUE),\"-\",IF(I577=\"Repayment Period\",(J577-J576),IF(#REF!=TRUE,(J577-J576),(J577-J576)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL577<>\"-\",AL577>0),(#REF!+$W$3)*AL577,0)","v":0},{"$f":"IF(ISERROR(X577*AJ577),\"-\",IF(AND(SUM($M$7:M577)>0,L577<>0),X577*AJ577,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z577=0,Z577=\"-\"),0,IF(I577=\"Repayment Period\",AJ577*Z577,SUM($Z$7:Z577)*AL577))","v":0},null,0,{"$f":"IF(I577=\"Starting Point\",SUM($Z$8:Z577)*AL577,IF(I577=\"Repayment Period\",Z577*AJ577,0))","v":0},null,"-","-","-","-","-",570,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I578=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I578=\"Zero Point\",I578=\"Disbursement Period\",I578=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J578=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I578=\"Disbursement Period\",'B.3 Profil splácení AWL'!I578=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I577=\"Starting Point\"),SUM($R$8:R578),AB577*($C$13/(12/(J578-J577))))))","v":"-"},"-",{"$f":"IF(AND(J578>=Disbursement_Period/2,J577<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I578=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J578=\"-\",\"-\",IF(AND(J578<=Disbursement_Period,SUM($M$7:M578)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I578=\"Disbursement Period\",I578=\"Starting Point\"),SUM($M$7:M578)>0),AB577*V578*AF578/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J578=\"-\",\"-\",IF(AND(I578=\"Repayment Period\",SUM($M$7:M578)>0),AB577*V578*AF578/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J578-J577=TRUE),\"-\",IF(I578=\"Repayment Period\",(J578-J577),IF(#REF!=TRUE,(J578-J577),(J578-J577)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL578<>\"-\",AL578>0),(#REF!+$W$3)*AL578,0)","v":0},{"$f":"IF(ISERROR(X578*AJ578),\"-\",IF(AND(SUM($M$7:M578)>0,L578<>0),X578*AJ578,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z578=0,Z578=\"-\"),0,IF(I578=\"Repayment Period\",AJ578*Z578,SUM($Z$7:Z578)*AL578))","v":0},null,0,{"$f":"IF(I578=\"Starting Point\",SUM($Z$8:Z578)*AL578,IF(I578=\"Repayment Period\",Z578*AJ578,0))","v":0},null,"-","-","-","-","-",571,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I579=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I579=\"Zero Point\",I579=\"Disbursement Period\",I579=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J579=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I579=\"Disbursement Period\",'B.3 Profil splácení AWL'!I579=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I578=\"Starting Point\"),SUM($R$8:R579),AB578*($C$13/(12/(J579-J578))))))","v":"-"},"-",{"$f":"IF(AND(J579>=Disbursement_Period/2,J578<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I579=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J579=\"-\",\"-\",IF(AND(J579<=Disbursement_Period,SUM($M$7:M579)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I579=\"Disbursement Period\",I579=\"Starting Point\"),SUM($M$7:M579)>0),AB578*V579*AF579/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J579=\"-\",\"-\",IF(AND(I579=\"Repayment Period\",SUM($M$7:M579)>0),AB578*V579*AF579/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J579-J578=TRUE),\"-\",IF(I579=\"Repayment Period\",(J579-J578),IF(#REF!=TRUE,(J579-J578),(J579-J578)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL579<>\"-\",AL579>0),(#REF!+$W$3)*AL579,0)","v":0},{"$f":"IF(ISERROR(X579*AJ579),\"-\",IF(AND(SUM($M$7:M579)>0,L579<>0),X579*AJ579,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z579=0,Z579=\"-\"),0,IF(I579=\"Repayment Period\",AJ579*Z579,SUM($Z$7:Z579)*AL579))","v":0},null,0,{"$f":"IF(I579=\"Starting Point\",SUM($Z$8:Z579)*AL579,IF(I579=\"Repayment Period\",Z579*AJ579,0))","v":0},null,"-","-","-","-","-",572,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I580=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I580=\"Zero Point\",I580=\"Disbursement Period\",I580=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J580=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I580=\"Disbursement Period\",'B.3 Profil splácení AWL'!I580=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I579=\"Starting Point\"),SUM($R$8:R580),AB579*($C$13/(12/(J580-J579))))))","v":"-"},"-",{"$f":"IF(AND(J580>=Disbursement_Period/2,J579<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I580=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J580=\"-\",\"-\",IF(AND(J580<=Disbursement_Period,SUM($M$7:M580)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I580=\"Disbursement Period\",I580=\"Starting Point\"),SUM($M$7:M580)>0),AB579*V580*AF580/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J580=\"-\",\"-\",IF(AND(I580=\"Repayment Period\",SUM($M$7:M580)>0),AB579*V580*AF580/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J580-J579=TRUE),\"-\",IF(I580=\"Repayment Period\",(J580-J579),IF(#REF!=TRUE,(J580-J579),(J580-J579)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL580<>\"-\",AL580>0),(#REF!+$W$3)*AL580,0)","v":0},{"$f":"IF(ISERROR(X580*AJ580),\"-\",IF(AND(SUM($M$7:M580)>0,L580<>0),X580*AJ580,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z580=0,Z580=\"-\"),0,IF(I580=\"Repayment Period\",AJ580*Z580,SUM($Z$7:Z580)*AL580))","v":0},null,0,{"$f":"IF(I580=\"Starting Point\",SUM($Z$8:Z580)*AL580,IF(I580=\"Repayment Period\",Z580*AJ580,0))","v":0},null,"-","-","-","-","-",573,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I581=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I581=\"Zero Point\",I581=\"Disbursement Period\",I581=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J581=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I581=\"Disbursement Period\",'B.3 Profil splácení AWL'!I581=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I580=\"Starting Point\"),SUM($R$8:R581),AB580*($C$13/(12/(J581-J580))))))","v":"-"},"-",{"$f":"IF(AND(J581>=Disbursement_Period/2,J580<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I581=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J581=\"-\",\"-\",IF(AND(J581<=Disbursement_Period,SUM($M$7:M581)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I581=\"Disbursement Period\",I581=\"Starting Point\"),SUM($M$7:M581)>0),AB580*V581*AF581/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J581=\"-\",\"-\",IF(AND(I581=\"Repayment Period\",SUM($M$7:M581)>0),AB580*V581*AF581/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J581-J580=TRUE),\"-\",IF(I581=\"Repayment Period\",(J581-J580),IF(#REF!=TRUE,(J581-J580),(J581-J580)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL581<>\"-\",AL581>0),(#REF!+$W$3)*AL581,0)","v":0},{"$f":"IF(ISERROR(X581*AJ581),\"-\",IF(AND(SUM($M$7:M581)>0,L581<>0),X581*AJ581,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z581=0,Z581=\"-\"),0,IF(I581=\"Repayment Period\",AJ581*Z581,SUM($Z$7:Z581)*AL581))","v":0},null,0,{"$f":"IF(I581=\"Starting Point\",SUM($Z$8:Z581)*AL581,IF(I581=\"Repayment Period\",Z581*AJ581,0))","v":0},null,"-","-","-","-","-",574,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I582=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I582=\"Zero Point\",I582=\"Disbursement Period\",I582=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J582=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I582=\"Disbursement Period\",'B.3 Profil splácení AWL'!I582=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I581=\"Starting Point\"),SUM($R$8:R582),AB581*($C$13/(12/(J582-J581))))))","v":"-"},"-",{"$f":"IF(AND(J582>=Disbursement_Period/2,J581<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I582=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J582=\"-\",\"-\",IF(AND(J582<=Disbursement_Period,SUM($M$7:M582)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I582=\"Disbursement Period\",I582=\"Starting Point\"),SUM($M$7:M582)>0),AB581*V582*AF582/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J582=\"-\",\"-\",IF(AND(I582=\"Repayment Period\",SUM($M$7:M582)>0),AB581*V582*AF582/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J582-J581=TRUE),\"-\",IF(I582=\"Repayment Period\",(J582-J581),IF(#REF!=TRUE,(J582-J581),(J582-J581)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL582<>\"-\",AL582>0),(#REF!+$W$3)*AL582,0)","v":0},{"$f":"IF(ISERROR(X582*AJ582),\"-\",IF(AND(SUM($M$7:M582)>0,L582<>0),X582*AJ582,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z582=0,Z582=\"-\"),0,IF(I582=\"Repayment Period\",AJ582*Z582,SUM($Z$7:Z582)*AL582))","v":0},null,0,{"$f":"IF(I582=\"Starting Point\",SUM($Z$8:Z582)*AL582,IF(I582=\"Repayment Period\",Z582*AJ582,0))","v":0},null,"-","-","-","-","-",575,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I583=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I583=\"Zero Point\",I583=\"Disbursement Period\",I583=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L583>0,L583<>\"-\"),PPMT(($C$13)/(12/AF583),L583,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J583=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I583=\"Disbursement Period\",'B.3 Profil splácení AWL'!I583=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I582=\"Starting Point\"),SUM($R$8:R583),AB582*($C$13/(12/(J583-J582))))))","v":"-"},"-",{"$f":"IF(AND(J583>=Disbursement_Period/2,J582<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I583=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J583=\"-\",\"-\",IF(AND(J583<=Disbursement_Period,SUM($M$7:M583)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I583=\"Disbursement Period\",I583=\"Starting Point\"),SUM($M$7:M583)>0),AB582*V583*AF583/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J583=\"-\",\"-\",IF(AND(I583=\"Repayment Period\",SUM($M$7:M583)>0),AB582*V583*AF583/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M583+AA583),AA583,-M583+T583+W583+X583)","v":0},{"$f":"IF(OR(J583=0,J583=\"-\"),0,AD582+(Q583*(J583-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J583-J582=TRUE),\"-\",IF(I583=\"Repayment Period\",(J583-J582),IF(#REF!=TRUE,(J583-J582),(J583-J582)/2)))","v":"-"},{"$f":"IF(ISERROR(AB582*AF583=TRUE),\"-\",AB582*AF583)","v":"-"},null,null,"-",{"$f":"IF(OR(L583=0,L583=\"-\",ISERROR($AB582*$AJ583=TRUE)),\"-\",$AB582*$AJ583)","v":"-"},{"$f":"IF(I583=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL583<>\"-\",AL583>0),(#REF!+$W$3)*AL583,0)","v":0},{"$f":"IF(ISERROR(X583*AJ583),\"-\",IF(AND(SUM($M$7:M583)>0,L583<>0),X583*AJ583,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z583=0,Z583=\"-\"),0,IF(I583=\"Repayment Period\",AJ583*Z583,SUM($Z$7:Z583)*AL583))","v":0},null,{"$f":"IF(I583<>\"Repayment Period\",AL583,AJ583)","v":0},{"$f":"IF(I583=\"Starting Point\",SUM($Z$8:Z583)*AL583,IF(I583=\"Repayment Period\",Z583*AJ583,0))","v":0},null,{"$f":"AJ583","v":"-"},{"$f":"IF(ISERROR(AU583*M583)=TRUE,\"-\",AU583*M583)","v":"-"},{"$f":"IF(ISERROR(AU583*Q583)=TRUE,\"-\",AU583*Q583)","v":"-"},{"$f":"IF(ISERROR(AU583*S583)=TRUE,\"-\",AU583*S583)","v":"-"},{"$f":"IF(ISERROR(AU583*AA583)=TRUE,\"-\",AU583*AA583)","v":"-"},576,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J584=Disbursement_Period,\"Starting Point\",IF(J584<Disbursement_Period,\"Disbursement Period\",IF(AND(J584>Disbursement_Period,J584<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J583<>\"-\",$C$8=\"Non-Standard\"),IF(J583+1<Disbursement_Period,J583+1,IF(AND(J583+$E$8>=Disbursement_Period,J583<$C$9+Disbursement_Period),VLOOKUP(L584,$AZ$7:$BA$1006,2),\"-\")),IF(J583<>\"-\",IF(J583+1<Disbursement_Period,J583+1,IF(AND(J583+1>=Disbursement_Period,J583<($C$9+$C$10)),Disbursement_Period+$E$8*(L584),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J583=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J583+$G$10<$BA$8,J583+$G$10>$C$9+$C$10),0,IF(AND(J583+$G$10>=$BA$8,J583+$G$10<=$C$9+$C$10),IF(MATCH(J583+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J583+$G$10,$BA$8:$BA$1003,1)>1,L583+1,0)),0)),IF(OR(J583+$G$10<$C$10+$G$10,J583+$G$10>$C$9+$C$10),0,IF(L583=\"-\",1,L583+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I584=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I584=\"Zero Point\",I584=\"Disbursement Period\",I584=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M584+N583),\"\",M584+N583)","v":""},"-",{"$f":"IF(O584<>\"-\",P583+(O584*(J584-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L584<>\"-\",J584>Disbursement_Period,J584<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J584>Disbursement_Period,J584<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J584,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J584>Disbursement_Period,J584<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF584),L584,$E$13,$C$7*-1),IF(J584<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB583*($C$13/(12/(J584-J583)))),\"-\",AB583*($C$13/(12/(J584-J583))))","v":"-"},{"$f":"IF(J584=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I584=\"Disbursement Period\",'B.3 Profil splácení AWL'!I584=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I583=\"Starting Point\"),SUM($R$8:R584),AB583*($C$13/(12/(J584-J583))))))","v":"-"},{"$f":"IF(J584=\"-\",\"-\",Q584+S584)","v":"-"},{"$f":"IF(AND(J584>=Disbursement_Period/2,J583<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I584=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J584=\"-\",\"-\",IF(AND(J584<=Disbursement_Period,SUM($M$7:M584)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I584=\"Disbursement Period\",I584=\"Starting Point\"),SUM($M$7:M584)>0),AB583*V584*AF584/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J584=\"-\",\"-\",IF(AND(I584=\"Repayment Period\",SUM($M$7:M584)>0),AB583*V584*AF584/12,0))","v":"-"},{"$f":"IF(J584=\"-\",\"\",U584+W584+X584)","v":""},{"$f":"IF(J584=\"-\",\"-\",IF(T584=0,0,AB583*$C$22*AF584/12))","v":"-"},0,{"$f":"IF(J584=\"-\",\"-\",IF(ISERROR(AB583+M584-Q584)<>TRUE,AB583+M584-Q584,IF(ISERROR(AB583+M584)<>TRUE,AB583+M584,AB583-Q584)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J584-J583=TRUE),\"-\",IF(I584=\"Repayment Period\",(J584-J583),IF(#REF!=TRUE,(J584-J583),(J584-J583)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J584/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J584/12))","v":"-"},"-",0,{"$f":"IF(AND(AL584<>\"-\",AL584>0),(#REF!+$W$3)*AL584,0)","v":0},{"$f":"IF(ISERROR(X584*AJ584),\"-\",IF(AND(SUM($M$7:M584)>0,L584<>0),X584*AJ584,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z584=0,Z584=\"-\"),0,IF(I584=\"Repayment Period\",AJ584*Z584,SUM($Z$7:Z584)*AL584))","v":0},null,0,{"$f":"IF(I584=\"Starting Point\",SUM($Z$8:Z584)*AL584,IF(I584=\"Repayment Period\",Z584*AJ584,0))","v":0},null,"-","-","-","-","-",577,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA584<>\"-\",\"← Input!\",IF(AND(BA584=\"-\",OR(BC584<>\"\",BC584<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J585=\"-\",\"-\",MONATSENDE($K$7,J585))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I585=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I585=\"Zero Point\",I585=\"Disbursement Period\",I585=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J585=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I585=\"Disbursement Period\",'B.3 Profil splácení AWL'!I585=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I584=\"Starting Point\"),SUM($R$8:R585),AB584*($C$13/(12/(J585-J584))))))","v":"-"},"-",{"$f":"IF(AND(J585>=Disbursement_Period/2,J584<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I585=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J585=\"-\",\"-\",IF(AND(J585<=Disbursement_Period,SUM($M$7:M585)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I585=\"Disbursement Period\",I585=\"Starting Point\"),SUM($M$7:M585)>0),AB584*V585*AF585/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J585=\"-\",\"-\",IF(AND(I585=\"Repayment Period\",SUM($M$7:M585)>0),AB584*V585*AF585/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q585+S585+Y585)=TRUE,0,Q585+S585+Z585)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J585-J584=TRUE),\"-\",IF(I585=\"Repayment Period\",(J585-J584),IF(#REF!=TRUE,(J585-J584),(J585-J584)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL585<>\"-\",AL585>0),(#REF!+$W$3)*AL585,0)","v":0},{"$f":"IF(ISERROR(X585*AJ585),\"-\",IF(AND(SUM($M$7:M585)>0,L585<>0),X585*AJ585,\"-\"))","v":"-"},{"$f":"SUM(AM585:AN585)","v":0},{"$f":"IF(OR(Z585=0,Z585=\"-\"),0,IF(I585=\"Repayment Period\",AJ585*Z585,SUM($Z$7:Z585)*AL585))","v":0},null,0,{"$f":"IF(I585=\"Starting Point\",SUM($Z$8:Z585)*AL585,IF(I585=\"Repayment Period\",Z585*AJ585,0))","v":0},null,"-","-","-","-","-",578,{"$f":"IF(OR(BA584=\"-\",BA584>=$C$9+$C$10),\"-\",IF(AND(BA584<$C$9+$C$10,BA584+$G$10>$C$9+$C$10),$C$9+$C$10,BA584+$G$10))","v":"-"},null,{"$f":"IF(BB585=\"-\",\"-\",BB585/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I586=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I586=\"Zero Point\",I586=\"Disbursement Period\",I586=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J586=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I586=\"Disbursement Period\",'B.3 Profil splácení AWL'!I586=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I585=\"Starting Point\"),SUM($R$8:R586),AB585*($C$13/(12/(J586-J585))))))","v":"-"},"-",{"$f":"IF(AND(J586>=Disbursement_Period/2,J585<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I586=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J586=\"-\",\"-\",IF(AND(J586<=Disbursement_Period,SUM($M$7:M586)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I586=\"Disbursement Period\",I586=\"Starting Point\"),SUM($M$7:M586)>0),AB585*V586*AF586/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J586=\"-\",\"-\",IF(AND(I586=\"Repayment Period\",SUM($M$7:M586)>0),AB585*V586*AF586/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J586-J585=TRUE),\"-\",IF(I586=\"Repayment Period\",(J586-J585),IF(#REF!=TRUE,(J586-J585),(J586-J585)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL586<>\"-\",AL586>0),(#REF!+$W$3)*AL586,0)","v":0},{"$f":"IF(ISERROR(X586*AJ586),\"-\",IF(AND(SUM($M$7:M586)>0,L586<>0),X586*AJ586,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z586=0,Z586=\"-\"),0,IF(I586=\"Repayment Period\",AJ586*Z586,SUM($Z$7:Z586)*AL586))","v":0},null,0,{"$f":"IF(I586=\"Starting Point\",SUM($Z$8:Z586)*AL586,IF(I586=\"Repayment Period\",Z586*AJ586,0))","v":0},null,"-","-","-","-","-",579,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I587=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I587=\"Zero Point\",I587=\"Disbursement Period\",I587=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J587=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I587=\"Disbursement Period\",'B.3 Profil splácení AWL'!I587=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I586=\"Starting Point\"),SUM($R$8:R587),AB586*($C$13/(12/(J587-J586))))))","v":"-"},"-",{"$f":"IF(AND(J587>=Disbursement_Period/2,J586<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I587=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J587=\"-\",\"-\",IF(AND(J587<=Disbursement_Period,SUM($M$7:M587)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I587=\"Disbursement Period\",I587=\"Starting Point\"),SUM($M$7:M587)>0),AB586*V587*AF587/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J587=\"-\",\"-\",IF(AND(I587=\"Repayment Period\",SUM($M$7:M587)>0),AB586*V587*AF587/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J587-J586=TRUE),\"-\",IF(I587=\"Repayment Period\",(J587-J586),IF(#REF!=TRUE,(J587-J586),(J587-J586)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL587<>\"-\",AL587>0),(#REF!+$W$3)*AL587,0)","v":0},{"$f":"IF(ISERROR(X587*AJ587),\"-\",IF(AND(SUM($M$7:M587)>0,L587<>0),X587*AJ587,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z587=0,Z587=\"-\"),0,IF(I587=\"Repayment Period\",AJ587*Z587,SUM($Z$7:Z587)*AL587))","v":0},null,0,{"$f":"IF(I587=\"Starting Point\",SUM($Z$8:Z587)*AL587,IF(I587=\"Repayment Period\",Z587*AJ587,0))","v":0},null,"-","-","-","-","-",580,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I588=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I588=\"Zero Point\",I588=\"Disbursement Period\",I588=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J588=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I588=\"Disbursement Period\",'B.3 Profil splácení AWL'!I588=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I587=\"Starting Point\"),SUM($R$8:R588),AB587*($C$13/(12/(J588-J587))))))","v":"-"},"-",{"$f":"IF(AND(J588>=Disbursement_Period/2,J587<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I588=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J588=\"-\",\"-\",IF(AND(J588<=Disbursement_Period,SUM($M$7:M588)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I588=\"Disbursement Period\",I588=\"Starting Point\"),SUM($M$7:M588)>0),AB587*V588*AF588/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J588=\"-\",\"-\",IF(AND(I588=\"Repayment Period\",SUM($M$7:M588)>0),AB587*V588*AF588/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J588-J587=TRUE),\"-\",IF(I588=\"Repayment Period\",(J588-J587),IF(#REF!=TRUE,(J588-J587),(J588-J587)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL588<>\"-\",AL588>0),(#REF!+$W$3)*AL588,0)","v":0},{"$f":"IF(ISERROR(X588*AJ588),\"-\",IF(AND(SUM($M$7:M588)>0,L588<>0),X588*AJ588,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z588=0,Z588=\"-\"),0,IF(I588=\"Repayment Period\",AJ588*Z588,SUM($Z$7:Z588)*AL588))","v":0},null,0,{"$f":"IF(I588=\"Starting Point\",SUM($Z$8:Z588)*AL588,IF(I588=\"Repayment Period\",Z588*AJ588,0))","v":0},null,"-","-","-","-","-",581,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I589=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I589=\"Zero Point\",I589=\"Disbursement Period\",I589=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J589=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I589=\"Disbursement Period\",'B.3 Profil splácení AWL'!I589=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I588=\"Starting Point\"),SUM($R$8:R589),AB588*($C$13/(12/(J589-J588))))))","v":"-"},"-",{"$f":"IF(AND(J589>=Disbursement_Period/2,J588<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I589=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J589=\"-\",\"-\",IF(AND(J589<=Disbursement_Period,SUM($M$7:M589)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I589=\"Disbursement Period\",I589=\"Starting Point\"),SUM($M$7:M589)>0),AB588*V589*AF589/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J589=\"-\",\"-\",IF(AND(I589=\"Repayment Period\",SUM($M$7:M589)>0),AB588*V589*AF589/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J589-J588=TRUE),\"-\",IF(I589=\"Repayment Period\",(J589-J588),IF(#REF!=TRUE,(J589-J588),(J589-J588)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL589<>\"-\",AL589>0),(#REF!+$W$3)*AL589,0)","v":0},{"$f":"IF(ISERROR(X589*AJ589),\"-\",IF(AND(SUM($M$7:M589)>0,L589<>0),X589*AJ589,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z589=0,Z589=\"-\"),0,IF(I589=\"Repayment Period\",AJ589*Z589,SUM($Z$7:Z589)*AL589))","v":0},null,0,{"$f":"IF(I589=\"Starting Point\",SUM($Z$8:Z589)*AL589,IF(I589=\"Repayment Period\",Z589*AJ589,0))","v":0},null,"-","-","-","-","-",582,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I590=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I590=\"Zero Point\",I590=\"Disbursement Period\",I590=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J590=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I590=\"Disbursement Period\",'B.3 Profil splácení AWL'!I590=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I589=\"Starting Point\"),SUM($R$8:R590),AB589*($C$13/(12/(J590-J589))))))","v":"-"},"-",{"$f":"IF(AND(J590>=Disbursement_Period/2,J589<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I590=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J590=\"-\",\"-\",IF(AND(J590<=Disbursement_Period,SUM($M$7:M590)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I590=\"Disbursement Period\",I590=\"Starting Point\"),SUM($M$7:M590)>0),AB589*V590*AF590/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J590=\"-\",\"-\",IF(AND(I590=\"Repayment Period\",SUM($M$7:M590)>0),AB589*V590*AF590/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J590-J589=TRUE),\"-\",IF(I590=\"Repayment Period\",(J590-J589),IF(#REF!=TRUE,(J590-J589),(J590-J589)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL590<>\"-\",AL590>0),(#REF!+$W$3)*AL590,0)","v":0},{"$f":"IF(ISERROR(X590*AJ590),\"-\",IF(AND(SUM($M$7:M590)>0,L590<>0),X590*AJ590,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z590=0,Z590=\"-\"),0,IF(I590=\"Repayment Period\",AJ590*Z590,SUM($Z$7:Z590)*AL590))","v":0},null,0,{"$f":"IF(I590=\"Starting Point\",SUM($Z$8:Z590)*AL590,IF(I590=\"Repayment Period\",Z590*AJ590,0))","v":0},null,"-","-","-","-","-",583,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I591=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I591=\"Zero Point\",I591=\"Disbursement Period\",I591=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J591=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I591=\"Disbursement Period\",'B.3 Profil splácení AWL'!I591=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I590=\"Starting Point\"),SUM($R$8:R591),AB590*($C$13/(12/(J591-J590))))))","v":"-"},"-",{"$f":"IF(AND(J591>=Disbursement_Period/2,J590<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I591=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J591=\"-\",\"-\",IF(AND(J591<=Disbursement_Period,SUM($M$7:M591)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I591=\"Disbursement Period\",I591=\"Starting Point\"),SUM($M$7:M591)>0),AB590*V591*AF591/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J591=\"-\",\"-\",IF(AND(I591=\"Repayment Period\",SUM($M$7:M591)>0),AB590*V591*AF591/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J591-J590=TRUE),\"-\",IF(I591=\"Repayment Period\",(J591-J590),IF(#REF!=TRUE,(J591-J590),(J591-J590)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL591<>\"-\",AL591>0),(#REF!+$W$3)*AL591,0)","v":0},{"$f":"IF(ISERROR(X591*AJ591),\"-\",IF(AND(SUM($M$7:M591)>0,L591<>0),X591*AJ591,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z591=0,Z591=\"-\"),0,IF(I591=\"Repayment Period\",AJ591*Z591,SUM($Z$7:Z591)*AL591))","v":0},null,0,{"$f":"IF(I591=\"Starting Point\",SUM($Z$8:Z591)*AL591,IF(I591=\"Repayment Period\",Z591*AJ591,0))","v":0},null,"-","-","-","-","-",584,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I592=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I592=\"Zero Point\",I592=\"Disbursement Period\",I592=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J592=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I592=\"Disbursement Period\",'B.3 Profil splácení AWL'!I592=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I591=\"Starting Point\"),SUM($R$8:R592),AB591*($C$13/(12/(J592-J591))))))","v":"-"},"-",{"$f":"IF(AND(J592>=Disbursement_Period/2,J591<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I592=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J592=\"-\",\"-\",IF(AND(J592<=Disbursement_Period,SUM($M$7:M592)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I592=\"Disbursement Period\",I592=\"Starting Point\"),SUM($M$7:M592)>0),AB591*V592*AF592/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J592=\"-\",\"-\",IF(AND(I592=\"Repayment Period\",SUM($M$7:M592)>0),AB591*V592*AF592/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J592-J591=TRUE),\"-\",IF(I592=\"Repayment Period\",(J592-J591),IF(#REF!=TRUE,(J592-J591),(J592-J591)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL592<>\"-\",AL592>0),(#REF!+$W$3)*AL592,0)","v":0},{"$f":"IF(ISERROR(X592*AJ592),\"-\",IF(AND(SUM($M$7:M592)>0,L592<>0),X592*AJ592,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z592=0,Z592=\"-\"),0,IF(I592=\"Repayment Period\",AJ592*Z592,SUM($Z$7:Z592)*AL592))","v":0},null,0,{"$f":"IF(I592=\"Starting Point\",SUM($Z$8:Z592)*AL592,IF(I592=\"Repayment Period\",Z592*AJ592,0))","v":0},null,"-","-","-","-","-",585,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I593=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I593=\"Zero Point\",I593=\"Disbursement Period\",I593=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J593=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I593=\"Disbursement Period\",'B.3 Profil splácení AWL'!I593=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I592=\"Starting Point\"),SUM($R$8:R593),AB592*($C$13/(12/(J593-J592))))))","v":"-"},"-",{"$f":"IF(AND(J593>=Disbursement_Period/2,J592<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I593=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J593=\"-\",\"-\",IF(AND(J593<=Disbursement_Period,SUM($M$7:M593)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I593=\"Disbursement Period\",I593=\"Starting Point\"),SUM($M$7:M593)>0),AB592*V593*AF593/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J593=\"-\",\"-\",IF(AND(I593=\"Repayment Period\",SUM($M$7:M593)>0),AB592*V593*AF593/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J593-J592=TRUE),\"-\",IF(I593=\"Repayment Period\",(J593-J592),IF(#REF!=TRUE,(J593-J592),(J593-J592)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL593<>\"-\",AL593>0),(#REF!+$W$3)*AL593,0)","v":0},{"$f":"IF(ISERROR(X593*AJ593),\"-\",IF(AND(SUM($M$7:M593)>0,L593<>0),X593*AJ593,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z593=0,Z593=\"-\"),0,IF(I593=\"Repayment Period\",AJ593*Z593,SUM($Z$7:Z593)*AL593))","v":0},null,0,{"$f":"IF(I593=\"Starting Point\",SUM($Z$8:Z593)*AL593,IF(I593=\"Repayment Period\",Z593*AJ593,0))","v":0},null,"-","-","-","-","-",586,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I594=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I594=\"Zero Point\",I594=\"Disbursement Period\",I594=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J594=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I594=\"Disbursement Period\",'B.3 Profil splácení AWL'!I594=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I593=\"Starting Point\"),SUM($R$8:R594),AB593*($C$13/(12/(J594-J593))))))","v":"-"},"-",{"$f":"IF(AND(J594>=Disbursement_Period/2,J593<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I594=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J594=\"-\",\"-\",IF(AND(J594<=Disbursement_Period,SUM($M$7:M594)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I594=\"Disbursement Period\",I594=\"Starting Point\"),SUM($M$7:M594)>0),AB593*V594*AF594/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J594=\"-\",\"-\",IF(AND(I594=\"Repayment Period\",SUM($M$7:M594)>0),AB593*V594*AF594/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J594-J593=TRUE),\"-\",IF(I594=\"Repayment Period\",(J594-J593),IF(#REF!=TRUE,(J594-J593),(J594-J593)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL594<>\"-\",AL594>0),(#REF!+$W$3)*AL594,0)","v":0},{"$f":"IF(ISERROR(X594*AJ594),\"-\",IF(AND(SUM($M$7:M594)>0,L594<>0),X594*AJ594,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z594=0,Z594=\"-\"),0,IF(I594=\"Repayment Period\",AJ594*Z594,SUM($Z$7:Z594)*AL594))","v":0},null,0,{"$f":"IF(I594=\"Starting Point\",SUM($Z$8:Z594)*AL594,IF(I594=\"Repayment Period\",Z594*AJ594,0))","v":0},null,"-","-","-","-","-",587,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I595=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I595=\"Zero Point\",I595=\"Disbursement Period\",I595=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J595=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I595=\"Disbursement Period\",'B.3 Profil splácení AWL'!I595=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I594=\"Starting Point\"),SUM($R$8:R595),AB594*($C$13/(12/(J595-J594))))))","v":"-"},"-",{"$f":"IF(AND(J595>=Disbursement_Period/2,J594<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I595=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J595=\"-\",\"-\",IF(AND(J595<=Disbursement_Period,SUM($M$7:M595)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I595=\"Disbursement Period\",I595=\"Starting Point\"),SUM($M$7:M595)>0),AB594*V595*AF595/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J595=\"-\",\"-\",IF(AND(I595=\"Repayment Period\",SUM($M$7:M595)>0),AB594*V595*AF595/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J595-J594=TRUE),\"-\",IF(I595=\"Repayment Period\",(J595-J594),IF(#REF!=TRUE,(J595-J594),(J595-J594)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL595<>\"-\",AL595>0),(#REF!+$W$3)*AL595,0)","v":0},{"$f":"IF(ISERROR(X595*AJ595),\"-\",IF(AND(SUM($M$7:M595)>0,L595<>0),X595*AJ595,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z595=0,Z595=\"-\"),0,IF(I595=\"Repayment Period\",AJ595*Z595,SUM($Z$7:Z595)*AL595))","v":0},null,0,{"$f":"IF(I595=\"Starting Point\",SUM($Z$8:Z595)*AL595,IF(I595=\"Repayment Period\",Z595*AJ595,0))","v":0},null,"-","-","-","-","-",588,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I596=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I596=\"Zero Point\",I596=\"Disbursement Period\",I596=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J596=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I596=\"Disbursement Period\",'B.3 Profil splácení AWL'!I596=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I595=\"Starting Point\"),SUM($R$8:R596),AB595*($C$13/(12/(J596-J595))))))","v":"-"},"-",{"$f":"IF(AND(J596>=Disbursement_Period/2,J595<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I596=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J596=\"-\",\"-\",IF(AND(J596<=Disbursement_Period,SUM($M$7:M596)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I596=\"Disbursement Period\",I596=\"Starting Point\"),SUM($M$7:M596)>0),AB595*V596*AF596/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J596=\"-\",\"-\",IF(AND(I596=\"Repayment Period\",SUM($M$7:M596)>0),AB595*V596*AF596/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J596-J595=TRUE),\"-\",IF(I596=\"Repayment Period\",(J596-J595),IF(#REF!=TRUE,(J596-J595),(J596-J595)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL596<>\"-\",AL596>0),(#REF!+$W$3)*AL596,0)","v":0},{"$f":"IF(ISERROR(X596*AJ596),\"-\",IF(AND(SUM($M$7:M596)>0,L596<>0),X596*AJ596,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z596=0,Z596=\"-\"),0,IF(I596=\"Repayment Period\",AJ596*Z596,SUM($Z$7:Z596)*AL596))","v":0},null,0,{"$f":"IF(I596=\"Starting Point\",SUM($Z$8:Z596)*AL596,IF(I596=\"Repayment Period\",Z596*AJ596,0))","v":0},null,"-","-","-","-","-",589,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I597=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I597=\"Zero Point\",I597=\"Disbursement Period\",I597=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J597=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I597=\"Disbursement Period\",'B.3 Profil splácení AWL'!I597=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I596=\"Starting Point\"),SUM($R$8:R597),AB596*($C$13/(12/(J597-J596))))))","v":"-"},"-",{"$f":"IF(AND(J597>=Disbursement_Period/2,J596<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I597=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J597=\"-\",\"-\",IF(AND(J597<=Disbursement_Period,SUM($M$7:M597)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I597=\"Disbursement Period\",I597=\"Starting Point\"),SUM($M$7:M597)>0),AB596*V597*AF597/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J597=\"-\",\"-\",IF(AND(I597=\"Repayment Period\",SUM($M$7:M597)>0),AB596*V597*AF597/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J597-J596=TRUE),\"-\",IF(I597=\"Repayment Period\",(J597-J596),IF(#REF!=TRUE,(J597-J596),(J597-J596)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL597<>\"-\",AL597>0),(#REF!+$W$3)*AL597,0)","v":0},{"$f":"IF(ISERROR(X597*AJ597),\"-\",IF(AND(SUM($M$7:M597)>0,L597<>0),X597*AJ597,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z597=0,Z597=\"-\"),0,IF(I597=\"Repayment Period\",AJ597*Z597,SUM($Z$7:Z597)*AL597))","v":0},null,0,{"$f":"IF(I597=\"Starting Point\",SUM($Z$8:Z597)*AL597,IF(I597=\"Repayment Period\",Z597*AJ597,0))","v":0},null,"-","-","-","-","-",590,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I598=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I598=\"Zero Point\",I598=\"Disbursement Period\",I598=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J598=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I598=\"Disbursement Period\",'B.3 Profil splácení AWL'!I598=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I597=\"Starting Point\"),SUM($R$8:R598),AB597*($C$13/(12/(J598-J597))))))","v":"-"},"-",{"$f":"IF(AND(J598>=Disbursement_Period/2,J597<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I598=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J598=\"-\",\"-\",IF(AND(J598<=Disbursement_Period,SUM($M$7:M598)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I598=\"Disbursement Period\",I598=\"Starting Point\"),SUM($M$7:M598)>0),AB597*V598*AF598/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J598=\"-\",\"-\",IF(AND(I598=\"Repayment Period\",SUM($M$7:M598)>0),AB597*V598*AF598/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J598-J597=TRUE),\"-\",IF(I598=\"Repayment Period\",(J598-J597),IF(#REF!=TRUE,(J598-J597),(J598-J597)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL598<>\"-\",AL598>0),(#REF!+$W$3)*AL598,0)","v":0},{"$f":"IF(ISERROR(X598*AJ598),\"-\",IF(AND(SUM($M$7:M598)>0,L598<>0),X598*AJ598,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z598=0,Z598=\"-\"),0,IF(I598=\"Repayment Period\",AJ598*Z598,SUM($Z$7:Z598)*AL598))","v":0},null,0,{"$f":"IF(I598=\"Starting Point\",SUM($Z$8:Z598)*AL598,IF(I598=\"Repayment Period\",Z598*AJ598,0))","v":0},null,"-","-","-","-","-",591,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I599=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I599=\"Zero Point\",I599=\"Disbursement Period\",I599=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J599=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I599=\"Disbursement Period\",'B.3 Profil splácení AWL'!I599=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I598=\"Starting Point\"),SUM($R$8:R599),AB598*($C$13/(12/(J599-J598))))))","v":"-"},"-",{"$f":"IF(AND(J599>=Disbursement_Period/2,J598<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I599=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J599=\"-\",\"-\",IF(AND(J599<=Disbursement_Period,SUM($M$7:M599)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I599=\"Disbursement Period\",I599=\"Starting Point\"),SUM($M$7:M599)>0),AB598*V599*AF599/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J599=\"-\",\"-\",IF(AND(I599=\"Repayment Period\",SUM($M$7:M599)>0),AB598*V599*AF599/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J599-J598=TRUE),\"-\",IF(I599=\"Repayment Period\",(J599-J598),IF(#REF!=TRUE,(J599-J598),(J599-J598)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL599<>\"-\",AL599>0),(#REF!+$W$3)*AL599,0)","v":0},{"$f":"IF(ISERROR(X599*AJ599),\"-\",IF(AND(SUM($M$7:M599)>0,L599<>0),X599*AJ599,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z599=0,Z599=\"-\"),0,IF(I599=\"Repayment Period\",AJ599*Z599,SUM($Z$7:Z599)*AL599))","v":0},null,0,{"$f":"IF(I599=\"Starting Point\",SUM($Z$8:Z599)*AL599,IF(I599=\"Repayment Period\",Z599*AJ599,0))","v":0},null,"-","-","-","-","-",592,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I600=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I600=\"Zero Point\",I600=\"Disbursement Period\",I600=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J600=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I600=\"Disbursement Period\",'B.3 Profil splácení AWL'!I600=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I599=\"Starting Point\"),SUM($R$8:R600),AB599*($C$13/(12/(J600-J599))))))","v":"-"},"-",{"$f":"IF(AND(J600>=Disbursement_Period/2,J599<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I600=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J600=\"-\",\"-\",IF(AND(J600<=Disbursement_Period,SUM($M$7:M600)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I600=\"Disbursement Period\",I600=\"Starting Point\"),SUM($M$7:M600)>0),AB599*V600*AF600/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J600=\"-\",\"-\",IF(AND(I600=\"Repayment Period\",SUM($M$7:M600)>0),AB599*V600*AF600/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J600-J599=TRUE),\"-\",IF(I600=\"Repayment Period\",(J600-J599),IF(#REF!=TRUE,(J600-J599),(J600-J599)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL600<>\"-\",AL600>0),(#REF!+$W$3)*AL600,0)","v":0},{"$f":"IF(ISERROR(X600*AJ600),\"-\",IF(AND(SUM($M$7:M600)>0,L600<>0),X600*AJ600,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z600=0,Z600=\"-\"),0,IF(I600=\"Repayment Period\",AJ600*Z600,SUM($Z$7:Z600)*AL600))","v":0},null,0,{"$f":"IF(I600=\"Starting Point\",SUM($Z$8:Z600)*AL600,IF(I600=\"Repayment Period\",Z600*AJ600,0))","v":0},null,"-","-","-","-","-",593,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I601=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I601=\"Zero Point\",I601=\"Disbursement Period\",I601=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J601=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I601=\"Disbursement Period\",'B.3 Profil splácení AWL'!I601=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I600=\"Starting Point\"),SUM($R$8:R601),AB600*($C$13/(12/(J601-J600))))))","v":"-"},"-",{"$f":"IF(AND(J601>=Disbursement_Period/2,J600<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I601=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J601=\"-\",\"-\",IF(AND(J601<=Disbursement_Period,SUM($M$7:M601)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I601=\"Disbursement Period\",I601=\"Starting Point\"),SUM($M$7:M601)>0),AB600*V601*AF601/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J601=\"-\",\"-\",IF(AND(I601=\"Repayment Period\",SUM($M$7:M601)>0),AB600*V601*AF601/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J601-J600=TRUE),\"-\",IF(I601=\"Repayment Period\",(J601-J600),IF(#REF!=TRUE,(J601-J600),(J601-J600)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL601<>\"-\",AL601>0),(#REF!+$W$3)*AL601,0)","v":0},{"$f":"IF(ISERROR(X601*AJ601),\"-\",IF(AND(SUM($M$7:M601)>0,L601<>0),X601*AJ601,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z601=0,Z601=\"-\"),0,IF(I601=\"Repayment Period\",AJ601*Z601,SUM($Z$7:Z601)*AL601))","v":0},null,0,{"$f":"IF(I601=\"Starting Point\",SUM($Z$8:Z601)*AL601,IF(I601=\"Repayment Period\",Z601*AJ601,0))","v":0},null,"-","-","-","-","-",594,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I602=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I602=\"Zero Point\",I602=\"Disbursement Period\",I602=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J602=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I602=\"Disbursement Period\",'B.3 Profil splácení AWL'!I602=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I601=\"Starting Point\"),SUM($R$8:R602),AB601*($C$13/(12/(J602-J601))))))","v":"-"},"-",{"$f":"IF(AND(J602>=Disbursement_Period/2,J601<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I602=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J602=\"-\",\"-\",IF(AND(J602<=Disbursement_Period,SUM($M$7:M602)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I602=\"Disbursement Period\",I602=\"Starting Point\"),SUM($M$7:M602)>0),AB601*V602*AF602/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J602=\"-\",\"-\",IF(AND(I602=\"Repayment Period\",SUM($M$7:M602)>0),AB601*V602*AF602/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J602-J601=TRUE),\"-\",IF(I602=\"Repayment Period\",(J602-J601),IF(#REF!=TRUE,(J602-J601),(J602-J601)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL602<>\"-\",AL602>0),(#REF!+$W$3)*AL602,0)","v":0},{"$f":"IF(ISERROR(X602*AJ602),\"-\",IF(AND(SUM($M$7:M602)>0,L602<>0),X602*AJ602,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z602=0,Z602=\"-\"),0,IF(I602=\"Repayment Period\",AJ602*Z602,SUM($Z$7:Z602)*AL602))","v":0},null,0,{"$f":"IF(I602=\"Starting Point\",SUM($Z$8:Z602)*AL602,IF(I602=\"Repayment Period\",Z602*AJ602,0))","v":0},null,"-","-","-","-","-",595,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I603=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I603=\"Zero Point\",I603=\"Disbursement Period\",I603=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J603=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I603=\"Disbursement Period\",'B.3 Profil splácení AWL'!I603=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I602=\"Starting Point\"),SUM($R$8:R603),AB602*($C$13/(12/(J603-J602))))))","v":"-"},"-",{"$f":"IF(AND(J603>=Disbursement_Period/2,J602<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I603=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J603=\"-\",\"-\",IF(AND(J603<=Disbursement_Period,SUM($M$7:M603)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I603=\"Disbursement Period\",I603=\"Starting Point\"),SUM($M$7:M603)>0),AB602*V603*AF603/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J603=\"-\",\"-\",IF(AND(I603=\"Repayment Period\",SUM($M$7:M603)>0),AB602*V603*AF603/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J603-J602=TRUE),\"-\",IF(I603=\"Repayment Period\",(J603-J602),IF(#REF!=TRUE,(J603-J602),(J603-J602)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL603<>\"-\",AL603>0),(#REF!+$W$3)*AL603,0)","v":0},{"$f":"IF(ISERROR(X603*AJ603),\"-\",IF(AND(SUM($M$7:M603)>0,L603<>0),X603*AJ603,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z603=0,Z603=\"-\"),0,IF(I603=\"Repayment Period\",AJ603*Z603,SUM($Z$7:Z603)*AL603))","v":0},null,0,{"$f":"IF(I603=\"Starting Point\",SUM($Z$8:Z603)*AL603,IF(I603=\"Repayment Period\",Z603*AJ603,0))","v":0},null,"-","-","-","-","-",596,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I604=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I604=\"Zero Point\",I604=\"Disbursement Period\",I604=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J604=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I604=\"Disbursement Period\",'B.3 Profil splácení AWL'!I604=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I603=\"Starting Point\"),SUM($R$8:R604),AB603*($C$13/(12/(J604-J603))))))","v":"-"},"-",{"$f":"IF(AND(J604>=Disbursement_Period/2,J603<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I604=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J604=\"-\",\"-\",IF(AND(J604<=Disbursement_Period,SUM($M$7:M604)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I604=\"Disbursement Period\",I604=\"Starting Point\"),SUM($M$7:M604)>0),AB603*V604*AF604/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J604=\"-\",\"-\",IF(AND(I604=\"Repayment Period\",SUM($M$7:M604)>0),AB603*V604*AF604/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J604-J603=TRUE),\"-\",IF(I604=\"Repayment Period\",(J604-J603),IF(#REF!=TRUE,(J604-J603),(J604-J603)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL604<>\"-\",AL604>0),(#REF!+$W$3)*AL604,0)","v":0},{"$f":"IF(ISERROR(X604*AJ604),\"-\",IF(AND(SUM($M$7:M604)>0,L604<>0),X604*AJ604,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z604=0,Z604=\"-\"),0,IF(I604=\"Repayment Period\",AJ604*Z604,SUM($Z$7:Z604)*AL604))","v":0},null,0,{"$f":"IF(I604=\"Starting Point\",SUM($Z$8:Z604)*AL604,IF(I604=\"Repayment Period\",Z604*AJ604,0))","v":0},null,"-","-","-","-","-",597,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I605=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I605=\"Zero Point\",I605=\"Disbursement Period\",I605=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J605=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I605=\"Disbursement Period\",'B.3 Profil splácení AWL'!I605=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I604=\"Starting Point\"),SUM($R$8:R605),AB604*($C$13/(12/(J605-J604))))))","v":"-"},"-",{"$f":"IF(AND(J605>=Disbursement_Period/2,J604<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I605=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J605=\"-\",\"-\",IF(AND(J605<=Disbursement_Period,SUM($M$7:M605)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I605=\"Disbursement Period\",I605=\"Starting Point\"),SUM($M$7:M605)>0),AB604*V605*AF605/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J605=\"-\",\"-\",IF(AND(I605=\"Repayment Period\",SUM($M$7:M605)>0),AB604*V605*AF605/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J605-J604=TRUE),\"-\",IF(I605=\"Repayment Period\",(J605-J604),IF(#REF!=TRUE,(J605-J604),(J605-J604)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL605<>\"-\",AL605>0),(#REF!+$W$3)*AL605,0)","v":0},{"$f":"IF(ISERROR(X605*AJ605),\"-\",IF(AND(SUM($M$7:M605)>0,L605<>0),X605*AJ605,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z605=0,Z605=\"-\"),0,IF(I605=\"Repayment Period\",AJ605*Z605,SUM($Z$7:Z605)*AL605))","v":0},null,0,{"$f":"IF(I605=\"Starting Point\",SUM($Z$8:Z605)*AL605,IF(I605=\"Repayment Period\",Z605*AJ605,0))","v":0},null,"-","-","-","-","-",598,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I606=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I606=\"Zero Point\",I606=\"Disbursement Period\",I606=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J606=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I606=\"Disbursement Period\",'B.3 Profil splácení AWL'!I606=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I605=\"Starting Point\"),SUM($R$8:R606),AB605*($C$13/(12/(J606-J605))))))","v":"-"},"-",{"$f":"IF(AND(J606>=Disbursement_Period/2,J605<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I606=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J606=\"-\",\"-\",IF(AND(J606<=Disbursement_Period,SUM($M$7:M606)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I606=\"Disbursement Period\",I606=\"Starting Point\"),SUM($M$7:M606)>0),AB605*V606*AF606/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J606=\"-\",\"-\",IF(AND(I606=\"Repayment Period\",SUM($M$7:M606)>0),AB605*V606*AF606/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J606-J605=TRUE),\"-\",IF(I606=\"Repayment Period\",(J606-J605),IF(#REF!=TRUE,(J606-J605),(J606-J605)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL606<>\"-\",AL606>0),(#REF!+$W$3)*AL606,0)","v":0},{"$f":"IF(ISERROR(X606*AJ606),\"-\",IF(AND(SUM($M$7:M606)>0,L606<>0),X606*AJ606,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z606=0,Z606=\"-\"),0,IF(I606=\"Repayment Period\",AJ606*Z606,SUM($Z$7:Z606)*AL606))","v":0},null,0,{"$f":"IF(I606=\"Starting Point\",SUM($Z$8:Z606)*AL606,IF(I606=\"Repayment Period\",Z606*AJ606,0))","v":0},null,"-","-","-","-","-",599,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I607=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I607=\"Zero Point\",I607=\"Disbursement Period\",I607=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J607=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I607=\"Disbursement Period\",'B.3 Profil splácení AWL'!I607=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I606=\"Starting Point\"),SUM($R$8:R607),AB606*($C$13/(12/(J607-J606))))))","v":"-"},"-",{"$f":"IF(AND(J607>=Disbursement_Period/2,J606<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I607=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J607=\"-\",\"-\",IF(AND(J607<=Disbursement_Period,SUM($M$7:M607)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I607=\"Disbursement Period\",I607=\"Starting Point\"),SUM($M$7:M607)>0),AB606*V607*AF607/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J607=\"-\",\"-\",IF(AND(I607=\"Repayment Period\",SUM($M$7:M607)>0),AB606*V607*AF607/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J607-J606=TRUE),\"-\",IF(I607=\"Repayment Period\",(J607-J606),IF(#REF!=TRUE,(J607-J606),(J607-J606)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL607<>\"-\",AL607>0),(#REF!+$W$3)*AL607,0)","v":0},{"$f":"IF(ISERROR(X607*AJ607),\"-\",IF(AND(SUM($M$7:M607)>0,L607<>0),X607*AJ607,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z607=0,Z607=\"-\"),0,IF(I607=\"Repayment Period\",AJ607*Z607,SUM($Z$7:Z607)*AL607))","v":0},null,0,{"$f":"IF(I607=\"Starting Point\",SUM($Z$8:Z607)*AL607,IF(I607=\"Repayment Period\",Z607*AJ607,0))","v":0},null,"-","-","-","-","-",600,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I608=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I608=\"Zero Point\",I608=\"Disbursement Period\",I608=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J608=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I608=\"Disbursement Period\",'B.3 Profil splácení AWL'!I608=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I607=\"Starting Point\"),SUM($R$8:R608),AB607*($C$13/(12/(J608-J607))))))","v":"-"},"-",{"$f":"IF(AND(J608>=Disbursement_Period/2,J607<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I608=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J608=\"-\",\"-\",IF(AND(J608<=Disbursement_Period,SUM($M$7:M608)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I608=\"Disbursement Period\",I608=\"Starting Point\"),SUM($M$7:M608)>0),AB607*V608*AF608/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J608=\"-\",\"-\",IF(AND(I608=\"Repayment Period\",SUM($M$7:M608)>0),AB607*V608*AF608/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J608-J607=TRUE),\"-\",IF(I608=\"Repayment Period\",(J608-J607),IF(#REF!=TRUE,(J608-J607),(J608-J607)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL608<>\"-\",AL608>0),(#REF!+$W$3)*AL608,0)","v":0},{"$f":"IF(ISERROR(X608*AJ608),\"-\",IF(AND(SUM($M$7:M608)>0,L608<>0),X608*AJ608,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z608=0,Z608=\"-\"),0,IF(I608=\"Repayment Period\",AJ608*Z608,SUM($Z$7:Z608)*AL608))","v":0},null,0,{"$f":"IF(I608=\"Starting Point\",SUM($Z$8:Z608)*AL608,IF(I608=\"Repayment Period\",Z608*AJ608,0))","v":0},null,"-","-","-","-","-",601,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I609=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I609=\"Zero Point\",I609=\"Disbursement Period\",I609=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J609=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I609=\"Disbursement Period\",'B.3 Profil splácení AWL'!I609=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I608=\"Starting Point\"),SUM($R$8:R609),AB608*($C$13/(12/(J609-J608))))))","v":"-"},"-",{"$f":"IF(AND(J609>=Disbursement_Period/2,J608<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I609=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J609=\"-\",\"-\",IF(AND(J609<=Disbursement_Period,SUM($M$7:M609)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I609=\"Disbursement Period\",I609=\"Starting Point\"),SUM($M$7:M609)>0),AB608*V609*AF609/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J609=\"-\",\"-\",IF(AND(I609=\"Repayment Period\",SUM($M$7:M609)>0),AB608*V609*AF609/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J609-J608=TRUE),\"-\",IF(I609=\"Repayment Period\",(J609-J608),IF(#REF!=TRUE,(J609-J608),(J609-J608)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL609<>\"-\",AL609>0),(#REF!+$W$3)*AL609,0)","v":0},{"$f":"IF(ISERROR(X609*AJ609),\"-\",IF(AND(SUM($M$7:M609)>0,L609<>0),X609*AJ609,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z609=0,Z609=\"-\"),0,IF(I609=\"Repayment Period\",AJ609*Z609,SUM($Z$7:Z609)*AL609))","v":0},null,0,{"$f":"IF(I609=\"Starting Point\",SUM($Z$8:Z609)*AL609,IF(I609=\"Repayment Period\",Z609*AJ609,0))","v":0},null,"-","-","-","-","-",602,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I610=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I610=\"Zero Point\",I610=\"Disbursement Period\",I610=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J610=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I610=\"Disbursement Period\",'B.3 Profil splácení AWL'!I610=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I609=\"Starting Point\"),SUM($R$8:R610),AB609*($C$13/(12/(J610-J609))))))","v":"-"},"-",{"$f":"IF(AND(J610>=Disbursement_Period/2,J609<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I610=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J610=\"-\",\"-\",IF(AND(J610<=Disbursement_Period,SUM($M$7:M610)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I610=\"Disbursement Period\",I610=\"Starting Point\"),SUM($M$7:M610)>0),AB609*V610*AF610/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J610=\"-\",\"-\",IF(AND(I610=\"Repayment Period\",SUM($M$7:M610)>0),AB609*V610*AF610/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J610-J609=TRUE),\"-\",IF(I610=\"Repayment Period\",(J610-J609),IF(#REF!=TRUE,(J610-J609),(J610-J609)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL610<>\"-\",AL610>0),(#REF!+$W$3)*AL610,0)","v":0},{"$f":"IF(ISERROR(X610*AJ610),\"-\",IF(AND(SUM($M$7:M610)>0,L610<>0),X610*AJ610,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z610=0,Z610=\"-\"),0,IF(I610=\"Repayment Period\",AJ610*Z610,SUM($Z$7:Z610)*AL610))","v":0},null,0,{"$f":"IF(I610=\"Starting Point\",SUM($Z$8:Z610)*AL610,IF(I610=\"Repayment Period\",Z610*AJ610,0))","v":0},null,"-","-","-","-","-",603,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I611=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I611=\"Zero Point\",I611=\"Disbursement Period\",I611=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J611=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I611=\"Disbursement Period\",'B.3 Profil splácení AWL'!I611=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I610=\"Starting Point\"),SUM($R$8:R611),AB610*($C$13/(12/(J611-J610))))))","v":"-"},"-",{"$f":"IF(AND(J611>=Disbursement_Period/2,J610<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I611=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J611=\"-\",\"-\",IF(AND(J611<=Disbursement_Period,SUM($M$7:M611)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I611=\"Disbursement Period\",I611=\"Starting Point\"),SUM($M$7:M611)>0),AB610*V611*AF611/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J611=\"-\",\"-\",IF(AND(I611=\"Repayment Period\",SUM($M$7:M611)>0),AB610*V611*AF611/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J611-J610=TRUE),\"-\",IF(I611=\"Repayment Period\",(J611-J610),IF(#REF!=TRUE,(J611-J610),(J611-J610)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL611<>\"-\",AL611>0),(#REF!+$W$3)*AL611,0)","v":0},{"$f":"IF(ISERROR(X611*AJ611),\"-\",IF(AND(SUM($M$7:M611)>0,L611<>0),X611*AJ611,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z611=0,Z611=\"-\"),0,IF(I611=\"Repayment Period\",AJ611*Z611,SUM($Z$7:Z611)*AL611))","v":0},null,0,{"$f":"IF(I611=\"Starting Point\",SUM($Z$8:Z611)*AL611,IF(I611=\"Repayment Period\",Z611*AJ611,0))","v":0},null,"-","-","-","-","-",604,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I612=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I612=\"Zero Point\",I612=\"Disbursement Period\",I612=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J612=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I612=\"Disbursement Period\",'B.3 Profil splácení AWL'!I612=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I611=\"Starting Point\"),SUM($R$8:R612),AB611*($C$13/(12/(J612-J611))))))","v":"-"},"-",{"$f":"IF(AND(J612>=Disbursement_Period/2,J611<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I612=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J612=\"-\",\"-\",IF(AND(J612<=Disbursement_Period,SUM($M$7:M612)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I612=\"Disbursement Period\",I612=\"Starting Point\"),SUM($M$7:M612)>0),AB611*V612*AF612/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J612=\"-\",\"-\",IF(AND(I612=\"Repayment Period\",SUM($M$7:M612)>0),AB611*V612*AF612/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J612-J611=TRUE),\"-\",IF(I612=\"Repayment Period\",(J612-J611),IF(#REF!=TRUE,(J612-J611),(J612-J611)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL612<>\"-\",AL612>0),(#REF!+$W$3)*AL612,0)","v":0},{"$f":"IF(ISERROR(X612*AJ612),\"-\",IF(AND(SUM($M$7:M612)>0,L612<>0),X612*AJ612,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z612=0,Z612=\"-\"),0,IF(I612=\"Repayment Period\",AJ612*Z612,SUM($Z$7:Z612)*AL612))","v":0},null,0,{"$f":"IF(I612=\"Starting Point\",SUM($Z$8:Z612)*AL612,IF(I612=\"Repayment Period\",Z612*AJ612,0))","v":0},null,"-","-","-","-","-",605,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I613=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I613=\"Zero Point\",I613=\"Disbursement Period\",I613=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J613=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I613=\"Disbursement Period\",'B.3 Profil splácení AWL'!I613=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I612=\"Starting Point\"),SUM($R$8:R613),AB612*($C$13/(12/(J613-J612))))))","v":"-"},"-",{"$f":"IF(AND(J613>=Disbursement_Period/2,J612<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I613=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J613=\"-\",\"-\",IF(AND(J613<=Disbursement_Period,SUM($M$7:M613)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I613=\"Disbursement Period\",I613=\"Starting Point\"),SUM($M$7:M613)>0),AB612*V613*AF613/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J613=\"-\",\"-\",IF(AND(I613=\"Repayment Period\",SUM($M$7:M613)>0),AB612*V613*AF613/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J613-J612=TRUE),\"-\",IF(I613=\"Repayment Period\",(J613-J612),IF(#REF!=TRUE,(J613-J612),(J613-J612)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL613<>\"-\",AL613>0),(#REF!+$W$3)*AL613,0)","v":0},{"$f":"IF(ISERROR(X613*AJ613),\"-\",IF(AND(SUM($M$7:M613)>0,L613<>0),X613*AJ613,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z613=0,Z613=\"-\"),0,IF(I613=\"Repayment Period\",AJ613*Z613,SUM($Z$7:Z613)*AL613))","v":0},null,0,{"$f":"IF(I613=\"Starting Point\",SUM($Z$8:Z613)*AL613,IF(I613=\"Repayment Period\",Z613*AJ613,0))","v":0},null,"-","-","-","-","-",606,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I614=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I614=\"Zero Point\",I614=\"Disbursement Period\",I614=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J614=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I614=\"Disbursement Period\",'B.3 Profil splácení AWL'!I614=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I613=\"Starting Point\"),SUM($R$8:R614),AB613*($C$13/(12/(J614-J613))))))","v":"-"},"-",{"$f":"IF(AND(J614>=Disbursement_Period/2,J613<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I614=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J614=\"-\",\"-\",IF(AND(J614<=Disbursement_Period,SUM($M$7:M614)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I614=\"Disbursement Period\",I614=\"Starting Point\"),SUM($M$7:M614)>0),AB613*V614*AF614/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J614=\"-\",\"-\",IF(AND(I614=\"Repayment Period\",SUM($M$7:M614)>0),AB613*V614*AF614/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J614-J613=TRUE),\"-\",IF(I614=\"Repayment Period\",(J614-J613),IF(#REF!=TRUE,(J614-J613),(J614-J613)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL614<>\"-\",AL614>0),(#REF!+$W$3)*AL614,0)","v":0},{"$f":"IF(ISERROR(X614*AJ614),\"-\",IF(AND(SUM($M$7:M614)>0,L614<>0),X614*AJ614,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z614=0,Z614=\"-\"),0,IF(I614=\"Repayment Period\",AJ614*Z614,SUM($Z$7:Z614)*AL614))","v":0},null,0,{"$f":"IF(I614=\"Starting Point\",SUM($Z$8:Z614)*AL614,IF(I614=\"Repayment Period\",Z614*AJ614,0))","v":0},null,"-","-","-","-","-",607,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I615=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I615=\"Zero Point\",I615=\"Disbursement Period\",I615=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J615=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I615=\"Disbursement Period\",'B.3 Profil splácení AWL'!I615=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I614=\"Starting Point\"),SUM($R$8:R615),AB614*($C$13/(12/(J615-J614))))))","v":"-"},"-",{"$f":"IF(AND(J615>=Disbursement_Period/2,J614<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I615=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J615=\"-\",\"-\",IF(AND(J615<=Disbursement_Period,SUM($M$7:M615)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I615=\"Disbursement Period\",I615=\"Starting Point\"),SUM($M$7:M615)>0),AB614*V615*AF615/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J615=\"-\",\"-\",IF(AND(I615=\"Repayment Period\",SUM($M$7:M615)>0),AB614*V615*AF615/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J615-J614=TRUE),\"-\",IF(I615=\"Repayment Period\",(J615-J614),IF(#REF!=TRUE,(J615-J614),(J615-J614)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL615<>\"-\",AL615>0),(#REF!+$W$3)*AL615,0)","v":0},{"$f":"IF(ISERROR(X615*AJ615),\"-\",IF(AND(SUM($M$7:M615)>0,L615<>0),X615*AJ615,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z615=0,Z615=\"-\"),0,IF(I615=\"Repayment Period\",AJ615*Z615,SUM($Z$7:Z615)*AL615))","v":0},null,0,{"$f":"IF(I615=\"Starting Point\",SUM($Z$8:Z615)*AL615,IF(I615=\"Repayment Period\",Z615*AJ615,0))","v":0},null,"-","-","-","-","-",608,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I616=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I616=\"Zero Point\",I616=\"Disbursement Period\",I616=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J616=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I616=\"Disbursement Period\",'B.3 Profil splácení AWL'!I616=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I615=\"Starting Point\"),SUM($R$8:R616),AB615*($C$13/(12/(J616-J615))))))","v":"-"},"-",{"$f":"IF(AND(J616>=Disbursement_Period/2,J615<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I616=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J616=\"-\",\"-\",IF(AND(J616<=Disbursement_Period,SUM($M$7:M616)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I616=\"Disbursement Period\",I616=\"Starting Point\"),SUM($M$7:M616)>0),AB615*V616*AF616/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J616=\"-\",\"-\",IF(AND(I616=\"Repayment Period\",SUM($M$7:M616)>0),AB615*V616*AF616/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J616-J615=TRUE),\"-\",IF(I616=\"Repayment Period\",(J616-J615),IF(#REF!=TRUE,(J616-J615),(J616-J615)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL616<>\"-\",AL616>0),(#REF!+$W$3)*AL616,0)","v":0},{"$f":"IF(ISERROR(X616*AJ616),\"-\",IF(AND(SUM($M$7:M616)>0,L616<>0),X616*AJ616,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z616=0,Z616=\"-\"),0,IF(I616=\"Repayment Period\",AJ616*Z616,SUM($Z$7:Z616)*AL616))","v":0},null,0,{"$f":"IF(I616=\"Starting Point\",SUM($Z$8:Z616)*AL616,IF(I616=\"Repayment Period\",Z616*AJ616,0))","v":0},null,"-","-","-","-","-",609,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I617=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I617=\"Zero Point\",I617=\"Disbursement Period\",I617=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J617=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I617=\"Disbursement Period\",'B.3 Profil splácení AWL'!I617=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I616=\"Starting Point\"),SUM($R$8:R617),AB616*($C$13/(12/(J617-J616))))))","v":"-"},"-",{"$f":"IF(AND(J617>=Disbursement_Period/2,J616<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I617=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J617=\"-\",\"-\",IF(AND(J617<=Disbursement_Period,SUM($M$7:M617)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I617=\"Disbursement Period\",I617=\"Starting Point\"),SUM($M$7:M617)>0),AB616*V617*AF617/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J617=\"-\",\"-\",IF(AND(I617=\"Repayment Period\",SUM($M$7:M617)>0),AB616*V617*AF617/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J617-J616=TRUE),\"-\",IF(I617=\"Repayment Period\",(J617-J616),IF(#REF!=TRUE,(J617-J616),(J617-J616)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL617<>\"-\",AL617>0),(#REF!+$W$3)*AL617,0)","v":0},{"$f":"IF(ISERROR(X617*AJ617),\"-\",IF(AND(SUM($M$7:M617)>0,L617<>0),X617*AJ617,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z617=0,Z617=\"-\"),0,IF(I617=\"Repayment Period\",AJ617*Z617,SUM($Z$7:Z617)*AL617))","v":0},null,0,{"$f":"IF(I617=\"Starting Point\",SUM($Z$8:Z617)*AL617,IF(I617=\"Repayment Period\",Z617*AJ617,0))","v":0},null,"-","-","-","-","-",610,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I618=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I618=\"Zero Point\",I618=\"Disbursement Period\",I618=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J618=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I618=\"Disbursement Period\",'B.3 Profil splácení AWL'!I618=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I617=\"Starting Point\"),SUM($R$8:R618),AB617*($C$13/(12/(J618-J617))))))","v":"-"},"-",{"$f":"IF(AND(J618>=Disbursement_Period/2,J617<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I618=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J618=\"-\",\"-\",IF(AND(J618<=Disbursement_Period,SUM($M$7:M618)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I618=\"Disbursement Period\",I618=\"Starting Point\"),SUM($M$7:M618)>0),AB617*V618*AF618/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J618=\"-\",\"-\",IF(AND(I618=\"Repayment Period\",SUM($M$7:M618)>0),AB617*V618*AF618/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J618-J617=TRUE),\"-\",IF(I618=\"Repayment Period\",(J618-J617),IF(#REF!=TRUE,(J618-J617),(J618-J617)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL618<>\"-\",AL618>0),(#REF!+$W$3)*AL618,0)","v":0},{"$f":"IF(ISERROR(X618*AJ618),\"-\",IF(AND(SUM($M$7:M618)>0,L618<>0),X618*AJ618,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z618=0,Z618=\"-\"),0,IF(I618=\"Repayment Period\",AJ618*Z618,SUM($Z$7:Z618)*AL618))","v":0},null,0,{"$f":"IF(I618=\"Starting Point\",SUM($Z$8:Z618)*AL618,IF(I618=\"Repayment Period\",Z618*AJ618,0))","v":0},null,"-","-","-","-","-",611,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I619=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I619=\"Zero Point\",I619=\"Disbursement Period\",I619=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J619=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I619=\"Disbursement Period\",'B.3 Profil splácení AWL'!I619=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I618=\"Starting Point\"),SUM($R$8:R619),AB618*($C$13/(12/(J619-J618))))))","v":"-"},"-",{"$f":"IF(AND(J619>=Disbursement_Period/2,J618<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I619=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J619=\"-\",\"-\",IF(AND(J619<=Disbursement_Period,SUM($M$7:M619)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I619=\"Disbursement Period\",I619=\"Starting Point\"),SUM($M$7:M619)>0),AB618*V619*AF619/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J619=\"-\",\"-\",IF(AND(I619=\"Repayment Period\",SUM($M$7:M619)>0),AB618*V619*AF619/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J619-J618=TRUE),\"-\",IF(I619=\"Repayment Period\",(J619-J618),IF(#REF!=TRUE,(J619-J618),(J619-J618)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL619<>\"-\",AL619>0),(#REF!+$W$3)*AL619,0)","v":0},{"$f":"IF(ISERROR(X619*AJ619),\"-\",IF(AND(SUM($M$7:M619)>0,L619<>0),X619*AJ619,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z619=0,Z619=\"-\"),0,IF(I619=\"Repayment Period\",AJ619*Z619,SUM($Z$7:Z619)*AL619))","v":0},null,0,{"$f":"IF(I619=\"Starting Point\",SUM($Z$8:Z619)*AL619,IF(I619=\"Repayment Period\",Z619*AJ619,0))","v":0},null,"-","-","-","-","-",612,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I620=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I620=\"Zero Point\",I620=\"Disbursement Period\",I620=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J620=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I620=\"Disbursement Period\",'B.3 Profil splácení AWL'!I620=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I619=\"Starting Point\"),SUM($R$8:R620),AB619*($C$13/(12/(J620-J619))))))","v":"-"},"-",{"$f":"IF(AND(J620>=Disbursement_Period/2,J619<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I620=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J620=\"-\",\"-\",IF(AND(J620<=Disbursement_Period,SUM($M$7:M620)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I620=\"Disbursement Period\",I620=\"Starting Point\"),SUM($M$7:M620)>0),AB619*V620*AF620/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J620=\"-\",\"-\",IF(AND(I620=\"Repayment Period\",SUM($M$7:M620)>0),AB619*V620*AF620/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J620-J619=TRUE),\"-\",IF(I620=\"Repayment Period\",(J620-J619),IF(#REF!=TRUE,(J620-J619),(J620-J619)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL620<>\"-\",AL620>0),(#REF!+$W$3)*AL620,0)","v":0},{"$f":"IF(ISERROR(X620*AJ620),\"-\",IF(AND(SUM($M$7:M620)>0,L620<>0),X620*AJ620,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z620=0,Z620=\"-\"),0,IF(I620=\"Repayment Period\",AJ620*Z620,SUM($Z$7:Z620)*AL620))","v":0},null,0,{"$f":"IF(I620=\"Starting Point\",SUM($Z$8:Z620)*AL620,IF(I620=\"Repayment Period\",Z620*AJ620,0))","v":0},null,"-","-","-","-","-",613,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I621=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I621=\"Zero Point\",I621=\"Disbursement Period\",I621=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J621=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I621=\"Disbursement Period\",'B.3 Profil splácení AWL'!I621=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I620=\"Starting Point\"),SUM($R$8:R621),AB620*($C$13/(12/(J621-J620))))))","v":"-"},"-",{"$f":"IF(AND(J621>=Disbursement_Period/2,J620<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I621=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J621=\"-\",\"-\",IF(AND(J621<=Disbursement_Period,SUM($M$7:M621)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I621=\"Disbursement Period\",I621=\"Starting Point\"),SUM($M$7:M621)>0),AB620*V621*AF621/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J621=\"-\",\"-\",IF(AND(I621=\"Repayment Period\",SUM($M$7:M621)>0),AB620*V621*AF621/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J621-J620=TRUE),\"-\",IF(I621=\"Repayment Period\",(J621-J620),IF(#REF!=TRUE,(J621-J620),(J621-J620)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL621<>\"-\",AL621>0),(#REF!+$W$3)*AL621,0)","v":0},{"$f":"IF(ISERROR(X621*AJ621),\"-\",IF(AND(SUM($M$7:M621)>0,L621<>0),X621*AJ621,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z621=0,Z621=\"-\"),0,IF(I621=\"Repayment Period\",AJ621*Z621,SUM($Z$7:Z621)*AL621))","v":0},null,0,{"$f":"IF(I621=\"Starting Point\",SUM($Z$8:Z621)*AL621,IF(I621=\"Repayment Period\",Z621*AJ621,0))","v":0},null,"-","-","-","-","-",614,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I622=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I622=\"Zero Point\",I622=\"Disbursement Period\",I622=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J622=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I622=\"Disbursement Period\",'B.3 Profil splácení AWL'!I622=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I621=\"Starting Point\"),SUM($R$8:R622),AB621*($C$13/(12/(J622-J621))))))","v":"-"},"-",{"$f":"IF(AND(J622>=Disbursement_Period/2,J621<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I622=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J622=\"-\",\"-\",IF(AND(J622<=Disbursement_Period,SUM($M$7:M622)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I622=\"Disbursement Period\",I622=\"Starting Point\"),SUM($M$7:M622)>0),AB621*V622*AF622/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J622=\"-\",\"-\",IF(AND(I622=\"Repayment Period\",SUM($M$7:M622)>0),AB621*V622*AF622/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J622-J621=TRUE),\"-\",IF(I622=\"Repayment Period\",(J622-J621),IF(#REF!=TRUE,(J622-J621),(J622-J621)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL622<>\"-\",AL622>0),(#REF!+$W$3)*AL622,0)","v":0},{"$f":"IF(ISERROR(X622*AJ622),\"-\",IF(AND(SUM($M$7:M622)>0,L622<>0),X622*AJ622,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z622=0,Z622=\"-\"),0,IF(I622=\"Repayment Period\",AJ622*Z622,SUM($Z$7:Z622)*AL622))","v":0},null,0,{"$f":"IF(I622=\"Starting Point\",SUM($Z$8:Z622)*AL622,IF(I622=\"Repayment Period\",Z622*AJ622,0))","v":0},null,"-","-","-","-","-",615,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I623=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I623=\"Zero Point\",I623=\"Disbursement Period\",I623=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J623=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I623=\"Disbursement Period\",'B.3 Profil splácení AWL'!I623=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I622=\"Starting Point\"),SUM($R$8:R623),AB622*($C$13/(12/(J623-J622))))))","v":"-"},"-",{"$f":"IF(AND(J623>=Disbursement_Period/2,J622<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I623=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J623=\"-\",\"-\",IF(AND(J623<=Disbursement_Period,SUM($M$7:M623)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I623=\"Disbursement Period\",I623=\"Starting Point\"),SUM($M$7:M623)>0),AB622*V623*AF623/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J623=\"-\",\"-\",IF(AND(I623=\"Repayment Period\",SUM($M$7:M623)>0),AB622*V623*AF623/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J623-J622=TRUE),\"-\",IF(I623=\"Repayment Period\",(J623-J622),IF(#REF!=TRUE,(J623-J622),(J623-J622)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL623<>\"-\",AL623>0),(#REF!+$W$3)*AL623,0)","v":0},{"$f":"IF(ISERROR(X623*AJ623),\"-\",IF(AND(SUM($M$7:M623)>0,L623<>0),X623*AJ623,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z623=0,Z623=\"-\"),0,IF(I623=\"Repayment Period\",AJ623*Z623,SUM($Z$7:Z623)*AL623))","v":0},null,0,{"$f":"IF(I623=\"Starting Point\",SUM($Z$8:Z623)*AL623,IF(I623=\"Repayment Period\",Z623*AJ623,0))","v":0},null,"-","-","-","-","-",616,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I624=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I624=\"Zero Point\",I624=\"Disbursement Period\",I624=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J624=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I624=\"Disbursement Period\",'B.3 Profil splácení AWL'!I624=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I623=\"Starting Point\"),SUM($R$8:R624),AB623*($C$13/(12/(J624-J623))))))","v":"-"},"-",{"$f":"IF(AND(J624>=Disbursement_Period/2,J623<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I624=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J624=\"-\",\"-\",IF(AND(J624<=Disbursement_Period,SUM($M$7:M624)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I624=\"Disbursement Period\",I624=\"Starting Point\"),SUM($M$7:M624)>0),AB623*V624*AF624/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J624=\"-\",\"-\",IF(AND(I624=\"Repayment Period\",SUM($M$7:M624)>0),AB623*V624*AF624/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J624-J623=TRUE),\"-\",IF(I624=\"Repayment Period\",(J624-J623),IF(#REF!=TRUE,(J624-J623),(J624-J623)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL624<>\"-\",AL624>0),(#REF!+$W$3)*AL624,0)","v":0},{"$f":"IF(ISERROR(X624*AJ624),\"-\",IF(AND(SUM($M$7:M624)>0,L624<>0),X624*AJ624,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z624=0,Z624=\"-\"),0,IF(I624=\"Repayment Period\",AJ624*Z624,SUM($Z$7:Z624)*AL624))","v":0},null,0,{"$f":"IF(I624=\"Starting Point\",SUM($Z$8:Z624)*AL624,IF(I624=\"Repayment Period\",Z624*AJ624,0))","v":0},null,"-","-","-","-","-",617,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I625=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I625=\"Zero Point\",I625=\"Disbursement Period\",I625=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J625=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I625=\"Disbursement Period\",'B.3 Profil splácení AWL'!I625=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I624=\"Starting Point\"),SUM($R$8:R625),AB624*($C$13/(12/(J625-J624))))))","v":"-"},"-",{"$f":"IF(AND(J625>=Disbursement_Period/2,J624<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I625=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J625=\"-\",\"-\",IF(AND(J625<=Disbursement_Period,SUM($M$7:M625)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I625=\"Disbursement Period\",I625=\"Starting Point\"),SUM($M$7:M625)>0),AB624*V625*AF625/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J625=\"-\",\"-\",IF(AND(I625=\"Repayment Period\",SUM($M$7:M625)>0),AB624*V625*AF625/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J625-J624=TRUE),\"-\",IF(I625=\"Repayment Period\",(J625-J624),IF(#REF!=TRUE,(J625-J624),(J625-J624)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL625<>\"-\",AL625>0),(#REF!+$W$3)*AL625,0)","v":0},{"$f":"IF(ISERROR(X625*AJ625),\"-\",IF(AND(SUM($M$7:M625)>0,L625<>0),X625*AJ625,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z625=0,Z625=\"-\"),0,IF(I625=\"Repayment Period\",AJ625*Z625,SUM($Z$7:Z625)*AL625))","v":0},null,0,{"$f":"IF(I625=\"Starting Point\",SUM($Z$8:Z625)*AL625,IF(I625=\"Repayment Period\",Z625*AJ625,0))","v":0},null,"-","-","-","-","-",618,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I626=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I626=\"Zero Point\",I626=\"Disbursement Period\",I626=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J626=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I626=\"Disbursement Period\",'B.3 Profil splácení AWL'!I626=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I625=\"Starting Point\"),SUM($R$8:R626),AB625*($C$13/(12/(J626-J625))))))","v":"-"},"-",{"$f":"IF(AND(J626>=Disbursement_Period/2,J625<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I626=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J626=\"-\",\"-\",IF(AND(J626<=Disbursement_Period,SUM($M$7:M626)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I626=\"Disbursement Period\",I626=\"Starting Point\"),SUM($M$7:M626)>0),AB625*V626*AF626/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J626=\"-\",\"-\",IF(AND(I626=\"Repayment Period\",SUM($M$7:M626)>0),AB625*V626*AF626/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J626-J625=TRUE),\"-\",IF(I626=\"Repayment Period\",(J626-J625),IF(#REF!=TRUE,(J626-J625),(J626-J625)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL626<>\"-\",AL626>0),(#REF!+$W$3)*AL626,0)","v":0},{"$f":"IF(ISERROR(X626*AJ626),\"-\",IF(AND(SUM($M$7:M626)>0,L626<>0),X626*AJ626,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z626=0,Z626=\"-\"),0,IF(I626=\"Repayment Period\",AJ626*Z626,SUM($Z$7:Z626)*AL626))","v":0},null,0,{"$f":"IF(I626=\"Starting Point\",SUM($Z$8:Z626)*AL626,IF(I626=\"Repayment Period\",Z626*AJ626,0))","v":0},null,"-","-","-","-","-",619,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I627=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I627=\"Zero Point\",I627=\"Disbursement Period\",I627=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J627=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I627=\"Disbursement Period\",'B.3 Profil splácení AWL'!I627=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I626=\"Starting Point\"),SUM($R$8:R627),AB626*($C$13/(12/(J627-J626))))))","v":"-"},"-",{"$f":"IF(AND(J627>=Disbursement_Period/2,J626<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I627=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J627=\"-\",\"-\",IF(AND(J627<=Disbursement_Period,SUM($M$7:M627)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I627=\"Disbursement Period\",I627=\"Starting Point\"),SUM($M$7:M627)>0),AB626*V627*AF627/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J627=\"-\",\"-\",IF(AND(I627=\"Repayment Period\",SUM($M$7:M627)>0),AB626*V627*AF627/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J627-J626=TRUE),\"-\",IF(I627=\"Repayment Period\",(J627-J626),IF(#REF!=TRUE,(J627-J626),(J627-J626)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL627<>\"-\",AL627>0),(#REF!+$W$3)*AL627,0)","v":0},{"$f":"IF(ISERROR(X627*AJ627),\"-\",IF(AND(SUM($M$7:M627)>0,L627<>0),X627*AJ627,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z627=0,Z627=\"-\"),0,IF(I627=\"Repayment Period\",AJ627*Z627,SUM($Z$7:Z627)*AL627))","v":0},null,0,{"$f":"IF(I627=\"Starting Point\",SUM($Z$8:Z627)*AL627,IF(I627=\"Repayment Period\",Z627*AJ627,0))","v":0},null,"-","-","-","-","-",620,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I628=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I628=\"Zero Point\",I628=\"Disbursement Period\",I628=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J628=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I628=\"Disbursement Period\",'B.3 Profil splácení AWL'!I628=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I627=\"Starting Point\"),SUM($R$8:R628),AB627*($C$13/(12/(J628-J627))))))","v":"-"},"-",{"$f":"IF(AND(J628>=Disbursement_Period/2,J627<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I628=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J628=\"-\",\"-\",IF(AND(J628<=Disbursement_Period,SUM($M$7:M628)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I628=\"Disbursement Period\",I628=\"Starting Point\"),SUM($M$7:M628)>0),AB627*V628*AF628/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J628=\"-\",\"-\",IF(AND(I628=\"Repayment Period\",SUM($M$7:M628)>0),AB627*V628*AF628/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J628-J627=TRUE),\"-\",IF(I628=\"Repayment Period\",(J628-J627),IF(#REF!=TRUE,(J628-J627),(J628-J627)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL628<>\"-\",AL628>0),(#REF!+$W$3)*AL628,0)","v":0},{"$f":"IF(ISERROR(X628*AJ628),\"-\",IF(AND(SUM($M$7:M628)>0,L628<>0),X628*AJ628,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z628=0,Z628=\"-\"),0,IF(I628=\"Repayment Period\",AJ628*Z628,SUM($Z$7:Z628)*AL628))","v":0},null,0,{"$f":"IF(I628=\"Starting Point\",SUM($Z$8:Z628)*AL628,IF(I628=\"Repayment Period\",Z628*AJ628,0))","v":0},null,"-","-","-","-","-",621,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I629=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I629=\"Zero Point\",I629=\"Disbursement Period\",I629=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J629=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I629=\"Disbursement Period\",'B.3 Profil splácení AWL'!I629=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I628=\"Starting Point\"),SUM($R$8:R629),AB628*($C$13/(12/(J629-J628))))))","v":"-"},"-",{"$f":"IF(AND(J629>=Disbursement_Period/2,J628<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I629=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J629=\"-\",\"-\",IF(AND(J629<=Disbursement_Period,SUM($M$7:M629)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I629=\"Disbursement Period\",I629=\"Starting Point\"),SUM($M$7:M629)>0),AB628*V629*AF629/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J629=\"-\",\"-\",IF(AND(I629=\"Repayment Period\",SUM($M$7:M629)>0),AB628*V629*AF629/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J629-J628=TRUE),\"-\",IF(I629=\"Repayment Period\",(J629-J628),IF(#REF!=TRUE,(J629-J628),(J629-J628)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL629<>\"-\",AL629>0),(#REF!+$W$3)*AL629,0)","v":0},{"$f":"IF(ISERROR(X629*AJ629),\"-\",IF(AND(SUM($M$7:M629)>0,L629<>0),X629*AJ629,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z629=0,Z629=\"-\"),0,IF(I629=\"Repayment Period\",AJ629*Z629,SUM($Z$7:Z629)*AL629))","v":0},null,0,{"$f":"IF(I629=\"Starting Point\",SUM($Z$8:Z629)*AL629,IF(I629=\"Repayment Period\",Z629*AJ629,0))","v":0},null,"-","-","-","-","-",622,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I630=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I630=\"Zero Point\",I630=\"Disbursement Period\",I630=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J630=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I630=\"Disbursement Period\",'B.3 Profil splácení AWL'!I630=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I629=\"Starting Point\"),SUM($R$8:R630),AB629*($C$13/(12/(J630-J629))))))","v":"-"},"-",{"$f":"IF(AND(J630>=Disbursement_Period/2,J629<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I630=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J630=\"-\",\"-\",IF(AND(J630<=Disbursement_Period,SUM($M$7:M630)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I630=\"Disbursement Period\",I630=\"Starting Point\"),SUM($M$7:M630)>0),AB629*V630*AF630/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J630=\"-\",\"-\",IF(AND(I630=\"Repayment Period\",SUM($M$7:M630)>0),AB629*V630*AF630/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J630-J629=TRUE),\"-\",IF(I630=\"Repayment Period\",(J630-J629),IF(#REF!=TRUE,(J630-J629),(J630-J629)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL630<>\"-\",AL630>0),(#REF!+$W$3)*AL630,0)","v":0},{"$f":"IF(ISERROR(X630*AJ630),\"-\",IF(AND(SUM($M$7:M630)>0,L630<>0),X630*AJ630,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z630=0,Z630=\"-\"),0,IF(I630=\"Repayment Period\",AJ630*Z630,SUM($Z$7:Z630)*AL630))","v":0},null,0,{"$f":"IF(I630=\"Starting Point\",SUM($Z$8:Z630)*AL630,IF(I630=\"Repayment Period\",Z630*AJ630,0))","v":0},null,"-","-","-","-","-",623,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I631=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I631=\"Zero Point\",I631=\"Disbursement Period\",I631=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J631=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I631=\"Disbursement Period\",'B.3 Profil splácení AWL'!I631=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I630=\"Starting Point\"),SUM($R$8:R631),AB630*($C$13/(12/(J631-J630))))))","v":"-"},"-",{"$f":"IF(AND(J631>=Disbursement_Period/2,J630<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I631=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J631=\"-\",\"-\",IF(AND(J631<=Disbursement_Period,SUM($M$7:M631)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I631=\"Disbursement Period\",I631=\"Starting Point\"),SUM($M$7:M631)>0),AB630*V631*AF631/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J631=\"-\",\"-\",IF(AND(I631=\"Repayment Period\",SUM($M$7:M631)>0),AB630*V631*AF631/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J631-J630=TRUE),\"-\",IF(I631=\"Repayment Period\",(J631-J630),IF(#REF!=TRUE,(J631-J630),(J631-J630)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL631<>\"-\",AL631>0),(#REF!+$W$3)*AL631,0)","v":0},{"$f":"IF(ISERROR(X631*AJ631),\"-\",IF(AND(SUM($M$7:M631)>0,L631<>0),X631*AJ631,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z631=0,Z631=\"-\"),0,IF(I631=\"Repayment Period\",AJ631*Z631,SUM($Z$7:Z631)*AL631))","v":0},null,0,{"$f":"IF(I631=\"Starting Point\",SUM($Z$8:Z631)*AL631,IF(I631=\"Repayment Period\",Z631*AJ631,0))","v":0},null,"-","-","-","-","-",624,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I632=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I632=\"Zero Point\",I632=\"Disbursement Period\",I632=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J632=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I632=\"Disbursement Period\",'B.3 Profil splácení AWL'!I632=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I631=\"Starting Point\"),SUM($R$8:R632),AB631*($C$13/(12/(J632-J631))))))","v":"-"},"-",{"$f":"IF(AND(J632>=Disbursement_Period/2,J631<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I632=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J632=\"-\",\"-\",IF(AND(J632<=Disbursement_Period,SUM($M$7:M632)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I632=\"Disbursement Period\",I632=\"Starting Point\"),SUM($M$7:M632)>0),AB631*V632*AF632/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J632=\"-\",\"-\",IF(AND(I632=\"Repayment Period\",SUM($M$7:M632)>0),AB631*V632*AF632/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J632-J631=TRUE),\"-\",IF(I632=\"Repayment Period\",(J632-J631),IF(#REF!=TRUE,(J632-J631),(J632-J631)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL632<>\"-\",AL632>0),(#REF!+$W$3)*AL632,0)","v":0},{"$f":"IF(ISERROR(X632*AJ632),\"-\",IF(AND(SUM($M$7:M632)>0,L632<>0),X632*AJ632,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z632=0,Z632=\"-\"),0,IF(I632=\"Repayment Period\",AJ632*Z632,SUM($Z$7:Z632)*AL632))","v":0},null,0,{"$f":"IF(I632=\"Starting Point\",SUM($Z$8:Z632)*AL632,IF(I632=\"Repayment Period\",Z632*AJ632,0))","v":0},null,"-","-","-","-","-",625,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I633=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I633=\"Zero Point\",I633=\"Disbursement Period\",I633=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J633=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I633=\"Disbursement Period\",'B.3 Profil splácení AWL'!I633=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I632=\"Starting Point\"),SUM($R$8:R633),AB632*($C$13/(12/(J633-J632))))))","v":"-"},"-",{"$f":"IF(AND(J633>=Disbursement_Period/2,J632<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I633=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J633=\"-\",\"-\",IF(AND(J633<=Disbursement_Period,SUM($M$7:M633)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I633=\"Disbursement Period\",I633=\"Starting Point\"),SUM($M$7:M633)>0),AB632*V633*AF633/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J633=\"-\",\"-\",IF(AND(I633=\"Repayment Period\",SUM($M$7:M633)>0),AB632*V633*AF633/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J633-J632=TRUE),\"-\",IF(I633=\"Repayment Period\",(J633-J632),IF(#REF!=TRUE,(J633-J632),(J633-J632)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL633<>\"-\",AL633>0),(#REF!+$W$3)*AL633,0)","v":0},{"$f":"IF(ISERROR(X633*AJ633),\"-\",IF(AND(SUM($M$7:M633)>0,L633<>0),X633*AJ633,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z633=0,Z633=\"-\"),0,IF(I633=\"Repayment Period\",AJ633*Z633,SUM($Z$7:Z633)*AL633))","v":0},null,0,{"$f":"IF(I633=\"Starting Point\",SUM($Z$8:Z633)*AL633,IF(I633=\"Repayment Period\",Z633*AJ633,0))","v":0},null,"-","-","-","-","-",626,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I634=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I634=\"Zero Point\",I634=\"Disbursement Period\",I634=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J634=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I634=\"Disbursement Period\",'B.3 Profil splácení AWL'!I634=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I633=\"Starting Point\"),SUM($R$8:R634),AB633*($C$13/(12/(J634-J633))))))","v":"-"},"-",{"$f":"IF(AND(J634>=Disbursement_Period/2,J633<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I634=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J634=\"-\",\"-\",IF(AND(J634<=Disbursement_Period,SUM($M$7:M634)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I634=\"Disbursement Period\",I634=\"Starting Point\"),SUM($M$7:M634)>0),AB633*V634*AF634/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J634=\"-\",\"-\",IF(AND(I634=\"Repayment Period\",SUM($M$7:M634)>0),AB633*V634*AF634/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J634-J633=TRUE),\"-\",IF(I634=\"Repayment Period\",(J634-J633),IF(#REF!=TRUE,(J634-J633),(J634-J633)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL634<>\"-\",AL634>0),(#REF!+$W$3)*AL634,0)","v":0},{"$f":"IF(ISERROR(X634*AJ634),\"-\",IF(AND(SUM($M$7:M634)>0,L634<>0),X634*AJ634,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z634=0,Z634=\"-\"),0,IF(I634=\"Repayment Period\",AJ634*Z634,SUM($Z$7:Z634)*AL634))","v":0},null,0,{"$f":"IF(I634=\"Starting Point\",SUM($Z$8:Z634)*AL634,IF(I634=\"Repayment Period\",Z634*AJ634,0))","v":0},null,"-","-","-","-","-",627,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I635=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I635=\"Zero Point\",I635=\"Disbursement Period\",I635=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J635=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I635=\"Disbursement Period\",'B.3 Profil splácení AWL'!I635=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I634=\"Starting Point\"),SUM($R$8:R635),AB634*($C$13/(12/(J635-J634))))))","v":"-"},"-",{"$f":"IF(AND(J635>=Disbursement_Period/2,J634<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I635=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J635=\"-\",\"-\",IF(AND(J635<=Disbursement_Period,SUM($M$7:M635)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I635=\"Disbursement Period\",I635=\"Starting Point\"),SUM($M$7:M635)>0),AB634*V635*AF635/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J635=\"-\",\"-\",IF(AND(I635=\"Repayment Period\",SUM($M$7:M635)>0),AB634*V635*AF635/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J635-J634=TRUE),\"-\",IF(I635=\"Repayment Period\",(J635-J634),IF(#REF!=TRUE,(J635-J634),(J635-J634)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL635<>\"-\",AL635>0),(#REF!+$W$3)*AL635,0)","v":0},{"$f":"IF(ISERROR(X635*AJ635),\"-\",IF(AND(SUM($M$7:M635)>0,L635<>0),X635*AJ635,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z635=0,Z635=\"-\"),0,IF(I635=\"Repayment Period\",AJ635*Z635,SUM($Z$7:Z635)*AL635))","v":0},null,0,{"$f":"IF(I635=\"Starting Point\",SUM($Z$8:Z635)*AL635,IF(I635=\"Repayment Period\",Z635*AJ635,0))","v":0},null,"-","-","-","-","-",628,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I636=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I636=\"Zero Point\",I636=\"Disbursement Period\",I636=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J636=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I636=\"Disbursement Period\",'B.3 Profil splácení AWL'!I636=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I635=\"Starting Point\"),SUM($R$8:R636),AB635*($C$13/(12/(J636-J635))))))","v":"-"},"-",{"$f":"IF(AND(J636>=Disbursement_Period/2,J635<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I636=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J636=\"-\",\"-\",IF(AND(J636<=Disbursement_Period,SUM($M$7:M636)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I636=\"Disbursement Period\",I636=\"Starting Point\"),SUM($M$7:M636)>0),AB635*V636*AF636/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J636=\"-\",\"-\",IF(AND(I636=\"Repayment Period\",SUM($M$7:M636)>0),AB635*V636*AF636/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J636-J635=TRUE),\"-\",IF(I636=\"Repayment Period\",(J636-J635),IF(#REF!=TRUE,(J636-J635),(J636-J635)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL636<>\"-\",AL636>0),(#REF!+$W$3)*AL636,0)","v":0},{"$f":"IF(ISERROR(X636*AJ636),\"-\",IF(AND(SUM($M$7:M636)>0,L636<>0),X636*AJ636,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z636=0,Z636=\"-\"),0,IF(I636=\"Repayment Period\",AJ636*Z636,SUM($Z$7:Z636)*AL636))","v":0},null,0,{"$f":"IF(I636=\"Starting Point\",SUM($Z$8:Z636)*AL636,IF(I636=\"Repayment Period\",Z636*AJ636,0))","v":0},null,"-","-","-","-","-",629,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I637=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I637=\"Zero Point\",I637=\"Disbursement Period\",I637=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J637=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I637=\"Disbursement Period\",'B.3 Profil splácení AWL'!I637=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I636=\"Starting Point\"),SUM($R$8:R637),AB636*($C$13/(12/(J637-J636))))))","v":"-"},"-",{"$f":"IF(AND(J637>=Disbursement_Period/2,J636<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I637=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J637=\"-\",\"-\",IF(AND(J637<=Disbursement_Period,SUM($M$7:M637)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I637=\"Disbursement Period\",I637=\"Starting Point\"),SUM($M$7:M637)>0),AB636*V637*AF637/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J637=\"-\",\"-\",IF(AND(I637=\"Repayment Period\",SUM($M$7:M637)>0),AB636*V637*AF637/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J637-J636=TRUE),\"-\",IF(I637=\"Repayment Period\",(J637-J636),IF(#REF!=TRUE,(J637-J636),(J637-J636)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL637<>\"-\",AL637>0),(#REF!+$W$3)*AL637,0)","v":0},{"$f":"IF(ISERROR(X637*AJ637),\"-\",IF(AND(SUM($M$7:M637)>0,L637<>0),X637*AJ637,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z637=0,Z637=\"-\"),0,IF(I637=\"Repayment Period\",AJ637*Z637,SUM($Z$7:Z637)*AL637))","v":0},null,0,{"$f":"IF(I637=\"Starting Point\",SUM($Z$8:Z637)*AL637,IF(I637=\"Repayment Period\",Z637*AJ637,0))","v":0},null,"-","-","-","-","-",630,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I638=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I638=\"Zero Point\",I638=\"Disbursement Period\",I638=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J638=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I638=\"Disbursement Period\",'B.3 Profil splácení AWL'!I638=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I637=\"Starting Point\"),SUM($R$8:R638),AB637*($C$13/(12/(J638-J637))))))","v":"-"},"-",{"$f":"IF(AND(J638>=Disbursement_Period/2,J637<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I638=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J638=\"-\",\"-\",IF(AND(J638<=Disbursement_Period,SUM($M$7:M638)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I638=\"Disbursement Period\",I638=\"Starting Point\"),SUM($M$7:M638)>0),AB637*V638*AF638/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J638=\"-\",\"-\",IF(AND(I638=\"Repayment Period\",SUM($M$7:M638)>0),AB637*V638*AF638/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J638-J637=TRUE),\"-\",IF(I638=\"Repayment Period\",(J638-J637),IF(#REF!=TRUE,(J638-J637),(J638-J637)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL638<>\"-\",AL638>0),(#REF!+$W$3)*AL638,0)","v":0},{"$f":"IF(ISERROR(X638*AJ638),\"-\",IF(AND(SUM($M$7:M638)>0,L638<>0),X638*AJ638,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z638=0,Z638=\"-\"),0,IF(I638=\"Repayment Period\",AJ638*Z638,SUM($Z$7:Z638)*AL638))","v":0},null,0,{"$f":"IF(I638=\"Starting Point\",SUM($Z$8:Z638)*AL638,IF(I638=\"Repayment Period\",Z638*AJ638,0))","v":0},null,"-","-","-","-","-",631,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I639=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I639=\"Zero Point\",I639=\"Disbursement Period\",I639=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J639=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I639=\"Disbursement Period\",'B.3 Profil splácení AWL'!I639=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I638=\"Starting Point\"),SUM($R$8:R639),AB638*($C$13/(12/(J639-J638))))))","v":"-"},"-",{"$f":"IF(AND(J639>=Disbursement_Period/2,J638<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I639=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J639=\"-\",\"-\",IF(AND(J639<=Disbursement_Period,SUM($M$7:M639)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I639=\"Disbursement Period\",I639=\"Starting Point\"),SUM($M$7:M639)>0),AB638*V639*AF639/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J639=\"-\",\"-\",IF(AND(I639=\"Repayment Period\",SUM($M$7:M639)>0),AB638*V639*AF639/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J639-J638=TRUE),\"-\",IF(I639=\"Repayment Period\",(J639-J638),IF(#REF!=TRUE,(J639-J638),(J639-J638)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL639<>\"-\",AL639>0),(#REF!+$W$3)*AL639,0)","v":0},{"$f":"IF(ISERROR(X639*AJ639),\"-\",IF(AND(SUM($M$7:M639)>0,L639<>0),X639*AJ639,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z639=0,Z639=\"-\"),0,IF(I639=\"Repayment Period\",AJ639*Z639,SUM($Z$7:Z639)*AL639))","v":0},null,0,{"$f":"IF(I639=\"Starting Point\",SUM($Z$8:Z639)*AL639,IF(I639=\"Repayment Period\",Z639*AJ639,0))","v":0},null,"-","-","-","-","-",632,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I640=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I640=\"Zero Point\",I640=\"Disbursement Period\",I640=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J640=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I640=\"Disbursement Period\",'B.3 Profil splácení AWL'!I640=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I639=\"Starting Point\"),SUM($R$8:R640),AB639*($C$13/(12/(J640-J639))))))","v":"-"},"-",{"$f":"IF(AND(J640>=Disbursement_Period/2,J639<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I640=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J640=\"-\",\"-\",IF(AND(J640<=Disbursement_Period,SUM($M$7:M640)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I640=\"Disbursement Period\",I640=\"Starting Point\"),SUM($M$7:M640)>0),AB639*V640*AF640/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J640=\"-\",\"-\",IF(AND(I640=\"Repayment Period\",SUM($M$7:M640)>0),AB639*V640*AF640/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J640-J639=TRUE),\"-\",IF(I640=\"Repayment Period\",(J640-J639),IF(#REF!=TRUE,(J640-J639),(J640-J639)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL640<>\"-\",AL640>0),(#REF!+$W$3)*AL640,0)","v":0},{"$f":"IF(ISERROR(X640*AJ640),\"-\",IF(AND(SUM($M$7:M640)>0,L640<>0),X640*AJ640,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z640=0,Z640=\"-\"),0,IF(I640=\"Repayment Period\",AJ640*Z640,SUM($Z$7:Z640)*AL640))","v":0},null,0,{"$f":"IF(I640=\"Starting Point\",SUM($Z$8:Z640)*AL640,IF(I640=\"Repayment Period\",Z640*AJ640,0))","v":0},null,"-","-","-","-","-",633,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I641=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I641=\"Zero Point\",I641=\"Disbursement Period\",I641=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J641=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I641=\"Disbursement Period\",'B.3 Profil splácení AWL'!I641=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I640=\"Starting Point\"),SUM($R$8:R641),AB640*($C$13/(12/(J641-J640))))))","v":"-"},"-",{"$f":"IF(AND(J641>=Disbursement_Period/2,J640<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I641=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J641=\"-\",\"-\",IF(AND(J641<=Disbursement_Period,SUM($M$7:M641)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I641=\"Disbursement Period\",I641=\"Starting Point\"),SUM($M$7:M641)>0),AB640*V641*AF641/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J641=\"-\",\"-\",IF(AND(I641=\"Repayment Period\",SUM($M$7:M641)>0),AB640*V641*AF641/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J641-J640=TRUE),\"-\",IF(I641=\"Repayment Period\",(J641-J640),IF(#REF!=TRUE,(J641-J640),(J641-J640)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL641<>\"-\",AL641>0),(#REF!+$W$3)*AL641,0)","v":0},{"$f":"IF(ISERROR(X641*AJ641),\"-\",IF(AND(SUM($M$7:M641)>0,L641<>0),X641*AJ641,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z641=0,Z641=\"-\"),0,IF(I641=\"Repayment Period\",AJ641*Z641,SUM($Z$7:Z641)*AL641))","v":0},null,0,{"$f":"IF(I641=\"Starting Point\",SUM($Z$8:Z641)*AL641,IF(I641=\"Repayment Period\",Z641*AJ641,0))","v":0},null,"-","-","-","-","-",634,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I642=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I642=\"Zero Point\",I642=\"Disbursement Period\",I642=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J642=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I642=\"Disbursement Period\",'B.3 Profil splácení AWL'!I642=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I641=\"Starting Point\"),SUM($R$8:R642),AB641*($C$13/(12/(J642-J641))))))","v":"-"},"-",{"$f":"IF(AND(J642>=Disbursement_Period/2,J641<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I642=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J642=\"-\",\"-\",IF(AND(J642<=Disbursement_Period,SUM($M$7:M642)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I642=\"Disbursement Period\",I642=\"Starting Point\"),SUM($M$7:M642)>0),AB641*V642*AF642/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J642=\"-\",\"-\",IF(AND(I642=\"Repayment Period\",SUM($M$7:M642)>0),AB641*V642*AF642/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J642-J641=TRUE),\"-\",IF(I642=\"Repayment Period\",(J642-J641),IF(#REF!=TRUE,(J642-J641),(J642-J641)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL642<>\"-\",AL642>0),(#REF!+$W$3)*AL642,0)","v":0},{"$f":"IF(ISERROR(X642*AJ642),\"-\",IF(AND(SUM($M$7:M642)>0,L642<>0),X642*AJ642,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z642=0,Z642=\"-\"),0,IF(I642=\"Repayment Period\",AJ642*Z642,SUM($Z$7:Z642)*AL642))","v":0},null,0,{"$f":"IF(I642=\"Starting Point\",SUM($Z$8:Z642)*AL642,IF(I642=\"Repayment Period\",Z642*AJ642,0))","v":0},null,"-","-","-","-","-",635,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I643=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I643=\"Zero Point\",I643=\"Disbursement Period\",I643=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J643=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I643=\"Disbursement Period\",'B.3 Profil splácení AWL'!I643=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I642=\"Starting Point\"),SUM($R$8:R643),AB642*($C$13/(12/(J643-J642))))))","v":"-"},"-",{"$f":"IF(AND(J643>=Disbursement_Period/2,J642<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I643=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J643=\"-\",\"-\",IF(AND(J643<=Disbursement_Period,SUM($M$7:M643)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I643=\"Disbursement Period\",I643=\"Starting Point\"),SUM($M$7:M643)>0),AB642*V643*AF643/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J643=\"-\",\"-\",IF(AND(I643=\"Repayment Period\",SUM($M$7:M643)>0),AB642*V643*AF643/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J643-J642=TRUE),\"-\",IF(I643=\"Repayment Period\",(J643-J642),IF(#REF!=TRUE,(J643-J642),(J643-J642)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL643<>\"-\",AL643>0),(#REF!+$W$3)*AL643,0)","v":0},{"$f":"IF(ISERROR(X643*AJ643),\"-\",IF(AND(SUM($M$7:M643)>0,L643<>0),X643*AJ643,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z643=0,Z643=\"-\"),0,IF(I643=\"Repayment Period\",AJ643*Z643,SUM($Z$7:Z643)*AL643))","v":0},null,0,{"$f":"IF(I643=\"Starting Point\",SUM($Z$8:Z643)*AL643,IF(I643=\"Repayment Period\",Z643*AJ643,0))","v":0},null,"-","-","-","-","-",636,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I644=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I644=\"Zero Point\",I644=\"Disbursement Period\",I644=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J644=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I644=\"Disbursement Period\",'B.3 Profil splácení AWL'!I644=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I643=\"Starting Point\"),SUM($R$8:R644),AB643*($C$13/(12/(J644-J643))))))","v":"-"},"-",{"$f":"IF(AND(J644>=Disbursement_Period/2,J643<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I644=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J644=\"-\",\"-\",IF(AND(J644<=Disbursement_Period,SUM($M$7:M644)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I644=\"Disbursement Period\",I644=\"Starting Point\"),SUM($M$7:M644)>0),AB643*V644*AF644/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J644=\"-\",\"-\",IF(AND(I644=\"Repayment Period\",SUM($M$7:M644)>0),AB643*V644*AF644/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J644-J643=TRUE),\"-\",IF(I644=\"Repayment Period\",(J644-J643),IF(#REF!=TRUE,(J644-J643),(J644-J643)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL644<>\"-\",AL644>0),(#REF!+$W$3)*AL644,0)","v":0},{"$f":"IF(ISERROR(X644*AJ644),\"-\",IF(AND(SUM($M$7:M644)>0,L644<>0),X644*AJ644,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z644=0,Z644=\"-\"),0,IF(I644=\"Repayment Period\",AJ644*Z644,SUM($Z$7:Z644)*AL644))","v":0},null,0,{"$f":"IF(I644=\"Starting Point\",SUM($Z$8:Z644)*AL644,IF(I644=\"Repayment Period\",Z644*AJ644,0))","v":0},null,"-","-","-","-","-",637,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I645=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I645=\"Zero Point\",I645=\"Disbursement Period\",I645=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J645=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I645=\"Disbursement Period\",'B.3 Profil splácení AWL'!I645=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I644=\"Starting Point\"),SUM($R$8:R645),AB644*($C$13/(12/(J645-J644))))))","v":"-"},"-",{"$f":"IF(AND(J645>=Disbursement_Period/2,J644<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I645=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J645=\"-\",\"-\",IF(AND(J645<=Disbursement_Period,SUM($M$7:M645)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I645=\"Disbursement Period\",I645=\"Starting Point\"),SUM($M$7:M645)>0),AB644*V645*AF645/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J645=\"-\",\"-\",IF(AND(I645=\"Repayment Period\",SUM($M$7:M645)>0),AB644*V645*AF645/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J645-J644=TRUE),\"-\",IF(I645=\"Repayment Period\",(J645-J644),IF(#REF!=TRUE,(J645-J644),(J645-J644)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL645<>\"-\",AL645>0),(#REF!+$W$3)*AL645,0)","v":0},{"$f":"IF(ISERROR(X645*AJ645),\"-\",IF(AND(SUM($M$7:M645)>0,L645<>0),X645*AJ645,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z645=0,Z645=\"-\"),0,IF(I645=\"Repayment Period\",AJ645*Z645,SUM($Z$7:Z645)*AL645))","v":0},null,0,{"$f":"IF(I645=\"Starting Point\",SUM($Z$8:Z645)*AL645,IF(I645=\"Repayment Period\",Z645*AJ645,0))","v":0},null,"-","-","-","-","-",638,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I646=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I646=\"Zero Point\",I646=\"Disbursement Period\",I646=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J646=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I646=\"Disbursement Period\",'B.3 Profil splácení AWL'!I646=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I645=\"Starting Point\"),SUM($R$8:R646),AB645*($C$13/(12/(J646-J645))))))","v":"-"},"-",{"$f":"IF(AND(J646>=Disbursement_Period/2,J645<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I646=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J646=\"-\",\"-\",IF(AND(J646<=Disbursement_Period,SUM($M$7:M646)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I646=\"Disbursement Period\",I646=\"Starting Point\"),SUM($M$7:M646)>0),AB645*V646*AF646/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J646=\"-\",\"-\",IF(AND(I646=\"Repayment Period\",SUM($M$7:M646)>0),AB645*V646*AF646/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J646-J645=TRUE),\"-\",IF(I646=\"Repayment Period\",(J646-J645),IF(#REF!=TRUE,(J646-J645),(J646-J645)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL646<>\"-\",AL646>0),(#REF!+$W$3)*AL646,0)","v":0},{"$f":"IF(ISERROR(X646*AJ646),\"-\",IF(AND(SUM($M$7:M646)>0,L646<>0),X646*AJ646,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z646=0,Z646=\"-\"),0,IF(I646=\"Repayment Period\",AJ646*Z646,SUM($Z$7:Z646)*AL646))","v":0},null,0,{"$f":"IF(I646=\"Starting Point\",SUM($Z$8:Z646)*AL646,IF(I646=\"Repayment Period\",Z646*AJ646,0))","v":0},null,"-","-","-","-","-",639,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I647=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I647=\"Zero Point\",I647=\"Disbursement Period\",I647=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L647>0,L647<>\"-\"),PPMT(($C$13)/(12/AF647),L647,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J647=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I647=\"Disbursement Period\",'B.3 Profil splácení AWL'!I647=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I646=\"Starting Point\"),SUM($R$8:R647),AB646*($C$13/(12/(J647-J646))))))","v":"-"},"-",{"$f":"IF(AND(J647>=Disbursement_Period/2,J646<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I647=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J647=\"-\",\"-\",IF(AND(J647<=Disbursement_Period,SUM($M$7:M647)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I647=\"Disbursement Period\",I647=\"Starting Point\"),SUM($M$7:M647)>0),AB646*V647*AF647/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J647=\"-\",\"-\",IF(AND(I647=\"Repayment Period\",SUM($M$7:M647)>0),AB646*V647*AF647/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M647+AA647),AA647,-M647+T647+W647+X647)","v":0},{"$f":"IF(OR(J647=0,J647=\"-\"),0,AD646+(Q647*(J647-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J647-J646=TRUE),\"-\",IF(I647=\"Repayment Period\",(J647-J646),IF(#REF!=TRUE,(J647-J646),(J647-J646)/2)))","v":"-"},{"$f":"IF(ISERROR(AB646*AF647=TRUE),\"-\",AB646*AF647)","v":"-"},null,null,"-",{"$f":"IF(OR(L647=0,L647=\"-\",ISERROR($AB646*$AJ647=TRUE)),\"-\",$AB646*$AJ647)","v":"-"},{"$f":"IF(I647=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL647<>\"-\",AL647>0),(#REF!+$W$3)*AL647,0)","v":0},{"$f":"IF(ISERROR(X647*AJ647),\"-\",IF(AND(SUM($M$7:M647)>0,L647<>0),X647*AJ647,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z647=0,Z647=\"-\"),0,IF(I647=\"Repayment Period\",AJ647*Z647,SUM($Z$7:Z647)*AL647))","v":0},null,{"$f":"IF(I647<>\"Repayment Period\",AL647,AJ647)","v":0},{"$f":"IF(I647=\"Starting Point\",SUM($Z$8:Z647)*AL647,IF(I647=\"Repayment Period\",Z647*AJ647,0))","v":0},null,{"$f":"AJ647","v":"-"},{"$f":"IF(ISERROR(AU647*M647)=TRUE,\"-\",AU647*M647)","v":"-"},{"$f":"IF(ISERROR(AU647*Q647)=TRUE,\"-\",AU647*Q647)","v":"-"},{"$f":"IF(ISERROR(AU647*S647)=TRUE,\"-\",AU647*S647)","v":"-"},{"$f":"IF(ISERROR(AU647*AA647)=TRUE,\"-\",AU647*AA647)","v":"-"},640,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J648=Disbursement_Period,\"Starting Point\",IF(J648<Disbursement_Period,\"Disbursement Period\",IF(AND(J648>Disbursement_Period,J648<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J647<>\"-\",$C$8=\"Non-Standard\"),IF(J647+1<Disbursement_Period,J647+1,IF(AND(J647+$E$8>=Disbursement_Period,J647<$C$9+Disbursement_Period),VLOOKUP(L648,$AZ$7:$BA$1006,2),\"-\")),IF(J647<>\"-\",IF(J647+1<Disbursement_Period,J647+1,IF(AND(J647+1>=Disbursement_Period,J647<($C$9+$C$10)),Disbursement_Period+$E$8*(L648),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J647=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J647+$G$10<$BA$8,J647+$G$10>$C$9+$C$10),0,IF(AND(J647+$G$10>=$BA$8,J647+$G$10<=$C$9+$C$10),IF(MATCH(J647+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J647+$G$10,$BA$8:$BA$1003,1)>1,L647+1,0)),0)),IF(OR(J647+$G$10<$C$10+$G$10,J647+$G$10>$C$9+$C$10),0,IF(L647=\"-\",1,L647+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I648=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I648=\"Zero Point\",I648=\"Disbursement Period\",I648=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M648+N647),\"\",M648+N647)","v":""},"-",{"$f":"IF(O648<>\"-\",P647+(O648*(J648-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L648<>\"-\",J648>Disbursement_Period,J648<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J648>Disbursement_Period,J648<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J648,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J648>Disbursement_Period,J648<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF648),L648,$E$13,$C$7*-1),IF(J648<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB647*($C$13/(12/(J648-J647)))),\"-\",AB647*($C$13/(12/(J648-J647))))","v":"-"},{"$f":"IF(J648=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I648=\"Disbursement Period\",'B.3 Profil splácení AWL'!I648=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I647=\"Starting Point\"),SUM($R$8:R648),AB647*($C$13/(12/(J648-J647))))))","v":"-"},{"$f":"IF(J648=\"-\",\"-\",Q648+S648)","v":"-"},{"$f":"IF(AND(J648>=Disbursement_Period/2,J647<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I648=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J648=\"-\",\"-\",IF(AND(J648<=Disbursement_Period,SUM($M$7:M648)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I648=\"Disbursement Period\",I648=\"Starting Point\"),SUM($M$7:M648)>0),AB647*V648*AF648/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J648=\"-\",\"-\",IF(AND(I648=\"Repayment Period\",SUM($M$7:M648)>0),AB647*V648*AF648/12,0))","v":"-"},{"$f":"IF(J648=\"-\",\"\",U648+W648+X648)","v":""},{"$f":"IF(J648=\"-\",\"-\",IF(T648=0,0,AB647*$C$22*AF648/12))","v":"-"},0,{"$f":"IF(J648=\"-\",\"-\",IF(ISERROR(AB647+M648-Q648)<>TRUE,AB647+M648-Q648,IF(ISERROR(AB647+M648)<>TRUE,AB647+M648,AB647-Q648)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J648-J647=TRUE),\"-\",IF(I648=\"Repayment Period\",(J648-J647),IF(#REF!=TRUE,(J648-J647),(J648-J647)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J648/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J648/12))","v":"-"},"-",0,{"$f":"IF(AND(AL648<>\"-\",AL648>0),(#REF!+$W$3)*AL648,0)","v":0},{"$f":"IF(ISERROR(X648*AJ648),\"-\",IF(AND(SUM($M$7:M648)>0,L648<>0),X648*AJ648,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z648=0,Z648=\"-\"),0,IF(I648=\"Repayment Period\",AJ648*Z648,SUM($Z$7:Z648)*AL648))","v":0},null,0,{"$f":"IF(I648=\"Starting Point\",SUM($Z$8:Z648)*AL648,IF(I648=\"Repayment Period\",Z648*AJ648,0))","v":0},null,"-","-","-","-","-",641,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA648<>\"-\",\"← Input!\",IF(AND(BA648=\"-\",OR(BC648<>\"\",BC648<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J649=\"-\",\"-\",MONATSENDE($K$7,J649))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I649=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I649=\"Zero Point\",I649=\"Disbursement Period\",I649=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J649=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I649=\"Disbursement Period\",'B.3 Profil splácení AWL'!I649=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I648=\"Starting Point\"),SUM($R$8:R649),AB648*($C$13/(12/(J649-J648))))))","v":"-"},"-",{"$f":"IF(AND(J649>=Disbursement_Period/2,J648<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I649=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J649=\"-\",\"-\",IF(AND(J649<=Disbursement_Period,SUM($M$7:M649)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I649=\"Disbursement Period\",I649=\"Starting Point\"),SUM($M$7:M649)>0),AB648*V649*AF649/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J649=\"-\",\"-\",IF(AND(I649=\"Repayment Period\",SUM($M$7:M649)>0),AB648*V649*AF649/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q649+S649+Y649)=TRUE,0,Q649+S649+Z649)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J649-J648=TRUE),\"-\",IF(I649=\"Repayment Period\",(J649-J648),IF(#REF!=TRUE,(J649-J648),(J649-J648)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL649<>\"-\",AL649>0),(#REF!+$W$3)*AL649,0)","v":0},{"$f":"IF(ISERROR(X649*AJ649),\"-\",IF(AND(SUM($M$7:M649)>0,L649<>0),X649*AJ649,\"-\"))","v":"-"},{"$f":"SUM(AM649:AN649)","v":0},{"$f":"IF(OR(Z649=0,Z649=\"-\"),0,IF(I649=\"Repayment Period\",AJ649*Z649,SUM($Z$7:Z649)*AL649))","v":0},null,0,{"$f":"IF(I649=\"Starting Point\",SUM($Z$8:Z649)*AL649,IF(I649=\"Repayment Period\",Z649*AJ649,0))","v":0},null,"-","-","-","-","-",642,{"$f":"IF(OR(BA648=\"-\",BA648>=$C$9+$C$10),\"-\",IF(AND(BA648<$C$9+$C$10,BA648+$G$10>$C$9+$C$10),$C$9+$C$10,BA648+$G$10))","v":"-"},null,{"$f":"IF(BB649=\"-\",\"-\",BB649/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I650=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I650=\"Zero Point\",I650=\"Disbursement Period\",I650=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J650=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I650=\"Disbursement Period\",'B.3 Profil splácení AWL'!I650=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I649=\"Starting Point\"),SUM($R$8:R650),AB649*($C$13/(12/(J650-J649))))))","v":"-"},"-",{"$f":"IF(AND(J650>=Disbursement_Period/2,J649<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I650=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J650=\"-\",\"-\",IF(AND(J650<=Disbursement_Period,SUM($M$7:M650)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I650=\"Disbursement Period\",I650=\"Starting Point\"),SUM($M$7:M650)>0),AB649*V650*AF650/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J650=\"-\",\"-\",IF(AND(I650=\"Repayment Period\",SUM($M$7:M650)>0),AB649*V650*AF650/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J650-J649=TRUE),\"-\",IF(I650=\"Repayment Period\",(J650-J649),IF(#REF!=TRUE,(J650-J649),(J650-J649)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL650<>\"-\",AL650>0),(#REF!+$W$3)*AL650,0)","v":0},{"$f":"IF(ISERROR(X650*AJ650),\"-\",IF(AND(SUM($M$7:M650)>0,L650<>0),X650*AJ650,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z650=0,Z650=\"-\"),0,IF(I650=\"Repayment Period\",AJ650*Z650,SUM($Z$7:Z650)*AL650))","v":0},null,0,{"$f":"IF(I650=\"Starting Point\",SUM($Z$8:Z650)*AL650,IF(I650=\"Repayment Period\",Z650*AJ650,0))","v":0},null,"-","-","-","-","-",643,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I651=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I651=\"Zero Point\",I651=\"Disbursement Period\",I651=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J651=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I651=\"Disbursement Period\",'B.3 Profil splácení AWL'!I651=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I650=\"Starting Point\"),SUM($R$8:R651),AB650*($C$13/(12/(J651-J650))))))","v":"-"},"-",{"$f":"IF(AND(J651>=Disbursement_Period/2,J650<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I651=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J651=\"-\",\"-\",IF(AND(J651<=Disbursement_Period,SUM($M$7:M651)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I651=\"Disbursement Period\",I651=\"Starting Point\"),SUM($M$7:M651)>0),AB650*V651*AF651/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J651=\"-\",\"-\",IF(AND(I651=\"Repayment Period\",SUM($M$7:M651)>0),AB650*V651*AF651/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J651-J650=TRUE),\"-\",IF(I651=\"Repayment Period\",(J651-J650),IF(#REF!=TRUE,(J651-J650),(J651-J650)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL651<>\"-\",AL651>0),(#REF!+$W$3)*AL651,0)","v":0},{"$f":"IF(ISERROR(X651*AJ651),\"-\",IF(AND(SUM($M$7:M651)>0,L651<>0),X651*AJ651,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z651=0,Z651=\"-\"),0,IF(I651=\"Repayment Period\",AJ651*Z651,SUM($Z$7:Z651)*AL651))","v":0},null,0,{"$f":"IF(I651=\"Starting Point\",SUM($Z$8:Z651)*AL651,IF(I651=\"Repayment Period\",Z651*AJ651,0))","v":0},null,"-","-","-","-","-",644,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I652=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I652=\"Zero Point\",I652=\"Disbursement Period\",I652=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J652=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I652=\"Disbursement Period\",'B.3 Profil splácení AWL'!I652=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I651=\"Starting Point\"),SUM($R$8:R652),AB651*($C$13/(12/(J652-J651))))))","v":"-"},"-",{"$f":"IF(AND(J652>=Disbursement_Period/2,J651<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I652=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J652=\"-\",\"-\",IF(AND(J652<=Disbursement_Period,SUM($M$7:M652)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I652=\"Disbursement Period\",I652=\"Starting Point\"),SUM($M$7:M652)>0),AB651*V652*AF652/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J652=\"-\",\"-\",IF(AND(I652=\"Repayment Period\",SUM($M$7:M652)>0),AB651*V652*AF652/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J652-J651=TRUE),\"-\",IF(I652=\"Repayment Period\",(J652-J651),IF(#REF!=TRUE,(J652-J651),(J652-J651)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL652<>\"-\",AL652>0),(#REF!+$W$3)*AL652,0)","v":0},{"$f":"IF(ISERROR(X652*AJ652),\"-\",IF(AND(SUM($M$7:M652)>0,L652<>0),X652*AJ652,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z652=0,Z652=\"-\"),0,IF(I652=\"Repayment Period\",AJ652*Z652,SUM($Z$7:Z652)*AL652))","v":0},null,0,{"$f":"IF(I652=\"Starting Point\",SUM($Z$8:Z652)*AL652,IF(I652=\"Repayment Period\",Z652*AJ652,0))","v":0},null,"-","-","-","-","-",645,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I653=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I653=\"Zero Point\",I653=\"Disbursement Period\",I653=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J653=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I653=\"Disbursement Period\",'B.3 Profil splácení AWL'!I653=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I652=\"Starting Point\"),SUM($R$8:R653),AB652*($C$13/(12/(J653-J652))))))","v":"-"},"-",{"$f":"IF(AND(J653>=Disbursement_Period/2,J652<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I653=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J653=\"-\",\"-\",IF(AND(J653<=Disbursement_Period,SUM($M$7:M653)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I653=\"Disbursement Period\",I653=\"Starting Point\"),SUM($M$7:M653)>0),AB652*V653*AF653/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J653=\"-\",\"-\",IF(AND(I653=\"Repayment Period\",SUM($M$7:M653)>0),AB652*V653*AF653/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J653-J652=TRUE),\"-\",IF(I653=\"Repayment Period\",(J653-J652),IF(#REF!=TRUE,(J653-J652),(J653-J652)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL653<>\"-\",AL653>0),(#REF!+$W$3)*AL653,0)","v":0},{"$f":"IF(ISERROR(X653*AJ653),\"-\",IF(AND(SUM($M$7:M653)>0,L653<>0),X653*AJ653,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z653=0,Z653=\"-\"),0,IF(I653=\"Repayment Period\",AJ653*Z653,SUM($Z$7:Z653)*AL653))","v":0},null,0,{"$f":"IF(I653=\"Starting Point\",SUM($Z$8:Z653)*AL653,IF(I653=\"Repayment Period\",Z653*AJ653,0))","v":0},null,"-","-","-","-","-",646,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I654=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I654=\"Zero Point\",I654=\"Disbursement Period\",I654=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J654=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I654=\"Disbursement Period\",'B.3 Profil splácení AWL'!I654=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I653=\"Starting Point\"),SUM($R$8:R654),AB653*($C$13/(12/(J654-J653))))))","v":"-"},"-",{"$f":"IF(AND(J654>=Disbursement_Period/2,J653<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I654=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J654=\"-\",\"-\",IF(AND(J654<=Disbursement_Period,SUM($M$7:M654)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I654=\"Disbursement Period\",I654=\"Starting Point\"),SUM($M$7:M654)>0),AB653*V654*AF654/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J654=\"-\",\"-\",IF(AND(I654=\"Repayment Period\",SUM($M$7:M654)>0),AB653*V654*AF654/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J654-J653=TRUE),\"-\",IF(I654=\"Repayment Period\",(J654-J653),IF(#REF!=TRUE,(J654-J653),(J654-J653)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL654<>\"-\",AL654>0),(#REF!+$W$3)*AL654,0)","v":0},{"$f":"IF(ISERROR(X654*AJ654),\"-\",IF(AND(SUM($M$7:M654)>0,L654<>0),X654*AJ654,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z654=0,Z654=\"-\"),0,IF(I654=\"Repayment Period\",AJ654*Z654,SUM($Z$7:Z654)*AL654))","v":0},null,0,{"$f":"IF(I654=\"Starting Point\",SUM($Z$8:Z654)*AL654,IF(I654=\"Repayment Period\",Z654*AJ654,0))","v":0},null,"-","-","-","-","-",647,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I655=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I655=\"Zero Point\",I655=\"Disbursement Period\",I655=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J655=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I655=\"Disbursement Period\",'B.3 Profil splácení AWL'!I655=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I654=\"Starting Point\"),SUM($R$8:R655),AB654*($C$13/(12/(J655-J654))))))","v":"-"},"-",{"$f":"IF(AND(J655>=Disbursement_Period/2,J654<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I655=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J655=\"-\",\"-\",IF(AND(J655<=Disbursement_Period,SUM($M$7:M655)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I655=\"Disbursement Period\",I655=\"Starting Point\"),SUM($M$7:M655)>0),AB654*V655*AF655/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J655=\"-\",\"-\",IF(AND(I655=\"Repayment Period\",SUM($M$7:M655)>0),AB654*V655*AF655/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J655-J654=TRUE),\"-\",IF(I655=\"Repayment Period\",(J655-J654),IF(#REF!=TRUE,(J655-J654),(J655-J654)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL655<>\"-\",AL655>0),(#REF!+$W$3)*AL655,0)","v":0},{"$f":"IF(ISERROR(X655*AJ655),\"-\",IF(AND(SUM($M$7:M655)>0,L655<>0),X655*AJ655,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z655=0,Z655=\"-\"),0,IF(I655=\"Repayment Period\",AJ655*Z655,SUM($Z$7:Z655)*AL655))","v":0},null,0,{"$f":"IF(I655=\"Starting Point\",SUM($Z$8:Z655)*AL655,IF(I655=\"Repayment Period\",Z655*AJ655,0))","v":0},null,"-","-","-","-","-",648,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I656=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I656=\"Zero Point\",I656=\"Disbursement Period\",I656=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J656=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I656=\"Disbursement Period\",'B.3 Profil splácení AWL'!I656=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I655=\"Starting Point\"),SUM($R$8:R656),AB655*($C$13/(12/(J656-J655))))))","v":"-"},"-",{"$f":"IF(AND(J656>=Disbursement_Period/2,J655<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I656=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J656=\"-\",\"-\",IF(AND(J656<=Disbursement_Period,SUM($M$7:M656)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I656=\"Disbursement Period\",I656=\"Starting Point\"),SUM($M$7:M656)>0),AB655*V656*AF656/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J656=\"-\",\"-\",IF(AND(I656=\"Repayment Period\",SUM($M$7:M656)>0),AB655*V656*AF656/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J656-J655=TRUE),\"-\",IF(I656=\"Repayment Period\",(J656-J655),IF(#REF!=TRUE,(J656-J655),(J656-J655)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL656<>\"-\",AL656>0),(#REF!+$W$3)*AL656,0)","v":0},{"$f":"IF(ISERROR(X656*AJ656),\"-\",IF(AND(SUM($M$7:M656)>0,L656<>0),X656*AJ656,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z656=0,Z656=\"-\"),0,IF(I656=\"Repayment Period\",AJ656*Z656,SUM($Z$7:Z656)*AL656))","v":0},null,0,{"$f":"IF(I656=\"Starting Point\",SUM($Z$8:Z656)*AL656,IF(I656=\"Repayment Period\",Z656*AJ656,0))","v":0},null,"-","-","-","-","-",649,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I657=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I657=\"Zero Point\",I657=\"Disbursement Period\",I657=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J657=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I657=\"Disbursement Period\",'B.3 Profil splácení AWL'!I657=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I656=\"Starting Point\"),SUM($R$8:R657),AB656*($C$13/(12/(J657-J656))))))","v":"-"},"-",{"$f":"IF(AND(J657>=Disbursement_Period/2,J656<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I657=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J657=\"-\",\"-\",IF(AND(J657<=Disbursement_Period,SUM($M$7:M657)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I657=\"Disbursement Period\",I657=\"Starting Point\"),SUM($M$7:M657)>0),AB656*V657*AF657/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J657=\"-\",\"-\",IF(AND(I657=\"Repayment Period\",SUM($M$7:M657)>0),AB656*V657*AF657/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J657-J656=TRUE),\"-\",IF(I657=\"Repayment Period\",(J657-J656),IF(#REF!=TRUE,(J657-J656),(J657-J656)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL657<>\"-\",AL657>0),(#REF!+$W$3)*AL657,0)","v":0},{"$f":"IF(ISERROR(X657*AJ657),\"-\",IF(AND(SUM($M$7:M657)>0,L657<>0),X657*AJ657,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z657=0,Z657=\"-\"),0,IF(I657=\"Repayment Period\",AJ657*Z657,SUM($Z$7:Z657)*AL657))","v":0},null,0,{"$f":"IF(I657=\"Starting Point\",SUM($Z$8:Z657)*AL657,IF(I657=\"Repayment Period\",Z657*AJ657,0))","v":0},null,"-","-","-","-","-",650,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I658=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I658=\"Zero Point\",I658=\"Disbursement Period\",I658=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J658=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I658=\"Disbursement Period\",'B.3 Profil splácení AWL'!I658=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I657=\"Starting Point\"),SUM($R$8:R658),AB657*($C$13/(12/(J658-J657))))))","v":"-"},"-",{"$f":"IF(AND(J658>=Disbursement_Period/2,J657<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I658=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J658=\"-\",\"-\",IF(AND(J658<=Disbursement_Period,SUM($M$7:M658)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I658=\"Disbursement Period\",I658=\"Starting Point\"),SUM($M$7:M658)>0),AB657*V658*AF658/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J658=\"-\",\"-\",IF(AND(I658=\"Repayment Period\",SUM($M$7:M658)>0),AB657*V658*AF658/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J658-J657=TRUE),\"-\",IF(I658=\"Repayment Period\",(J658-J657),IF(#REF!=TRUE,(J658-J657),(J658-J657)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL658<>\"-\",AL658>0),(#REF!+$W$3)*AL658,0)","v":0},{"$f":"IF(ISERROR(X658*AJ658),\"-\",IF(AND(SUM($M$7:M658)>0,L658<>0),X658*AJ658,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z658=0,Z658=\"-\"),0,IF(I658=\"Repayment Period\",AJ658*Z658,SUM($Z$7:Z658)*AL658))","v":0},null,0,{"$f":"IF(I658=\"Starting Point\",SUM($Z$8:Z658)*AL658,IF(I658=\"Repayment Period\",Z658*AJ658,0))","v":0},null,"-","-","-","-","-",651,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I659=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I659=\"Zero Point\",I659=\"Disbursement Period\",I659=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J659=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I659=\"Disbursement Period\",'B.3 Profil splácení AWL'!I659=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I658=\"Starting Point\"),SUM($R$8:R659),AB658*($C$13/(12/(J659-J658))))))","v":"-"},"-",{"$f":"IF(AND(J659>=Disbursement_Period/2,J658<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I659=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J659=\"-\",\"-\",IF(AND(J659<=Disbursement_Period,SUM($M$7:M659)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I659=\"Disbursement Period\",I659=\"Starting Point\"),SUM($M$7:M659)>0),AB658*V659*AF659/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J659=\"-\",\"-\",IF(AND(I659=\"Repayment Period\",SUM($M$7:M659)>0),AB658*V659*AF659/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J659-J658=TRUE),\"-\",IF(I659=\"Repayment Period\",(J659-J658),IF(#REF!=TRUE,(J659-J658),(J659-J658)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL659<>\"-\",AL659>0),(#REF!+$W$3)*AL659,0)","v":0},{"$f":"IF(ISERROR(X659*AJ659),\"-\",IF(AND(SUM($M$7:M659)>0,L659<>0),X659*AJ659,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z659=0,Z659=\"-\"),0,IF(I659=\"Repayment Period\",AJ659*Z659,SUM($Z$7:Z659)*AL659))","v":0},null,0,{"$f":"IF(I659=\"Starting Point\",SUM($Z$8:Z659)*AL659,IF(I659=\"Repayment Period\",Z659*AJ659,0))","v":0},null,"-","-","-","-","-",652,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I660=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I660=\"Zero Point\",I660=\"Disbursement Period\",I660=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J660=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I660=\"Disbursement Period\",'B.3 Profil splácení AWL'!I660=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I659=\"Starting Point\"),SUM($R$8:R660),AB659*($C$13/(12/(J660-J659))))))","v":"-"},"-",{"$f":"IF(AND(J660>=Disbursement_Period/2,J659<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I660=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J660=\"-\",\"-\",IF(AND(J660<=Disbursement_Period,SUM($M$7:M660)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I660=\"Disbursement Period\",I660=\"Starting Point\"),SUM($M$7:M660)>0),AB659*V660*AF660/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J660=\"-\",\"-\",IF(AND(I660=\"Repayment Period\",SUM($M$7:M660)>0),AB659*V660*AF660/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J660-J659=TRUE),\"-\",IF(I660=\"Repayment Period\",(J660-J659),IF(#REF!=TRUE,(J660-J659),(J660-J659)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL660<>\"-\",AL660>0),(#REF!+$W$3)*AL660,0)","v":0},{"$f":"IF(ISERROR(X660*AJ660),\"-\",IF(AND(SUM($M$7:M660)>0,L660<>0),X660*AJ660,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z660=0,Z660=\"-\"),0,IF(I660=\"Repayment Period\",AJ660*Z660,SUM($Z$7:Z660)*AL660))","v":0},null,0,{"$f":"IF(I660=\"Starting Point\",SUM($Z$8:Z660)*AL660,IF(I660=\"Repayment Period\",Z660*AJ660,0))","v":0},null,"-","-","-","-","-",653,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I661=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I661=\"Zero Point\",I661=\"Disbursement Period\",I661=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J661=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I661=\"Disbursement Period\",'B.3 Profil splácení AWL'!I661=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I660=\"Starting Point\"),SUM($R$8:R661),AB660*($C$13/(12/(J661-J660))))))","v":"-"},"-",{"$f":"IF(AND(J661>=Disbursement_Period/2,J660<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I661=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J661=\"-\",\"-\",IF(AND(J661<=Disbursement_Period,SUM($M$7:M661)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I661=\"Disbursement Period\",I661=\"Starting Point\"),SUM($M$7:M661)>0),AB660*V661*AF661/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J661=\"-\",\"-\",IF(AND(I661=\"Repayment Period\",SUM($M$7:M661)>0),AB660*V661*AF661/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J661-J660=TRUE),\"-\",IF(I661=\"Repayment Period\",(J661-J660),IF(#REF!=TRUE,(J661-J660),(J661-J660)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL661<>\"-\",AL661>0),(#REF!+$W$3)*AL661,0)","v":0},{"$f":"IF(ISERROR(X661*AJ661),\"-\",IF(AND(SUM($M$7:M661)>0,L661<>0),X661*AJ661,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z661=0,Z661=\"-\"),0,IF(I661=\"Repayment Period\",AJ661*Z661,SUM($Z$7:Z661)*AL661))","v":0},null,0,{"$f":"IF(I661=\"Starting Point\",SUM($Z$8:Z661)*AL661,IF(I661=\"Repayment Period\",Z661*AJ661,0))","v":0},null,"-","-","-","-","-",654,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I662=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I662=\"Zero Point\",I662=\"Disbursement Period\",I662=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J662=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I662=\"Disbursement Period\",'B.3 Profil splácení AWL'!I662=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I661=\"Starting Point\"),SUM($R$8:R662),AB661*($C$13/(12/(J662-J661))))))","v":"-"},"-",{"$f":"IF(AND(J662>=Disbursement_Period/2,J661<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I662=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J662=\"-\",\"-\",IF(AND(J662<=Disbursement_Period,SUM($M$7:M662)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I662=\"Disbursement Period\",I662=\"Starting Point\"),SUM($M$7:M662)>0),AB661*V662*AF662/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J662=\"-\",\"-\",IF(AND(I662=\"Repayment Period\",SUM($M$7:M662)>0),AB661*V662*AF662/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J662-J661=TRUE),\"-\",IF(I662=\"Repayment Period\",(J662-J661),IF(#REF!=TRUE,(J662-J661),(J662-J661)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL662<>\"-\",AL662>0),(#REF!+$W$3)*AL662,0)","v":0},{"$f":"IF(ISERROR(X662*AJ662),\"-\",IF(AND(SUM($M$7:M662)>0,L662<>0),X662*AJ662,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z662=0,Z662=\"-\"),0,IF(I662=\"Repayment Period\",AJ662*Z662,SUM($Z$7:Z662)*AL662))","v":0},null,0,{"$f":"IF(I662=\"Starting Point\",SUM($Z$8:Z662)*AL662,IF(I662=\"Repayment Period\",Z662*AJ662,0))","v":0},null,"-","-","-","-","-",655,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I663=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I663=\"Zero Point\",I663=\"Disbursement Period\",I663=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J663=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I663=\"Disbursement Period\",'B.3 Profil splácení AWL'!I663=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I662=\"Starting Point\"),SUM($R$8:R663),AB662*($C$13/(12/(J663-J662))))))","v":"-"},"-",{"$f":"IF(AND(J663>=Disbursement_Period/2,J662<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I663=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J663=\"-\",\"-\",IF(AND(J663<=Disbursement_Period,SUM($M$7:M663)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I663=\"Disbursement Period\",I663=\"Starting Point\"),SUM($M$7:M663)>0),AB662*V663*AF663/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J663=\"-\",\"-\",IF(AND(I663=\"Repayment Period\",SUM($M$7:M663)>0),AB662*V663*AF663/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J663-J662=TRUE),\"-\",IF(I663=\"Repayment Period\",(J663-J662),IF(#REF!=TRUE,(J663-J662),(J663-J662)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL663<>\"-\",AL663>0),(#REF!+$W$3)*AL663,0)","v":0},{"$f":"IF(ISERROR(X663*AJ663),\"-\",IF(AND(SUM($M$7:M663)>0,L663<>0),X663*AJ663,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z663=0,Z663=\"-\"),0,IF(I663=\"Repayment Period\",AJ663*Z663,SUM($Z$7:Z663)*AL663))","v":0},null,0,{"$f":"IF(I663=\"Starting Point\",SUM($Z$8:Z663)*AL663,IF(I663=\"Repayment Period\",Z663*AJ663,0))","v":0},null,"-","-","-","-","-",656,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I664=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I664=\"Zero Point\",I664=\"Disbursement Period\",I664=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J664=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I664=\"Disbursement Period\",'B.3 Profil splácení AWL'!I664=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I663=\"Starting Point\"),SUM($R$8:R664),AB663*($C$13/(12/(J664-J663))))))","v":"-"},"-",{"$f":"IF(AND(J664>=Disbursement_Period/2,J663<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I664=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J664=\"-\",\"-\",IF(AND(J664<=Disbursement_Period,SUM($M$7:M664)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I664=\"Disbursement Period\",I664=\"Starting Point\"),SUM($M$7:M664)>0),AB663*V664*AF664/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J664=\"-\",\"-\",IF(AND(I664=\"Repayment Period\",SUM($M$7:M664)>0),AB663*V664*AF664/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J664-J663=TRUE),\"-\",IF(I664=\"Repayment Period\",(J664-J663),IF(#REF!=TRUE,(J664-J663),(J664-J663)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL664<>\"-\",AL664>0),(#REF!+$W$3)*AL664,0)","v":0},{"$f":"IF(ISERROR(X664*AJ664),\"-\",IF(AND(SUM($M$7:M664)>0,L664<>0),X664*AJ664,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z664=0,Z664=\"-\"),0,IF(I664=\"Repayment Period\",AJ664*Z664,SUM($Z$7:Z664)*AL664))","v":0},null,0,{"$f":"IF(I664=\"Starting Point\",SUM($Z$8:Z664)*AL664,IF(I664=\"Repayment Period\",Z664*AJ664,0))","v":0},null,"-","-","-","-","-",657,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I665=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I665=\"Zero Point\",I665=\"Disbursement Period\",I665=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J665=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I665=\"Disbursement Period\",'B.3 Profil splácení AWL'!I665=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I664=\"Starting Point\"),SUM($R$8:R665),AB664*($C$13/(12/(J665-J664))))))","v":"-"},"-",{"$f":"IF(AND(J665>=Disbursement_Period/2,J664<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I665=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J665=\"-\",\"-\",IF(AND(J665<=Disbursement_Period,SUM($M$7:M665)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I665=\"Disbursement Period\",I665=\"Starting Point\"),SUM($M$7:M665)>0),AB664*V665*AF665/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J665=\"-\",\"-\",IF(AND(I665=\"Repayment Period\",SUM($M$7:M665)>0),AB664*V665*AF665/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J665-J664=TRUE),\"-\",IF(I665=\"Repayment Period\",(J665-J664),IF(#REF!=TRUE,(J665-J664),(J665-J664)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL665<>\"-\",AL665>0),(#REF!+$W$3)*AL665,0)","v":0},{"$f":"IF(ISERROR(X665*AJ665),\"-\",IF(AND(SUM($M$7:M665)>0,L665<>0),X665*AJ665,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z665=0,Z665=\"-\"),0,IF(I665=\"Repayment Period\",AJ665*Z665,SUM($Z$7:Z665)*AL665))","v":0},null,0,{"$f":"IF(I665=\"Starting Point\",SUM($Z$8:Z665)*AL665,IF(I665=\"Repayment Period\",Z665*AJ665,0))","v":0},null,"-","-","-","-","-",658,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I666=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I666=\"Zero Point\",I666=\"Disbursement Period\",I666=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J666=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I666=\"Disbursement Period\",'B.3 Profil splácení AWL'!I666=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I665=\"Starting Point\"),SUM($R$8:R666),AB665*($C$13/(12/(J666-J665))))))","v":"-"},"-",{"$f":"IF(AND(J666>=Disbursement_Period/2,J665<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I666=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J666=\"-\",\"-\",IF(AND(J666<=Disbursement_Period,SUM($M$7:M666)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I666=\"Disbursement Period\",I666=\"Starting Point\"),SUM($M$7:M666)>0),AB665*V666*AF666/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J666=\"-\",\"-\",IF(AND(I666=\"Repayment Period\",SUM($M$7:M666)>0),AB665*V666*AF666/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J666-J665=TRUE),\"-\",IF(I666=\"Repayment Period\",(J666-J665),IF(#REF!=TRUE,(J666-J665),(J666-J665)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL666<>\"-\",AL666>0),(#REF!+$W$3)*AL666,0)","v":0},{"$f":"IF(ISERROR(X666*AJ666),\"-\",IF(AND(SUM($M$7:M666)>0,L666<>0),X666*AJ666,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z666=0,Z666=\"-\"),0,IF(I666=\"Repayment Period\",AJ666*Z666,SUM($Z$7:Z666)*AL666))","v":0},null,0,{"$f":"IF(I666=\"Starting Point\",SUM($Z$8:Z666)*AL666,IF(I666=\"Repayment Period\",Z666*AJ666,0))","v":0},null,"-","-","-","-","-",659,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I667=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I667=\"Zero Point\",I667=\"Disbursement Period\",I667=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J667=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I667=\"Disbursement Period\",'B.3 Profil splácení AWL'!I667=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I666=\"Starting Point\"),SUM($R$8:R667),AB666*($C$13/(12/(J667-J666))))))","v":"-"},"-",{"$f":"IF(AND(J667>=Disbursement_Period/2,J666<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I667=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J667=\"-\",\"-\",IF(AND(J667<=Disbursement_Period,SUM($M$7:M667)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I667=\"Disbursement Period\",I667=\"Starting Point\"),SUM($M$7:M667)>0),AB666*V667*AF667/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J667=\"-\",\"-\",IF(AND(I667=\"Repayment Period\",SUM($M$7:M667)>0),AB666*V667*AF667/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J667-J666=TRUE),\"-\",IF(I667=\"Repayment Period\",(J667-J666),IF(#REF!=TRUE,(J667-J666),(J667-J666)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL667<>\"-\",AL667>0),(#REF!+$W$3)*AL667,0)","v":0},{"$f":"IF(ISERROR(X667*AJ667),\"-\",IF(AND(SUM($M$7:M667)>0,L667<>0),X667*AJ667,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z667=0,Z667=\"-\"),0,IF(I667=\"Repayment Period\",AJ667*Z667,SUM($Z$7:Z667)*AL667))","v":0},null,0,{"$f":"IF(I667=\"Starting Point\",SUM($Z$8:Z667)*AL667,IF(I667=\"Repayment Period\",Z667*AJ667,0))","v":0},null,"-","-","-","-","-",660,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I668=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I668=\"Zero Point\",I668=\"Disbursement Period\",I668=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J668=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I668=\"Disbursement Period\",'B.3 Profil splácení AWL'!I668=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I667=\"Starting Point\"),SUM($R$8:R668),AB667*($C$13/(12/(J668-J667))))))","v":"-"},"-",{"$f":"IF(AND(J668>=Disbursement_Period/2,J667<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I668=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J668=\"-\",\"-\",IF(AND(J668<=Disbursement_Period,SUM($M$7:M668)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I668=\"Disbursement Period\",I668=\"Starting Point\"),SUM($M$7:M668)>0),AB667*V668*AF668/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J668=\"-\",\"-\",IF(AND(I668=\"Repayment Period\",SUM($M$7:M668)>0),AB667*V668*AF668/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J668-J667=TRUE),\"-\",IF(I668=\"Repayment Period\",(J668-J667),IF(#REF!=TRUE,(J668-J667),(J668-J667)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL668<>\"-\",AL668>0),(#REF!+$W$3)*AL668,0)","v":0},{"$f":"IF(ISERROR(X668*AJ668),\"-\",IF(AND(SUM($M$7:M668)>0,L668<>0),X668*AJ668,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z668=0,Z668=\"-\"),0,IF(I668=\"Repayment Period\",AJ668*Z668,SUM($Z$7:Z668)*AL668))","v":0},null,0,{"$f":"IF(I668=\"Starting Point\",SUM($Z$8:Z668)*AL668,IF(I668=\"Repayment Period\",Z668*AJ668,0))","v":0},null,"-","-","-","-","-",661,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I669=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I669=\"Zero Point\",I669=\"Disbursement Period\",I669=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J669=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I669=\"Disbursement Period\",'B.3 Profil splácení AWL'!I669=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I668=\"Starting Point\"),SUM($R$8:R669),AB668*($C$13/(12/(J669-J668))))))","v":"-"},"-",{"$f":"IF(AND(J669>=Disbursement_Period/2,J668<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I669=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J669=\"-\",\"-\",IF(AND(J669<=Disbursement_Period,SUM($M$7:M669)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I669=\"Disbursement Period\",I669=\"Starting Point\"),SUM($M$7:M669)>0),AB668*V669*AF669/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J669=\"-\",\"-\",IF(AND(I669=\"Repayment Period\",SUM($M$7:M669)>0),AB668*V669*AF669/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J669-J668=TRUE),\"-\",IF(I669=\"Repayment Period\",(J669-J668),IF(#REF!=TRUE,(J669-J668),(J669-J668)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL669<>\"-\",AL669>0),(#REF!+$W$3)*AL669,0)","v":0},{"$f":"IF(ISERROR(X669*AJ669),\"-\",IF(AND(SUM($M$7:M669)>0,L669<>0),X669*AJ669,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z669=0,Z669=\"-\"),0,IF(I669=\"Repayment Period\",AJ669*Z669,SUM($Z$7:Z669)*AL669))","v":0},null,0,{"$f":"IF(I669=\"Starting Point\",SUM($Z$8:Z669)*AL669,IF(I669=\"Repayment Period\",Z669*AJ669,0))","v":0},null,"-","-","-","-","-",662,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I670=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I670=\"Zero Point\",I670=\"Disbursement Period\",I670=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J670=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I670=\"Disbursement Period\",'B.3 Profil splácení AWL'!I670=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I669=\"Starting Point\"),SUM($R$8:R670),AB669*($C$13/(12/(J670-J669))))))","v":"-"},"-",{"$f":"IF(AND(J670>=Disbursement_Period/2,J669<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I670=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J670=\"-\",\"-\",IF(AND(J670<=Disbursement_Period,SUM($M$7:M670)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I670=\"Disbursement Period\",I670=\"Starting Point\"),SUM($M$7:M670)>0),AB669*V670*AF670/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J670=\"-\",\"-\",IF(AND(I670=\"Repayment Period\",SUM($M$7:M670)>0),AB669*V670*AF670/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J670-J669=TRUE),\"-\",IF(I670=\"Repayment Period\",(J670-J669),IF(#REF!=TRUE,(J670-J669),(J670-J669)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL670<>\"-\",AL670>0),(#REF!+$W$3)*AL670,0)","v":0},{"$f":"IF(ISERROR(X670*AJ670),\"-\",IF(AND(SUM($M$7:M670)>0,L670<>0),X670*AJ670,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z670=0,Z670=\"-\"),0,IF(I670=\"Repayment Period\",AJ670*Z670,SUM($Z$7:Z670)*AL670))","v":0},null,0,{"$f":"IF(I670=\"Starting Point\",SUM($Z$8:Z670)*AL670,IF(I670=\"Repayment Period\",Z670*AJ670,0))","v":0},null,"-","-","-","-","-",663,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I671=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I671=\"Zero Point\",I671=\"Disbursement Period\",I671=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J671=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I671=\"Disbursement Period\",'B.3 Profil splácení AWL'!I671=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I670=\"Starting Point\"),SUM($R$8:R671),AB670*($C$13/(12/(J671-J670))))))","v":"-"},"-",{"$f":"IF(AND(J671>=Disbursement_Period/2,J670<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I671=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J671=\"-\",\"-\",IF(AND(J671<=Disbursement_Period,SUM($M$7:M671)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I671=\"Disbursement Period\",I671=\"Starting Point\"),SUM($M$7:M671)>0),AB670*V671*AF671/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J671=\"-\",\"-\",IF(AND(I671=\"Repayment Period\",SUM($M$7:M671)>0),AB670*V671*AF671/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J671-J670=TRUE),\"-\",IF(I671=\"Repayment Period\",(J671-J670),IF(#REF!=TRUE,(J671-J670),(J671-J670)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL671<>\"-\",AL671>0),(#REF!+$W$3)*AL671,0)","v":0},{"$f":"IF(ISERROR(X671*AJ671),\"-\",IF(AND(SUM($M$7:M671)>0,L671<>0),X671*AJ671,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z671=0,Z671=\"-\"),0,IF(I671=\"Repayment Period\",AJ671*Z671,SUM($Z$7:Z671)*AL671))","v":0},null,0,{"$f":"IF(I671=\"Starting Point\",SUM($Z$8:Z671)*AL671,IF(I671=\"Repayment Period\",Z671*AJ671,0))","v":0},null,"-","-","-","-","-",664,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I672=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I672=\"Zero Point\",I672=\"Disbursement Period\",I672=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J672=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I672=\"Disbursement Period\",'B.3 Profil splácení AWL'!I672=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I671=\"Starting Point\"),SUM($R$8:R672),AB671*($C$13/(12/(J672-J671))))))","v":"-"},"-",{"$f":"IF(AND(J672>=Disbursement_Period/2,J671<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I672=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J672=\"-\",\"-\",IF(AND(J672<=Disbursement_Period,SUM($M$7:M672)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I672=\"Disbursement Period\",I672=\"Starting Point\"),SUM($M$7:M672)>0),AB671*V672*AF672/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J672=\"-\",\"-\",IF(AND(I672=\"Repayment Period\",SUM($M$7:M672)>0),AB671*V672*AF672/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J672-J671=TRUE),\"-\",IF(I672=\"Repayment Period\",(J672-J671),IF(#REF!=TRUE,(J672-J671),(J672-J671)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL672<>\"-\",AL672>0),(#REF!+$W$3)*AL672,0)","v":0},{"$f":"IF(ISERROR(X672*AJ672),\"-\",IF(AND(SUM($M$7:M672)>0,L672<>0),X672*AJ672,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z672=0,Z672=\"-\"),0,IF(I672=\"Repayment Period\",AJ672*Z672,SUM($Z$7:Z672)*AL672))","v":0},null,0,{"$f":"IF(I672=\"Starting Point\",SUM($Z$8:Z672)*AL672,IF(I672=\"Repayment Period\",Z672*AJ672,0))","v":0},null,"-","-","-","-","-",665,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I673=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I673=\"Zero Point\",I673=\"Disbursement Period\",I673=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J673=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I673=\"Disbursement Period\",'B.3 Profil splácení AWL'!I673=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I672=\"Starting Point\"),SUM($R$8:R673),AB672*($C$13/(12/(J673-J672))))))","v":"-"},"-",{"$f":"IF(AND(J673>=Disbursement_Period/2,J672<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I673=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J673=\"-\",\"-\",IF(AND(J673<=Disbursement_Period,SUM($M$7:M673)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I673=\"Disbursement Period\",I673=\"Starting Point\"),SUM($M$7:M673)>0),AB672*V673*AF673/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J673=\"-\",\"-\",IF(AND(I673=\"Repayment Period\",SUM($M$7:M673)>0),AB672*V673*AF673/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J673-J672=TRUE),\"-\",IF(I673=\"Repayment Period\",(J673-J672),IF(#REF!=TRUE,(J673-J672),(J673-J672)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL673<>\"-\",AL673>0),(#REF!+$W$3)*AL673,0)","v":0},{"$f":"IF(ISERROR(X673*AJ673),\"-\",IF(AND(SUM($M$7:M673)>0,L673<>0),X673*AJ673,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z673=0,Z673=\"-\"),0,IF(I673=\"Repayment Period\",AJ673*Z673,SUM($Z$7:Z673)*AL673))","v":0},null,0,{"$f":"IF(I673=\"Starting Point\",SUM($Z$8:Z673)*AL673,IF(I673=\"Repayment Period\",Z673*AJ673,0))","v":0},null,"-","-","-","-","-",666,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I674=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I674=\"Zero Point\",I674=\"Disbursement Period\",I674=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J674=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I674=\"Disbursement Period\",'B.3 Profil splácení AWL'!I674=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I673=\"Starting Point\"),SUM($R$8:R674),AB673*($C$13/(12/(J674-J673))))))","v":"-"},"-",{"$f":"IF(AND(J674>=Disbursement_Period/2,J673<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I674=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J674=\"-\",\"-\",IF(AND(J674<=Disbursement_Period,SUM($M$7:M674)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I674=\"Disbursement Period\",I674=\"Starting Point\"),SUM($M$7:M674)>0),AB673*V674*AF674/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J674=\"-\",\"-\",IF(AND(I674=\"Repayment Period\",SUM($M$7:M674)>0),AB673*V674*AF674/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J674-J673=TRUE),\"-\",IF(I674=\"Repayment Period\",(J674-J673),IF(#REF!=TRUE,(J674-J673),(J674-J673)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL674<>\"-\",AL674>0),(#REF!+$W$3)*AL674,0)","v":0},{"$f":"IF(ISERROR(X674*AJ674),\"-\",IF(AND(SUM($M$7:M674)>0,L674<>0),X674*AJ674,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z674=0,Z674=\"-\"),0,IF(I674=\"Repayment Period\",AJ674*Z674,SUM($Z$7:Z674)*AL674))","v":0},null,0,{"$f":"IF(I674=\"Starting Point\",SUM($Z$8:Z674)*AL674,IF(I674=\"Repayment Period\",Z674*AJ674,0))","v":0},null,"-","-","-","-","-",667,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I675=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I675=\"Zero Point\",I675=\"Disbursement Period\",I675=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J675=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I675=\"Disbursement Period\",'B.3 Profil splácení AWL'!I675=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I674=\"Starting Point\"),SUM($R$8:R675),AB674*($C$13/(12/(J675-J674))))))","v":"-"},"-",{"$f":"IF(AND(J675>=Disbursement_Period/2,J674<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I675=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J675=\"-\",\"-\",IF(AND(J675<=Disbursement_Period,SUM($M$7:M675)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I675=\"Disbursement Period\",I675=\"Starting Point\"),SUM($M$7:M675)>0),AB674*V675*AF675/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J675=\"-\",\"-\",IF(AND(I675=\"Repayment Period\",SUM($M$7:M675)>0),AB674*V675*AF675/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J675-J674=TRUE),\"-\",IF(I675=\"Repayment Period\",(J675-J674),IF(#REF!=TRUE,(J675-J674),(J675-J674)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL675<>\"-\",AL675>0),(#REF!+$W$3)*AL675,0)","v":0},{"$f":"IF(ISERROR(X675*AJ675),\"-\",IF(AND(SUM($M$7:M675)>0,L675<>0),X675*AJ675,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z675=0,Z675=\"-\"),0,IF(I675=\"Repayment Period\",AJ675*Z675,SUM($Z$7:Z675)*AL675))","v":0},null,0,{"$f":"IF(I675=\"Starting Point\",SUM($Z$8:Z675)*AL675,IF(I675=\"Repayment Period\",Z675*AJ675,0))","v":0},null,"-","-","-","-","-",668,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I676=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I676=\"Zero Point\",I676=\"Disbursement Period\",I676=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J676=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I676=\"Disbursement Period\",'B.3 Profil splácení AWL'!I676=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I675=\"Starting Point\"),SUM($R$8:R676),AB675*($C$13/(12/(J676-J675))))))","v":"-"},"-",{"$f":"IF(AND(J676>=Disbursement_Period/2,J675<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I676=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J676=\"-\",\"-\",IF(AND(J676<=Disbursement_Period,SUM($M$7:M676)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I676=\"Disbursement Period\",I676=\"Starting Point\"),SUM($M$7:M676)>0),AB675*V676*AF676/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J676=\"-\",\"-\",IF(AND(I676=\"Repayment Period\",SUM($M$7:M676)>0),AB675*V676*AF676/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J676-J675=TRUE),\"-\",IF(I676=\"Repayment Period\",(J676-J675),IF(#REF!=TRUE,(J676-J675),(J676-J675)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL676<>\"-\",AL676>0),(#REF!+$W$3)*AL676,0)","v":0},{"$f":"IF(ISERROR(X676*AJ676),\"-\",IF(AND(SUM($M$7:M676)>0,L676<>0),X676*AJ676,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z676=0,Z676=\"-\"),0,IF(I676=\"Repayment Period\",AJ676*Z676,SUM($Z$7:Z676)*AL676))","v":0},null,0,{"$f":"IF(I676=\"Starting Point\",SUM($Z$8:Z676)*AL676,IF(I676=\"Repayment Period\",Z676*AJ676,0))","v":0},null,"-","-","-","-","-",669,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I677=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I677=\"Zero Point\",I677=\"Disbursement Period\",I677=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J677=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I677=\"Disbursement Period\",'B.3 Profil splácení AWL'!I677=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I676=\"Starting Point\"),SUM($R$8:R677),AB676*($C$13/(12/(J677-J676))))))","v":"-"},"-",{"$f":"IF(AND(J677>=Disbursement_Period/2,J676<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I677=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J677=\"-\",\"-\",IF(AND(J677<=Disbursement_Period,SUM($M$7:M677)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I677=\"Disbursement Period\",I677=\"Starting Point\"),SUM($M$7:M677)>0),AB676*V677*AF677/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J677=\"-\",\"-\",IF(AND(I677=\"Repayment Period\",SUM($M$7:M677)>0),AB676*V677*AF677/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J677-J676=TRUE),\"-\",IF(I677=\"Repayment Period\",(J677-J676),IF(#REF!=TRUE,(J677-J676),(J677-J676)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL677<>\"-\",AL677>0),(#REF!+$W$3)*AL677,0)","v":0},{"$f":"IF(ISERROR(X677*AJ677),\"-\",IF(AND(SUM($M$7:M677)>0,L677<>0),X677*AJ677,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z677=0,Z677=\"-\"),0,IF(I677=\"Repayment Period\",AJ677*Z677,SUM($Z$7:Z677)*AL677))","v":0},null,0,{"$f":"IF(I677=\"Starting Point\",SUM($Z$8:Z677)*AL677,IF(I677=\"Repayment Period\",Z677*AJ677,0))","v":0},null,"-","-","-","-","-",670,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I678=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I678=\"Zero Point\",I678=\"Disbursement Period\",I678=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J678=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I678=\"Disbursement Period\",'B.3 Profil splácení AWL'!I678=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I677=\"Starting Point\"),SUM($R$8:R678),AB677*($C$13/(12/(J678-J677))))))","v":"-"},"-",{"$f":"IF(AND(J678>=Disbursement_Period/2,J677<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I678=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J678=\"-\",\"-\",IF(AND(J678<=Disbursement_Period,SUM($M$7:M678)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I678=\"Disbursement Period\",I678=\"Starting Point\"),SUM($M$7:M678)>0),AB677*V678*AF678/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J678=\"-\",\"-\",IF(AND(I678=\"Repayment Period\",SUM($M$7:M678)>0),AB677*V678*AF678/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J678-J677=TRUE),\"-\",IF(I678=\"Repayment Period\",(J678-J677),IF(#REF!=TRUE,(J678-J677),(J678-J677)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL678<>\"-\",AL678>0),(#REF!+$W$3)*AL678,0)","v":0},{"$f":"IF(ISERROR(X678*AJ678),\"-\",IF(AND(SUM($M$7:M678)>0,L678<>0),X678*AJ678,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z678=0,Z678=\"-\"),0,IF(I678=\"Repayment Period\",AJ678*Z678,SUM($Z$7:Z678)*AL678))","v":0},null,0,{"$f":"IF(I678=\"Starting Point\",SUM($Z$8:Z678)*AL678,IF(I678=\"Repayment Period\",Z678*AJ678,0))","v":0},null,"-","-","-","-","-",671,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I679=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I679=\"Zero Point\",I679=\"Disbursement Period\",I679=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J679=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I679=\"Disbursement Period\",'B.3 Profil splácení AWL'!I679=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I678=\"Starting Point\"),SUM($R$8:R679),AB678*($C$13/(12/(J679-J678))))))","v":"-"},"-",{"$f":"IF(AND(J679>=Disbursement_Period/2,J678<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I679=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J679=\"-\",\"-\",IF(AND(J679<=Disbursement_Period,SUM($M$7:M679)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I679=\"Disbursement Period\",I679=\"Starting Point\"),SUM($M$7:M679)>0),AB678*V679*AF679/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J679=\"-\",\"-\",IF(AND(I679=\"Repayment Period\",SUM($M$7:M679)>0),AB678*V679*AF679/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J679-J678=TRUE),\"-\",IF(I679=\"Repayment Period\",(J679-J678),IF(#REF!=TRUE,(J679-J678),(J679-J678)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL679<>\"-\",AL679>0),(#REF!+$W$3)*AL679,0)","v":0},{"$f":"IF(ISERROR(X679*AJ679),\"-\",IF(AND(SUM($M$7:M679)>0,L679<>0),X679*AJ679,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z679=0,Z679=\"-\"),0,IF(I679=\"Repayment Period\",AJ679*Z679,SUM($Z$7:Z679)*AL679))","v":0},null,0,{"$f":"IF(I679=\"Starting Point\",SUM($Z$8:Z679)*AL679,IF(I679=\"Repayment Period\",Z679*AJ679,0))","v":0},null,"-","-","-","-","-",672,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I680=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I680=\"Zero Point\",I680=\"Disbursement Period\",I680=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J680=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I680=\"Disbursement Period\",'B.3 Profil splácení AWL'!I680=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I679=\"Starting Point\"),SUM($R$8:R680),AB679*($C$13/(12/(J680-J679))))))","v":"-"},"-",{"$f":"IF(AND(J680>=Disbursement_Period/2,J679<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I680=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J680=\"-\",\"-\",IF(AND(J680<=Disbursement_Period,SUM($M$7:M680)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I680=\"Disbursement Period\",I680=\"Starting Point\"),SUM($M$7:M680)>0),AB679*V680*AF680/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J680=\"-\",\"-\",IF(AND(I680=\"Repayment Period\",SUM($M$7:M680)>0),AB679*V680*AF680/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J680-J679=TRUE),\"-\",IF(I680=\"Repayment Period\",(J680-J679),IF(#REF!=TRUE,(J680-J679),(J680-J679)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL680<>\"-\",AL680>0),(#REF!+$W$3)*AL680,0)","v":0},{"$f":"IF(ISERROR(X680*AJ680),\"-\",IF(AND(SUM($M$7:M680)>0,L680<>0),X680*AJ680,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z680=0,Z680=\"-\"),0,IF(I680=\"Repayment Period\",AJ680*Z680,SUM($Z$7:Z680)*AL680))","v":0},null,0,{"$f":"IF(I680=\"Starting Point\",SUM($Z$8:Z680)*AL680,IF(I680=\"Repayment Period\",Z680*AJ680,0))","v":0},null,"-","-","-","-","-",673,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I681=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I681=\"Zero Point\",I681=\"Disbursement Period\",I681=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J681=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I681=\"Disbursement Period\",'B.3 Profil splácení AWL'!I681=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I680=\"Starting Point\"),SUM($R$8:R681),AB680*($C$13/(12/(J681-J680))))))","v":"-"},"-",{"$f":"IF(AND(J681>=Disbursement_Period/2,J680<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I681=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J681=\"-\",\"-\",IF(AND(J681<=Disbursement_Period,SUM($M$7:M681)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I681=\"Disbursement Period\",I681=\"Starting Point\"),SUM($M$7:M681)>0),AB680*V681*AF681/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J681=\"-\",\"-\",IF(AND(I681=\"Repayment Period\",SUM($M$7:M681)>0),AB680*V681*AF681/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J681-J680=TRUE),\"-\",IF(I681=\"Repayment Period\",(J681-J680),IF(#REF!=TRUE,(J681-J680),(J681-J680)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL681<>\"-\",AL681>0),(#REF!+$W$3)*AL681,0)","v":0},{"$f":"IF(ISERROR(X681*AJ681),\"-\",IF(AND(SUM($M$7:M681)>0,L681<>0),X681*AJ681,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z681=0,Z681=\"-\"),0,IF(I681=\"Repayment Period\",AJ681*Z681,SUM($Z$7:Z681)*AL681))","v":0},null,0,{"$f":"IF(I681=\"Starting Point\",SUM($Z$8:Z681)*AL681,IF(I681=\"Repayment Period\",Z681*AJ681,0))","v":0},null,"-","-","-","-","-",674,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I682=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I682=\"Zero Point\",I682=\"Disbursement Period\",I682=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J682=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I682=\"Disbursement Period\",'B.3 Profil splácení AWL'!I682=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I681=\"Starting Point\"),SUM($R$8:R682),AB681*($C$13/(12/(J682-J681))))))","v":"-"},"-",{"$f":"IF(AND(J682>=Disbursement_Period/2,J681<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I682=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J682=\"-\",\"-\",IF(AND(J682<=Disbursement_Period,SUM($M$7:M682)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I682=\"Disbursement Period\",I682=\"Starting Point\"),SUM($M$7:M682)>0),AB681*V682*AF682/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J682=\"-\",\"-\",IF(AND(I682=\"Repayment Period\",SUM($M$7:M682)>0),AB681*V682*AF682/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J682-J681=TRUE),\"-\",IF(I682=\"Repayment Period\",(J682-J681),IF(#REF!=TRUE,(J682-J681),(J682-J681)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL682<>\"-\",AL682>0),(#REF!+$W$3)*AL682,0)","v":0},{"$f":"IF(ISERROR(X682*AJ682),\"-\",IF(AND(SUM($M$7:M682)>0,L682<>0),X682*AJ682,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z682=0,Z682=\"-\"),0,IF(I682=\"Repayment Period\",AJ682*Z682,SUM($Z$7:Z682)*AL682))","v":0},null,0,{"$f":"IF(I682=\"Starting Point\",SUM($Z$8:Z682)*AL682,IF(I682=\"Repayment Period\",Z682*AJ682,0))","v":0},null,"-","-","-","-","-",675,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I683=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I683=\"Zero Point\",I683=\"Disbursement Period\",I683=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J683=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I683=\"Disbursement Period\",'B.3 Profil splácení AWL'!I683=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I682=\"Starting Point\"),SUM($R$8:R683),AB682*($C$13/(12/(J683-J682))))))","v":"-"},"-",{"$f":"IF(AND(J683>=Disbursement_Period/2,J682<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I683=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J683=\"-\",\"-\",IF(AND(J683<=Disbursement_Period,SUM($M$7:M683)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I683=\"Disbursement Period\",I683=\"Starting Point\"),SUM($M$7:M683)>0),AB682*V683*AF683/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J683=\"-\",\"-\",IF(AND(I683=\"Repayment Period\",SUM($M$7:M683)>0),AB682*V683*AF683/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J683-J682=TRUE),\"-\",IF(I683=\"Repayment Period\",(J683-J682),IF(#REF!=TRUE,(J683-J682),(J683-J682)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL683<>\"-\",AL683>0),(#REF!+$W$3)*AL683,0)","v":0},{"$f":"IF(ISERROR(X683*AJ683),\"-\",IF(AND(SUM($M$7:M683)>0,L683<>0),X683*AJ683,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z683=0,Z683=\"-\"),0,IF(I683=\"Repayment Period\",AJ683*Z683,SUM($Z$7:Z683)*AL683))","v":0},null,0,{"$f":"IF(I683=\"Starting Point\",SUM($Z$8:Z683)*AL683,IF(I683=\"Repayment Period\",Z683*AJ683,0))","v":0},null,"-","-","-","-","-",676,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I684=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I684=\"Zero Point\",I684=\"Disbursement Period\",I684=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J684=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I684=\"Disbursement Period\",'B.3 Profil splácení AWL'!I684=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I683=\"Starting Point\"),SUM($R$8:R684),AB683*($C$13/(12/(J684-J683))))))","v":"-"},"-",{"$f":"IF(AND(J684>=Disbursement_Period/2,J683<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I684=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J684=\"-\",\"-\",IF(AND(J684<=Disbursement_Period,SUM($M$7:M684)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I684=\"Disbursement Period\",I684=\"Starting Point\"),SUM($M$7:M684)>0),AB683*V684*AF684/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J684=\"-\",\"-\",IF(AND(I684=\"Repayment Period\",SUM($M$7:M684)>0),AB683*V684*AF684/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J684-J683=TRUE),\"-\",IF(I684=\"Repayment Period\",(J684-J683),IF(#REF!=TRUE,(J684-J683),(J684-J683)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL684<>\"-\",AL684>0),(#REF!+$W$3)*AL684,0)","v":0},{"$f":"IF(ISERROR(X684*AJ684),\"-\",IF(AND(SUM($M$7:M684)>0,L684<>0),X684*AJ684,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z684=0,Z684=\"-\"),0,IF(I684=\"Repayment Period\",AJ684*Z684,SUM($Z$7:Z684)*AL684))","v":0},null,0,{"$f":"IF(I684=\"Starting Point\",SUM($Z$8:Z684)*AL684,IF(I684=\"Repayment Period\",Z684*AJ684,0))","v":0},null,"-","-","-","-","-",677,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I685=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I685=\"Zero Point\",I685=\"Disbursement Period\",I685=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J685=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I685=\"Disbursement Period\",'B.3 Profil splácení AWL'!I685=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I684=\"Starting Point\"),SUM($R$8:R685),AB684*($C$13/(12/(J685-J684))))))","v":"-"},"-",{"$f":"IF(AND(J685>=Disbursement_Period/2,J684<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I685=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J685=\"-\",\"-\",IF(AND(J685<=Disbursement_Period,SUM($M$7:M685)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I685=\"Disbursement Period\",I685=\"Starting Point\"),SUM($M$7:M685)>0),AB684*V685*AF685/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J685=\"-\",\"-\",IF(AND(I685=\"Repayment Period\",SUM($M$7:M685)>0),AB684*V685*AF685/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J685-J684=TRUE),\"-\",IF(I685=\"Repayment Period\",(J685-J684),IF(#REF!=TRUE,(J685-J684),(J685-J684)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL685<>\"-\",AL685>0),(#REF!+$W$3)*AL685,0)","v":0},{"$f":"IF(ISERROR(X685*AJ685),\"-\",IF(AND(SUM($M$7:M685)>0,L685<>0),X685*AJ685,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z685=0,Z685=\"-\"),0,IF(I685=\"Repayment Period\",AJ685*Z685,SUM($Z$7:Z685)*AL685))","v":0},null,0,{"$f":"IF(I685=\"Starting Point\",SUM($Z$8:Z685)*AL685,IF(I685=\"Repayment Period\",Z685*AJ685,0))","v":0},null,"-","-","-","-","-",678,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I686=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I686=\"Zero Point\",I686=\"Disbursement Period\",I686=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J686=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I686=\"Disbursement Period\",'B.3 Profil splácení AWL'!I686=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I685=\"Starting Point\"),SUM($R$8:R686),AB685*($C$13/(12/(J686-J685))))))","v":"-"},"-",{"$f":"IF(AND(J686>=Disbursement_Period/2,J685<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I686=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J686=\"-\",\"-\",IF(AND(J686<=Disbursement_Period,SUM($M$7:M686)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I686=\"Disbursement Period\",I686=\"Starting Point\"),SUM($M$7:M686)>0),AB685*V686*AF686/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J686=\"-\",\"-\",IF(AND(I686=\"Repayment Period\",SUM($M$7:M686)>0),AB685*V686*AF686/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J686-J685=TRUE),\"-\",IF(I686=\"Repayment Period\",(J686-J685),IF(#REF!=TRUE,(J686-J685),(J686-J685)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL686<>\"-\",AL686>0),(#REF!+$W$3)*AL686,0)","v":0},{"$f":"IF(ISERROR(X686*AJ686),\"-\",IF(AND(SUM($M$7:M686)>0,L686<>0),X686*AJ686,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z686=0,Z686=\"-\"),0,IF(I686=\"Repayment Period\",AJ686*Z686,SUM($Z$7:Z686)*AL686))","v":0},null,0,{"$f":"IF(I686=\"Starting Point\",SUM($Z$8:Z686)*AL686,IF(I686=\"Repayment Period\",Z686*AJ686,0))","v":0},null,"-","-","-","-","-",679,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I687=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I687=\"Zero Point\",I687=\"Disbursement Period\",I687=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J687=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I687=\"Disbursement Period\",'B.3 Profil splácení AWL'!I687=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I686=\"Starting Point\"),SUM($R$8:R687),AB686*($C$13/(12/(J687-J686))))))","v":"-"},"-",{"$f":"IF(AND(J687>=Disbursement_Period/2,J686<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I687=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J687=\"-\",\"-\",IF(AND(J687<=Disbursement_Period,SUM($M$7:M687)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I687=\"Disbursement Period\",I687=\"Starting Point\"),SUM($M$7:M687)>0),AB686*V687*AF687/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J687=\"-\",\"-\",IF(AND(I687=\"Repayment Period\",SUM($M$7:M687)>0),AB686*V687*AF687/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J687-J686=TRUE),\"-\",IF(I687=\"Repayment Period\",(J687-J686),IF(#REF!=TRUE,(J687-J686),(J687-J686)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL687<>\"-\",AL687>0),(#REF!+$W$3)*AL687,0)","v":0},{"$f":"IF(ISERROR(X687*AJ687),\"-\",IF(AND(SUM($M$7:M687)>0,L687<>0),X687*AJ687,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z687=0,Z687=\"-\"),0,IF(I687=\"Repayment Period\",AJ687*Z687,SUM($Z$7:Z687)*AL687))","v":0},null,0,{"$f":"IF(I687=\"Starting Point\",SUM($Z$8:Z687)*AL687,IF(I687=\"Repayment Period\",Z687*AJ687,0))","v":0},null,"-","-","-","-","-",680,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I688=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I688=\"Zero Point\",I688=\"Disbursement Period\",I688=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J688=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I688=\"Disbursement Period\",'B.3 Profil splácení AWL'!I688=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I687=\"Starting Point\"),SUM($R$8:R688),AB687*($C$13/(12/(J688-J687))))))","v":"-"},"-",{"$f":"IF(AND(J688>=Disbursement_Period/2,J687<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I688=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J688=\"-\",\"-\",IF(AND(J688<=Disbursement_Period,SUM($M$7:M688)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I688=\"Disbursement Period\",I688=\"Starting Point\"),SUM($M$7:M688)>0),AB687*V688*AF688/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J688=\"-\",\"-\",IF(AND(I688=\"Repayment Period\",SUM($M$7:M688)>0),AB687*V688*AF688/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J688-J687=TRUE),\"-\",IF(I688=\"Repayment Period\",(J688-J687),IF(#REF!=TRUE,(J688-J687),(J688-J687)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL688<>\"-\",AL688>0),(#REF!+$W$3)*AL688,0)","v":0},{"$f":"IF(ISERROR(X688*AJ688),\"-\",IF(AND(SUM($M$7:M688)>0,L688<>0),X688*AJ688,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z688=0,Z688=\"-\"),0,IF(I688=\"Repayment Period\",AJ688*Z688,SUM($Z$7:Z688)*AL688))","v":0},null,0,{"$f":"IF(I688=\"Starting Point\",SUM($Z$8:Z688)*AL688,IF(I688=\"Repayment Period\",Z688*AJ688,0))","v":0},null,"-","-","-","-","-",681,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I689=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I689=\"Zero Point\",I689=\"Disbursement Period\",I689=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J689=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I689=\"Disbursement Period\",'B.3 Profil splácení AWL'!I689=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I688=\"Starting Point\"),SUM($R$8:R689),AB688*($C$13/(12/(J689-J688))))))","v":"-"},"-",{"$f":"IF(AND(J689>=Disbursement_Period/2,J688<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I689=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J689=\"-\",\"-\",IF(AND(J689<=Disbursement_Period,SUM($M$7:M689)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I689=\"Disbursement Period\",I689=\"Starting Point\"),SUM($M$7:M689)>0),AB688*V689*AF689/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J689=\"-\",\"-\",IF(AND(I689=\"Repayment Period\",SUM($M$7:M689)>0),AB688*V689*AF689/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J689-J688=TRUE),\"-\",IF(I689=\"Repayment Period\",(J689-J688),IF(#REF!=TRUE,(J689-J688),(J689-J688)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL689<>\"-\",AL689>0),(#REF!+$W$3)*AL689,0)","v":0},{"$f":"IF(ISERROR(X689*AJ689),\"-\",IF(AND(SUM($M$7:M689)>0,L689<>0),X689*AJ689,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z689=0,Z689=\"-\"),0,IF(I689=\"Repayment Period\",AJ689*Z689,SUM($Z$7:Z689)*AL689))","v":0},null,0,{"$f":"IF(I689=\"Starting Point\",SUM($Z$8:Z689)*AL689,IF(I689=\"Repayment Period\",Z689*AJ689,0))","v":0},null,"-","-","-","-","-",682,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I690=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I690=\"Zero Point\",I690=\"Disbursement Period\",I690=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J690=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I690=\"Disbursement Period\",'B.3 Profil splácení AWL'!I690=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I689=\"Starting Point\"),SUM($R$8:R690),AB689*($C$13/(12/(J690-J689))))))","v":"-"},"-",{"$f":"IF(AND(J690>=Disbursement_Period/2,J689<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I690=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J690=\"-\",\"-\",IF(AND(J690<=Disbursement_Period,SUM($M$7:M690)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I690=\"Disbursement Period\",I690=\"Starting Point\"),SUM($M$7:M690)>0),AB689*V690*AF690/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J690=\"-\",\"-\",IF(AND(I690=\"Repayment Period\",SUM($M$7:M690)>0),AB689*V690*AF690/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J690-J689=TRUE),\"-\",IF(I690=\"Repayment Period\",(J690-J689),IF(#REF!=TRUE,(J690-J689),(J690-J689)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL690<>\"-\",AL690>0),(#REF!+$W$3)*AL690,0)","v":0},{"$f":"IF(ISERROR(X690*AJ690),\"-\",IF(AND(SUM($M$7:M690)>0,L690<>0),X690*AJ690,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z690=0,Z690=\"-\"),0,IF(I690=\"Repayment Period\",AJ690*Z690,SUM($Z$7:Z690)*AL690))","v":0},null,0,{"$f":"IF(I690=\"Starting Point\",SUM($Z$8:Z690)*AL690,IF(I690=\"Repayment Period\",Z690*AJ690,0))","v":0},null,"-","-","-","-","-",683,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I691=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I691=\"Zero Point\",I691=\"Disbursement Period\",I691=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J691=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I691=\"Disbursement Period\",'B.3 Profil splácení AWL'!I691=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I690=\"Starting Point\"),SUM($R$8:R691),AB690*($C$13/(12/(J691-J690))))))","v":"-"},"-",{"$f":"IF(AND(J691>=Disbursement_Period/2,J690<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I691=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J691=\"-\",\"-\",IF(AND(J691<=Disbursement_Period,SUM($M$7:M691)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I691=\"Disbursement Period\",I691=\"Starting Point\"),SUM($M$7:M691)>0),AB690*V691*AF691/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J691=\"-\",\"-\",IF(AND(I691=\"Repayment Period\",SUM($M$7:M691)>0),AB690*V691*AF691/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J691-J690=TRUE),\"-\",IF(I691=\"Repayment Period\",(J691-J690),IF(#REF!=TRUE,(J691-J690),(J691-J690)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL691<>\"-\",AL691>0),(#REF!+$W$3)*AL691,0)","v":0},{"$f":"IF(ISERROR(X691*AJ691),\"-\",IF(AND(SUM($M$7:M691)>0,L691<>0),X691*AJ691,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z691=0,Z691=\"-\"),0,IF(I691=\"Repayment Period\",AJ691*Z691,SUM($Z$7:Z691)*AL691))","v":0},null,0,{"$f":"IF(I691=\"Starting Point\",SUM($Z$8:Z691)*AL691,IF(I691=\"Repayment Period\",Z691*AJ691,0))","v":0},null,"-","-","-","-","-",684,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I692=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I692=\"Zero Point\",I692=\"Disbursement Period\",I692=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J692=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I692=\"Disbursement Period\",'B.3 Profil splácení AWL'!I692=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I691=\"Starting Point\"),SUM($R$8:R692),AB691*($C$13/(12/(J692-J691))))))","v":"-"},"-",{"$f":"IF(AND(J692>=Disbursement_Period/2,J691<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I692=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J692=\"-\",\"-\",IF(AND(J692<=Disbursement_Period,SUM($M$7:M692)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I692=\"Disbursement Period\",I692=\"Starting Point\"),SUM($M$7:M692)>0),AB691*V692*AF692/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J692=\"-\",\"-\",IF(AND(I692=\"Repayment Period\",SUM($M$7:M692)>0),AB691*V692*AF692/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J692-J691=TRUE),\"-\",IF(I692=\"Repayment Period\",(J692-J691),IF(#REF!=TRUE,(J692-J691),(J692-J691)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL692<>\"-\",AL692>0),(#REF!+$W$3)*AL692,0)","v":0},{"$f":"IF(ISERROR(X692*AJ692),\"-\",IF(AND(SUM($M$7:M692)>0,L692<>0),X692*AJ692,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z692=0,Z692=\"-\"),0,IF(I692=\"Repayment Period\",AJ692*Z692,SUM($Z$7:Z692)*AL692))","v":0},null,0,{"$f":"IF(I692=\"Starting Point\",SUM($Z$8:Z692)*AL692,IF(I692=\"Repayment Period\",Z692*AJ692,0))","v":0},null,"-","-","-","-","-",685,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I693=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I693=\"Zero Point\",I693=\"Disbursement Period\",I693=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J693=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I693=\"Disbursement Period\",'B.3 Profil splácení AWL'!I693=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I692=\"Starting Point\"),SUM($R$8:R693),AB692*($C$13/(12/(J693-J692))))))","v":"-"},"-",{"$f":"IF(AND(J693>=Disbursement_Period/2,J692<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I693=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J693=\"-\",\"-\",IF(AND(J693<=Disbursement_Period,SUM($M$7:M693)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I693=\"Disbursement Period\",I693=\"Starting Point\"),SUM($M$7:M693)>0),AB692*V693*AF693/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J693=\"-\",\"-\",IF(AND(I693=\"Repayment Period\",SUM($M$7:M693)>0),AB692*V693*AF693/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J693-J692=TRUE),\"-\",IF(I693=\"Repayment Period\",(J693-J692),IF(#REF!=TRUE,(J693-J692),(J693-J692)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL693<>\"-\",AL693>0),(#REF!+$W$3)*AL693,0)","v":0},{"$f":"IF(ISERROR(X693*AJ693),\"-\",IF(AND(SUM($M$7:M693)>0,L693<>0),X693*AJ693,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z693=0,Z693=\"-\"),0,IF(I693=\"Repayment Period\",AJ693*Z693,SUM($Z$7:Z693)*AL693))","v":0},null,0,{"$f":"IF(I693=\"Starting Point\",SUM($Z$8:Z693)*AL693,IF(I693=\"Repayment Period\",Z693*AJ693,0))","v":0},null,"-","-","-","-","-",686,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I694=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I694=\"Zero Point\",I694=\"Disbursement Period\",I694=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J694=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I694=\"Disbursement Period\",'B.3 Profil splácení AWL'!I694=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I693=\"Starting Point\"),SUM($R$8:R694),AB693*($C$13/(12/(J694-J693))))))","v":"-"},"-",{"$f":"IF(AND(J694>=Disbursement_Period/2,J693<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I694=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J694=\"-\",\"-\",IF(AND(J694<=Disbursement_Period,SUM($M$7:M694)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I694=\"Disbursement Period\",I694=\"Starting Point\"),SUM($M$7:M694)>0),AB693*V694*AF694/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J694=\"-\",\"-\",IF(AND(I694=\"Repayment Period\",SUM($M$7:M694)>0),AB693*V694*AF694/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J694-J693=TRUE),\"-\",IF(I694=\"Repayment Period\",(J694-J693),IF(#REF!=TRUE,(J694-J693),(J694-J693)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL694<>\"-\",AL694>0),(#REF!+$W$3)*AL694,0)","v":0},{"$f":"IF(ISERROR(X694*AJ694),\"-\",IF(AND(SUM($M$7:M694)>0,L694<>0),X694*AJ694,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z694=0,Z694=\"-\"),0,IF(I694=\"Repayment Period\",AJ694*Z694,SUM($Z$7:Z694)*AL694))","v":0},null,0,{"$f":"IF(I694=\"Starting Point\",SUM($Z$8:Z694)*AL694,IF(I694=\"Repayment Period\",Z694*AJ694,0))","v":0},null,"-","-","-","-","-",687,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I695=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I695=\"Zero Point\",I695=\"Disbursement Period\",I695=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J695=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I695=\"Disbursement Period\",'B.3 Profil splácení AWL'!I695=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I694=\"Starting Point\"),SUM($R$8:R695),AB694*($C$13/(12/(J695-J694))))))","v":"-"},"-",{"$f":"IF(AND(J695>=Disbursement_Period/2,J694<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I695=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J695=\"-\",\"-\",IF(AND(J695<=Disbursement_Period,SUM($M$7:M695)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I695=\"Disbursement Period\",I695=\"Starting Point\"),SUM($M$7:M695)>0),AB694*V695*AF695/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J695=\"-\",\"-\",IF(AND(I695=\"Repayment Period\",SUM($M$7:M695)>0),AB694*V695*AF695/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J695-J694=TRUE),\"-\",IF(I695=\"Repayment Period\",(J695-J694),IF(#REF!=TRUE,(J695-J694),(J695-J694)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL695<>\"-\",AL695>0),(#REF!+$W$3)*AL695,0)","v":0},{"$f":"IF(ISERROR(X695*AJ695),\"-\",IF(AND(SUM($M$7:M695)>0,L695<>0),X695*AJ695,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z695=0,Z695=\"-\"),0,IF(I695=\"Repayment Period\",AJ695*Z695,SUM($Z$7:Z695)*AL695))","v":0},null,0,{"$f":"IF(I695=\"Starting Point\",SUM($Z$8:Z695)*AL695,IF(I695=\"Repayment Period\",Z695*AJ695,0))","v":0},null,"-","-","-","-","-",688,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I696=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I696=\"Zero Point\",I696=\"Disbursement Period\",I696=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J696=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I696=\"Disbursement Period\",'B.3 Profil splácení AWL'!I696=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I695=\"Starting Point\"),SUM($R$8:R696),AB695*($C$13/(12/(J696-J695))))))","v":"-"},"-",{"$f":"IF(AND(J696>=Disbursement_Period/2,J695<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I696=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J696=\"-\",\"-\",IF(AND(J696<=Disbursement_Period,SUM($M$7:M696)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I696=\"Disbursement Period\",I696=\"Starting Point\"),SUM($M$7:M696)>0),AB695*V696*AF696/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J696=\"-\",\"-\",IF(AND(I696=\"Repayment Period\",SUM($M$7:M696)>0),AB695*V696*AF696/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J696-J695=TRUE),\"-\",IF(I696=\"Repayment Period\",(J696-J695),IF(#REF!=TRUE,(J696-J695),(J696-J695)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL696<>\"-\",AL696>0),(#REF!+$W$3)*AL696,0)","v":0},{"$f":"IF(ISERROR(X696*AJ696),\"-\",IF(AND(SUM($M$7:M696)>0,L696<>0),X696*AJ696,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z696=0,Z696=\"-\"),0,IF(I696=\"Repayment Period\",AJ696*Z696,SUM($Z$7:Z696)*AL696))","v":0},null,0,{"$f":"IF(I696=\"Starting Point\",SUM($Z$8:Z696)*AL696,IF(I696=\"Repayment Period\",Z696*AJ696,0))","v":0},null,"-","-","-","-","-",689,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I697=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I697=\"Zero Point\",I697=\"Disbursement Period\",I697=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J697=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I697=\"Disbursement Period\",'B.3 Profil splácení AWL'!I697=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I696=\"Starting Point\"),SUM($R$8:R697),AB696*($C$13/(12/(J697-J696))))))","v":"-"},"-",{"$f":"IF(AND(J697>=Disbursement_Period/2,J696<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I697=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J697=\"-\",\"-\",IF(AND(J697<=Disbursement_Period,SUM($M$7:M697)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I697=\"Disbursement Period\",I697=\"Starting Point\"),SUM($M$7:M697)>0),AB696*V697*AF697/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J697=\"-\",\"-\",IF(AND(I697=\"Repayment Period\",SUM($M$7:M697)>0),AB696*V697*AF697/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J697-J696=TRUE),\"-\",IF(I697=\"Repayment Period\",(J697-J696),IF(#REF!=TRUE,(J697-J696),(J697-J696)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL697<>\"-\",AL697>0),(#REF!+$W$3)*AL697,0)","v":0},{"$f":"IF(ISERROR(X697*AJ697),\"-\",IF(AND(SUM($M$7:M697)>0,L697<>0),X697*AJ697,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z697=0,Z697=\"-\"),0,IF(I697=\"Repayment Period\",AJ697*Z697,SUM($Z$7:Z697)*AL697))","v":0},null,0,{"$f":"IF(I697=\"Starting Point\",SUM($Z$8:Z697)*AL697,IF(I697=\"Repayment Period\",Z697*AJ697,0))","v":0},null,"-","-","-","-","-",690,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I698=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I698=\"Zero Point\",I698=\"Disbursement Period\",I698=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J698=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I698=\"Disbursement Period\",'B.3 Profil splácení AWL'!I698=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I697=\"Starting Point\"),SUM($R$8:R698),AB697*($C$13/(12/(J698-J697))))))","v":"-"},"-",{"$f":"IF(AND(J698>=Disbursement_Period/2,J697<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I698=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J698=\"-\",\"-\",IF(AND(J698<=Disbursement_Period,SUM($M$7:M698)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I698=\"Disbursement Period\",I698=\"Starting Point\"),SUM($M$7:M698)>0),AB697*V698*AF698/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J698=\"-\",\"-\",IF(AND(I698=\"Repayment Period\",SUM($M$7:M698)>0),AB697*V698*AF698/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J698-J697=TRUE),\"-\",IF(I698=\"Repayment Period\",(J698-J697),IF(#REF!=TRUE,(J698-J697),(J698-J697)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL698<>\"-\",AL698>0),(#REF!+$W$3)*AL698,0)","v":0},{"$f":"IF(ISERROR(X698*AJ698),\"-\",IF(AND(SUM($M$7:M698)>0,L698<>0),X698*AJ698,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z698=0,Z698=\"-\"),0,IF(I698=\"Repayment Period\",AJ698*Z698,SUM($Z$7:Z698)*AL698))","v":0},null,0,{"$f":"IF(I698=\"Starting Point\",SUM($Z$8:Z698)*AL698,IF(I698=\"Repayment Period\",Z698*AJ698,0))","v":0},null,"-","-","-","-","-",691,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I699=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I699=\"Zero Point\",I699=\"Disbursement Period\",I699=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J699=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I699=\"Disbursement Period\",'B.3 Profil splácení AWL'!I699=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I698=\"Starting Point\"),SUM($R$8:R699),AB698*($C$13/(12/(J699-J698))))))","v":"-"},"-",{"$f":"IF(AND(J699>=Disbursement_Period/2,J698<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I699=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J699=\"-\",\"-\",IF(AND(J699<=Disbursement_Period,SUM($M$7:M699)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I699=\"Disbursement Period\",I699=\"Starting Point\"),SUM($M$7:M699)>0),AB698*V699*AF699/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J699=\"-\",\"-\",IF(AND(I699=\"Repayment Period\",SUM($M$7:M699)>0),AB698*V699*AF699/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J699-J698=TRUE),\"-\",IF(I699=\"Repayment Period\",(J699-J698),IF(#REF!=TRUE,(J699-J698),(J699-J698)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL699<>\"-\",AL699>0),(#REF!+$W$3)*AL699,0)","v":0},{"$f":"IF(ISERROR(X699*AJ699),\"-\",IF(AND(SUM($M$7:M699)>0,L699<>0),X699*AJ699,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z699=0,Z699=\"-\"),0,IF(I699=\"Repayment Period\",AJ699*Z699,SUM($Z$7:Z699)*AL699))","v":0},null,0,{"$f":"IF(I699=\"Starting Point\",SUM($Z$8:Z699)*AL699,IF(I699=\"Repayment Period\",Z699*AJ699,0))","v":0},null,"-","-","-","-","-",692,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I700=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I700=\"Zero Point\",I700=\"Disbursement Period\",I700=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J700=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I700=\"Disbursement Period\",'B.3 Profil splácení AWL'!I700=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I699=\"Starting Point\"),SUM($R$8:R700),AB699*($C$13/(12/(J700-J699))))))","v":"-"},"-",{"$f":"IF(AND(J700>=Disbursement_Period/2,J699<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I700=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J700=\"-\",\"-\",IF(AND(J700<=Disbursement_Period,SUM($M$7:M700)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I700=\"Disbursement Period\",I700=\"Starting Point\"),SUM($M$7:M700)>0),AB699*V700*AF700/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J700=\"-\",\"-\",IF(AND(I700=\"Repayment Period\",SUM($M$7:M700)>0),AB699*V700*AF700/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J700-J699=TRUE),\"-\",IF(I700=\"Repayment Period\",(J700-J699),IF(#REF!=TRUE,(J700-J699),(J700-J699)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL700<>\"-\",AL700>0),(#REF!+$W$3)*AL700,0)","v":0},{"$f":"IF(ISERROR(X700*AJ700),\"-\",IF(AND(SUM($M$7:M700)>0,L700<>0),X700*AJ700,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z700=0,Z700=\"-\"),0,IF(I700=\"Repayment Period\",AJ700*Z700,SUM($Z$7:Z700)*AL700))","v":0},null,0,{"$f":"IF(I700=\"Starting Point\",SUM($Z$8:Z700)*AL700,IF(I700=\"Repayment Period\",Z700*AJ700,0))","v":0},null,"-","-","-","-","-",693,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I701=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I701=\"Zero Point\",I701=\"Disbursement Period\",I701=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J701=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I701=\"Disbursement Period\",'B.3 Profil splácení AWL'!I701=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I700=\"Starting Point\"),SUM($R$8:R701),AB700*($C$13/(12/(J701-J700))))))","v":"-"},"-",{"$f":"IF(AND(J701>=Disbursement_Period/2,J700<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I701=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J701=\"-\",\"-\",IF(AND(J701<=Disbursement_Period,SUM($M$7:M701)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I701=\"Disbursement Period\",I701=\"Starting Point\"),SUM($M$7:M701)>0),AB700*V701*AF701/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J701=\"-\",\"-\",IF(AND(I701=\"Repayment Period\",SUM($M$7:M701)>0),AB700*V701*AF701/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J701-J700=TRUE),\"-\",IF(I701=\"Repayment Period\",(J701-J700),IF(#REF!=TRUE,(J701-J700),(J701-J700)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL701<>\"-\",AL701>0),(#REF!+$W$3)*AL701,0)","v":0},{"$f":"IF(ISERROR(X701*AJ701),\"-\",IF(AND(SUM($M$7:M701)>0,L701<>0),X701*AJ701,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z701=0,Z701=\"-\"),0,IF(I701=\"Repayment Period\",AJ701*Z701,SUM($Z$7:Z701)*AL701))","v":0},null,0,{"$f":"IF(I701=\"Starting Point\",SUM($Z$8:Z701)*AL701,IF(I701=\"Repayment Period\",Z701*AJ701,0))","v":0},null,"-","-","-","-","-",694,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I702=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I702=\"Zero Point\",I702=\"Disbursement Period\",I702=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J702=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I702=\"Disbursement Period\",'B.3 Profil splácení AWL'!I702=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I701=\"Starting Point\"),SUM($R$8:R702),AB701*($C$13/(12/(J702-J701))))))","v":"-"},"-",{"$f":"IF(AND(J702>=Disbursement_Period/2,J701<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I702=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J702=\"-\",\"-\",IF(AND(J702<=Disbursement_Period,SUM($M$7:M702)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I702=\"Disbursement Period\",I702=\"Starting Point\"),SUM($M$7:M702)>0),AB701*V702*AF702/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J702=\"-\",\"-\",IF(AND(I702=\"Repayment Period\",SUM($M$7:M702)>0),AB701*V702*AF702/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J702-J701=TRUE),\"-\",IF(I702=\"Repayment Period\",(J702-J701),IF(#REF!=TRUE,(J702-J701),(J702-J701)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL702<>\"-\",AL702>0),(#REF!+$W$3)*AL702,0)","v":0},{"$f":"IF(ISERROR(X702*AJ702),\"-\",IF(AND(SUM($M$7:M702)>0,L702<>0),X702*AJ702,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z702=0,Z702=\"-\"),0,IF(I702=\"Repayment Period\",AJ702*Z702,SUM($Z$7:Z702)*AL702))","v":0},null,0,{"$f":"IF(I702=\"Starting Point\",SUM($Z$8:Z702)*AL702,IF(I702=\"Repayment Period\",Z702*AJ702,0))","v":0},null,"-","-","-","-","-",695,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I703=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I703=\"Zero Point\",I703=\"Disbursement Period\",I703=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J703=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I703=\"Disbursement Period\",'B.3 Profil splácení AWL'!I703=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I702=\"Starting Point\"),SUM($R$8:R703),AB702*($C$13/(12/(J703-J702))))))","v":"-"},"-",{"$f":"IF(AND(J703>=Disbursement_Period/2,J702<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I703=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J703=\"-\",\"-\",IF(AND(J703<=Disbursement_Period,SUM($M$7:M703)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I703=\"Disbursement Period\",I703=\"Starting Point\"),SUM($M$7:M703)>0),AB702*V703*AF703/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J703=\"-\",\"-\",IF(AND(I703=\"Repayment Period\",SUM($M$7:M703)>0),AB702*V703*AF703/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J703-J702=TRUE),\"-\",IF(I703=\"Repayment Period\",(J703-J702),IF(#REF!=TRUE,(J703-J702),(J703-J702)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL703<>\"-\",AL703>0),(#REF!+$W$3)*AL703,0)","v":0},{"$f":"IF(ISERROR(X703*AJ703),\"-\",IF(AND(SUM($M$7:M703)>0,L703<>0),X703*AJ703,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z703=0,Z703=\"-\"),0,IF(I703=\"Repayment Period\",AJ703*Z703,SUM($Z$7:Z703)*AL703))","v":0},null,0,{"$f":"IF(I703=\"Starting Point\",SUM($Z$8:Z703)*AL703,IF(I703=\"Repayment Period\",Z703*AJ703,0))","v":0},null,"-","-","-","-","-",696,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I704=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I704=\"Zero Point\",I704=\"Disbursement Period\",I704=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J704=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I704=\"Disbursement Period\",'B.3 Profil splácení AWL'!I704=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I703=\"Starting Point\"),SUM($R$8:R704),AB703*($C$13/(12/(J704-J703))))))","v":"-"},"-",{"$f":"IF(AND(J704>=Disbursement_Period/2,J703<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I704=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J704=\"-\",\"-\",IF(AND(J704<=Disbursement_Period,SUM($M$7:M704)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I704=\"Disbursement Period\",I704=\"Starting Point\"),SUM($M$7:M704)>0),AB703*V704*AF704/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J704=\"-\",\"-\",IF(AND(I704=\"Repayment Period\",SUM($M$7:M704)>0),AB703*V704*AF704/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J704-J703=TRUE),\"-\",IF(I704=\"Repayment Period\",(J704-J703),IF(#REF!=TRUE,(J704-J703),(J704-J703)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL704<>\"-\",AL704>0),(#REF!+$W$3)*AL704,0)","v":0},{"$f":"IF(ISERROR(X704*AJ704),\"-\",IF(AND(SUM($M$7:M704)>0,L704<>0),X704*AJ704,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z704=0,Z704=\"-\"),0,IF(I704=\"Repayment Period\",AJ704*Z704,SUM($Z$7:Z704)*AL704))","v":0},null,0,{"$f":"IF(I704=\"Starting Point\",SUM($Z$8:Z704)*AL704,IF(I704=\"Repayment Period\",Z704*AJ704,0))","v":0},null,"-","-","-","-","-",697,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I705=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I705=\"Zero Point\",I705=\"Disbursement Period\",I705=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J705=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I705=\"Disbursement Period\",'B.3 Profil splácení AWL'!I705=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I704=\"Starting Point\"),SUM($R$8:R705),AB704*($C$13/(12/(J705-J704))))))","v":"-"},"-",{"$f":"IF(AND(J705>=Disbursement_Period/2,J704<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I705=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J705=\"-\",\"-\",IF(AND(J705<=Disbursement_Period,SUM($M$7:M705)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I705=\"Disbursement Period\",I705=\"Starting Point\"),SUM($M$7:M705)>0),AB704*V705*AF705/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J705=\"-\",\"-\",IF(AND(I705=\"Repayment Period\",SUM($M$7:M705)>0),AB704*V705*AF705/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J705-J704=TRUE),\"-\",IF(I705=\"Repayment Period\",(J705-J704),IF(#REF!=TRUE,(J705-J704),(J705-J704)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL705<>\"-\",AL705>0),(#REF!+$W$3)*AL705,0)","v":0},{"$f":"IF(ISERROR(X705*AJ705),\"-\",IF(AND(SUM($M$7:M705)>0,L705<>0),X705*AJ705,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z705=0,Z705=\"-\"),0,IF(I705=\"Repayment Period\",AJ705*Z705,SUM($Z$7:Z705)*AL705))","v":0},null,0,{"$f":"IF(I705=\"Starting Point\",SUM($Z$8:Z705)*AL705,IF(I705=\"Repayment Period\",Z705*AJ705,0))","v":0},null,"-","-","-","-","-",698,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I706=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I706=\"Zero Point\",I706=\"Disbursement Period\",I706=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J706=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I706=\"Disbursement Period\",'B.3 Profil splácení AWL'!I706=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I705=\"Starting Point\"),SUM($R$8:R706),AB705*($C$13/(12/(J706-J705))))))","v":"-"},"-",{"$f":"IF(AND(J706>=Disbursement_Period/2,J705<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I706=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J706=\"-\",\"-\",IF(AND(J706<=Disbursement_Period,SUM($M$7:M706)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I706=\"Disbursement Period\",I706=\"Starting Point\"),SUM($M$7:M706)>0),AB705*V706*AF706/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J706=\"-\",\"-\",IF(AND(I706=\"Repayment Period\",SUM($M$7:M706)>0),AB705*V706*AF706/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J706-J705=TRUE),\"-\",IF(I706=\"Repayment Period\",(J706-J705),IF(#REF!=TRUE,(J706-J705),(J706-J705)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL706<>\"-\",AL706>0),(#REF!+$W$3)*AL706,0)","v":0},{"$f":"IF(ISERROR(X706*AJ706),\"-\",IF(AND(SUM($M$7:M706)>0,L706<>0),X706*AJ706,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z706=0,Z706=\"-\"),0,IF(I706=\"Repayment Period\",AJ706*Z706,SUM($Z$7:Z706)*AL706))","v":0},null,0,{"$f":"IF(I706=\"Starting Point\",SUM($Z$8:Z706)*AL706,IF(I706=\"Repayment Period\",Z706*AJ706,0))","v":0},null,"-","-","-","-","-",699,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I707=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I707=\"Zero Point\",I707=\"Disbursement Period\",I707=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J707=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I707=\"Disbursement Period\",'B.3 Profil splácení AWL'!I707=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I706=\"Starting Point\"),SUM($R$8:R707),AB706*($C$13/(12/(J707-J706))))))","v":"-"},"-",{"$f":"IF(AND(J707>=Disbursement_Period/2,J706<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I707=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J707=\"-\",\"-\",IF(AND(J707<=Disbursement_Period,SUM($M$7:M707)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I707=\"Disbursement Period\",I707=\"Starting Point\"),SUM($M$7:M707)>0),AB706*V707*AF707/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J707=\"-\",\"-\",IF(AND(I707=\"Repayment Period\",SUM($M$7:M707)>0),AB706*V707*AF707/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J707-J706=TRUE),\"-\",IF(I707=\"Repayment Period\",(J707-J706),IF(#REF!=TRUE,(J707-J706),(J707-J706)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL707<>\"-\",AL707>0),(#REF!+$W$3)*AL707,0)","v":0},{"$f":"IF(ISERROR(X707*AJ707),\"-\",IF(AND(SUM($M$7:M707)>0,L707<>0),X707*AJ707,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z707=0,Z707=\"-\"),0,IF(I707=\"Repayment Period\",AJ707*Z707,SUM($Z$7:Z707)*AL707))","v":0},null,0,{"$f":"IF(I707=\"Starting Point\",SUM($Z$8:Z707)*AL707,IF(I707=\"Repayment Period\",Z707*AJ707,0))","v":0},null,"-","-","-","-","-",700,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I708=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I708=\"Zero Point\",I708=\"Disbursement Period\",I708=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J708=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I708=\"Disbursement Period\",'B.3 Profil splácení AWL'!I708=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I707=\"Starting Point\"),SUM($R$8:R708),AB707*($C$13/(12/(J708-J707))))))","v":"-"},"-",{"$f":"IF(AND(J708>=Disbursement_Period/2,J707<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I708=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J708=\"-\",\"-\",IF(AND(J708<=Disbursement_Period,SUM($M$7:M708)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I708=\"Disbursement Period\",I708=\"Starting Point\"),SUM($M$7:M708)>0),AB707*V708*AF708/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J708=\"-\",\"-\",IF(AND(I708=\"Repayment Period\",SUM($M$7:M708)>0),AB707*V708*AF708/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J708-J707=TRUE),\"-\",IF(I708=\"Repayment Period\",(J708-J707),IF(#REF!=TRUE,(J708-J707),(J708-J707)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL708<>\"-\",AL708>0),(#REF!+$W$3)*AL708,0)","v":0},{"$f":"IF(ISERROR(X708*AJ708),\"-\",IF(AND(SUM($M$7:M708)>0,L708<>0),X708*AJ708,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z708=0,Z708=\"-\"),0,IF(I708=\"Repayment Period\",AJ708*Z708,SUM($Z$7:Z708)*AL708))","v":0},null,0,{"$f":"IF(I708=\"Starting Point\",SUM($Z$8:Z708)*AL708,IF(I708=\"Repayment Period\",Z708*AJ708,0))","v":0},null,"-","-","-","-","-",701,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I709=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I709=\"Zero Point\",I709=\"Disbursement Period\",I709=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J709=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I709=\"Disbursement Period\",'B.3 Profil splácení AWL'!I709=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I708=\"Starting Point\"),SUM($R$8:R709),AB708*($C$13/(12/(J709-J708))))))","v":"-"},"-",{"$f":"IF(AND(J709>=Disbursement_Period/2,J708<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I709=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J709=\"-\",\"-\",IF(AND(J709<=Disbursement_Period,SUM($M$7:M709)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I709=\"Disbursement Period\",I709=\"Starting Point\"),SUM($M$7:M709)>0),AB708*V709*AF709/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J709=\"-\",\"-\",IF(AND(I709=\"Repayment Period\",SUM($M$7:M709)>0),AB708*V709*AF709/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J709-J708=TRUE),\"-\",IF(I709=\"Repayment Period\",(J709-J708),IF(#REF!=TRUE,(J709-J708),(J709-J708)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL709<>\"-\",AL709>0),(#REF!+$W$3)*AL709,0)","v":0},{"$f":"IF(ISERROR(X709*AJ709),\"-\",IF(AND(SUM($M$7:M709)>0,L709<>0),X709*AJ709,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z709=0,Z709=\"-\"),0,IF(I709=\"Repayment Period\",AJ709*Z709,SUM($Z$7:Z709)*AL709))","v":0},null,0,{"$f":"IF(I709=\"Starting Point\",SUM($Z$8:Z709)*AL709,IF(I709=\"Repayment Period\",Z709*AJ709,0))","v":0},null,"-","-","-","-","-",702,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I710=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I710=\"Zero Point\",I710=\"Disbursement Period\",I710=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J710=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I710=\"Disbursement Period\",'B.3 Profil splácení AWL'!I710=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I709=\"Starting Point\"),SUM($R$8:R710),AB709*($C$13/(12/(J710-J709))))))","v":"-"},"-",{"$f":"IF(AND(J710>=Disbursement_Period/2,J709<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I710=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J710=\"-\",\"-\",IF(AND(J710<=Disbursement_Period,SUM($M$7:M710)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I710=\"Disbursement Period\",I710=\"Starting Point\"),SUM($M$7:M710)>0),AB709*V710*AF710/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J710=\"-\",\"-\",IF(AND(I710=\"Repayment Period\",SUM($M$7:M710)>0),AB709*V710*AF710/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J710-J709=TRUE),\"-\",IF(I710=\"Repayment Period\",(J710-J709),IF(#REF!=TRUE,(J710-J709),(J710-J709)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL710<>\"-\",AL710>0),(#REF!+$W$3)*AL710,0)","v":0},{"$f":"IF(ISERROR(X710*AJ710),\"-\",IF(AND(SUM($M$7:M710)>0,L710<>0),X710*AJ710,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z710=0,Z710=\"-\"),0,IF(I710=\"Repayment Period\",AJ710*Z710,SUM($Z$7:Z710)*AL710))","v":0},null,0,{"$f":"IF(I710=\"Starting Point\",SUM($Z$8:Z710)*AL710,IF(I710=\"Repayment Period\",Z710*AJ710,0))","v":0},null,"-","-","-","-","-",703,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I711=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I711=\"Zero Point\",I711=\"Disbursement Period\",I711=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L711>0,L711<>\"-\"),PPMT(($C$13)/(12/AF711),L711,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J711=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I711=\"Disbursement Period\",'B.3 Profil splácení AWL'!I711=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I710=\"Starting Point\"),SUM($R$8:R711),AB710*($C$13/(12/(J711-J710))))))","v":"-"},"-",{"$f":"IF(AND(J711>=Disbursement_Period/2,J710<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I711=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J711=\"-\",\"-\",IF(AND(J711<=Disbursement_Period,SUM($M$7:M711)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I711=\"Disbursement Period\",I711=\"Starting Point\"),SUM($M$7:M711)>0),AB710*V711*AF711/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J711=\"-\",\"-\",IF(AND(I711=\"Repayment Period\",SUM($M$7:M711)>0),AB710*V711*AF711/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M711+AA711),AA711,-M711+T711+W711+X711)","v":0},{"$f":"IF(OR(J711=0,J711=\"-\"),0,AD710+(Q711*(J711-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J711-J710=TRUE),\"-\",IF(I711=\"Repayment Period\",(J711-J710),IF(#REF!=TRUE,(J711-J710),(J711-J710)/2)))","v":"-"},{"$f":"IF(ISERROR(AB710*AF711=TRUE),\"-\",AB710*AF711)","v":"-"},null,null,"-",{"$f":"IF(OR(L711=0,L711=\"-\",ISERROR($AB710*$AJ711=TRUE)),\"-\",$AB710*$AJ711)","v":"-"},{"$f":"IF(I711=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL711<>\"-\",AL711>0),(#REF!+$W$3)*AL711,0)","v":0},{"$f":"IF(ISERROR(X711*AJ711),\"-\",IF(AND(SUM($M$7:M711)>0,L711<>0),X711*AJ711,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z711=0,Z711=\"-\"),0,IF(I711=\"Repayment Period\",AJ711*Z711,SUM($Z$7:Z711)*AL711))","v":0},null,{"$f":"IF(I711<>\"Repayment Period\",AL711,AJ711)","v":0},{"$f":"IF(I711=\"Starting Point\",SUM($Z$8:Z711)*AL711,IF(I711=\"Repayment Period\",Z711*AJ711,0))","v":0},null,{"$f":"AJ711","v":"-"},{"$f":"IF(ISERROR(AU711*M711)=TRUE,\"-\",AU711*M711)","v":"-"},{"$f":"IF(ISERROR(AU711*Q711)=TRUE,\"-\",AU711*Q711)","v":"-"},{"$f":"IF(ISERROR(AU711*S711)=TRUE,\"-\",AU711*S711)","v":"-"},{"$f":"IF(ISERROR(AU711*AA711)=TRUE,\"-\",AU711*AA711)","v":"-"},704,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J712=Disbursement_Period,\"Starting Point\",IF(J712<Disbursement_Period,\"Disbursement Period\",IF(AND(J712>Disbursement_Period,J712<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J711<>\"-\",$C$8=\"Non-Standard\"),IF(J711+1<Disbursement_Period,J711+1,IF(AND(J711+$E$8>=Disbursement_Period,J711<$C$9+Disbursement_Period),VLOOKUP(L712,$AZ$7:$BA$1006,2),\"-\")),IF(J711<>\"-\",IF(J711+1<Disbursement_Period,J711+1,IF(AND(J711+1>=Disbursement_Period,J711<($C$9+$C$10)),Disbursement_Period+$E$8*(L712),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J711=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J711+$G$10<$BA$8,J711+$G$10>$C$9+$C$10),0,IF(AND(J711+$G$10>=$BA$8,J711+$G$10<=$C$9+$C$10),IF(MATCH(J711+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J711+$G$10,$BA$8:$BA$1003,1)>1,L711+1,0)),0)),IF(OR(J711+$G$10<$C$10+$G$10,J711+$G$10>$C$9+$C$10),0,IF(L711=\"-\",1,L711+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I712=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I712=\"Zero Point\",I712=\"Disbursement Period\",I712=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M712+N711),\"\",M712+N711)","v":""},"-",{"$f":"IF(O712<>\"-\",P711+(O712*(J712-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L712<>\"-\",J712>Disbursement_Period,J712<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J712>Disbursement_Period,J712<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J712,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J712>Disbursement_Period,J712<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF712),L712,$E$13,$C$7*-1),IF(J712<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB711*($C$13/(12/(J712-J711)))),\"-\",AB711*($C$13/(12/(J712-J711))))","v":"-"},{"$f":"IF(J712=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I712=\"Disbursement Period\",'B.3 Profil splácení AWL'!I712=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I711=\"Starting Point\"),SUM($R$8:R712),AB711*($C$13/(12/(J712-J711))))))","v":"-"},{"$f":"IF(J712=\"-\",\"-\",Q712+S712)","v":"-"},{"$f":"IF(AND(J712>=Disbursement_Period/2,J711<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I712=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J712=\"-\",\"-\",IF(AND(J712<=Disbursement_Period,SUM($M$7:M712)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I712=\"Disbursement Period\",I712=\"Starting Point\"),SUM($M$7:M712)>0),AB711*V712*AF712/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J712=\"-\",\"-\",IF(AND(I712=\"Repayment Period\",SUM($M$7:M712)>0),AB711*V712*AF712/12,0))","v":"-"},{"$f":"IF(J712=\"-\",\"\",U712+W712+X712)","v":""},{"$f":"IF(J712=\"-\",\"-\",IF(T712=0,0,AB711*$C$22*AF712/12))","v":"-"},0,{"$f":"IF(J712=\"-\",\"-\",IF(ISERROR(AB711+M712-Q712)<>TRUE,AB711+M712-Q712,IF(ISERROR(AB711+M712)<>TRUE,AB711+M712,AB711-Q712)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J712-J711=TRUE),\"-\",IF(I712=\"Repayment Period\",(J712-J711),IF(#REF!=TRUE,(J712-J711),(J712-J711)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J712/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J712/12))","v":"-"},"-",0,{"$f":"IF(AND(AL712<>\"-\",AL712>0),(#REF!+$W$3)*AL712,0)","v":0},{"$f":"IF(ISERROR(X712*AJ712),\"-\",IF(AND(SUM($M$7:M712)>0,L712<>0),X712*AJ712,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z712=0,Z712=\"-\"),0,IF(I712=\"Repayment Period\",AJ712*Z712,SUM($Z$7:Z712)*AL712))","v":0},null,0,{"$f":"IF(I712=\"Starting Point\",SUM($Z$8:Z712)*AL712,IF(I712=\"Repayment Period\",Z712*AJ712,0))","v":0},null,"-","-","-","-","-",705,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA712<>\"-\",\"← Input!\",IF(AND(BA712=\"-\",OR(BC712<>\"\",BC712<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J713=\"-\",\"-\",MONATSENDE($K$7,J713))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I713=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I713=\"Zero Point\",I713=\"Disbursement Period\",I713=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J713=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I713=\"Disbursement Period\",'B.3 Profil splácení AWL'!I713=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I712=\"Starting Point\"),SUM($R$8:R713),AB712*($C$13/(12/(J713-J712))))))","v":"-"},"-",{"$f":"IF(AND(J713>=Disbursement_Period/2,J712<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I713=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J713=\"-\",\"-\",IF(AND(J713<=Disbursement_Period,SUM($M$7:M713)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I713=\"Disbursement Period\",I713=\"Starting Point\"),SUM($M$7:M713)>0),AB712*V713*AF713/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J713=\"-\",\"-\",IF(AND(I713=\"Repayment Period\",SUM($M$7:M713)>0),AB712*V713*AF713/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q713+S713+Y713)=TRUE,0,Q713+S713+Z713)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J713-J712=TRUE),\"-\",IF(I713=\"Repayment Period\",(J713-J712),IF(#REF!=TRUE,(J713-J712),(J713-J712)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL713<>\"-\",AL713>0),(#REF!+$W$3)*AL713,0)","v":0},{"$f":"IF(ISERROR(X713*AJ713),\"-\",IF(AND(SUM($M$7:M713)>0,L713<>0),X713*AJ713,\"-\"))","v":"-"},{"$f":"SUM(AM713:AN713)","v":0},{"$f":"IF(OR(Z713=0,Z713=\"-\"),0,IF(I713=\"Repayment Period\",AJ713*Z713,SUM($Z$7:Z713)*AL713))","v":0},null,0,{"$f":"IF(I713=\"Starting Point\",SUM($Z$8:Z713)*AL713,IF(I713=\"Repayment Period\",Z713*AJ713,0))","v":0},null,"-","-","-","-","-",706,{"$f":"IF(OR(BA712=\"-\",BA712>=$C$9+$C$10),\"-\",IF(AND(BA712<$C$9+$C$10,BA712+$G$10>$C$9+$C$10),$C$9+$C$10,BA712+$G$10))","v":"-"},null,{"$f":"IF(BB713=\"-\",\"-\",BB713/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I714=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I714=\"Zero Point\",I714=\"Disbursement Period\",I714=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J714=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I714=\"Disbursement Period\",'B.3 Profil splácení AWL'!I714=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I713=\"Starting Point\"),SUM($R$8:R714),AB713*($C$13/(12/(J714-J713))))))","v":"-"},"-",{"$f":"IF(AND(J714>=Disbursement_Period/2,J713<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I714=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J714=\"-\",\"-\",IF(AND(J714<=Disbursement_Period,SUM($M$7:M714)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I714=\"Disbursement Period\",I714=\"Starting Point\"),SUM($M$7:M714)>0),AB713*V714*AF714/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J714=\"-\",\"-\",IF(AND(I714=\"Repayment Period\",SUM($M$7:M714)>0),AB713*V714*AF714/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J714-J713=TRUE),\"-\",IF(I714=\"Repayment Period\",(J714-J713),IF(#REF!=TRUE,(J714-J713),(J714-J713)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL714<>\"-\",AL714>0),(#REF!+$W$3)*AL714,0)","v":0},{"$f":"IF(ISERROR(X714*AJ714),\"-\",IF(AND(SUM($M$7:M714)>0,L714<>0),X714*AJ714,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z714=0,Z714=\"-\"),0,IF(I714=\"Repayment Period\",AJ714*Z714,SUM($Z$7:Z714)*AL714))","v":0},null,0,{"$f":"IF(I714=\"Starting Point\",SUM($Z$8:Z714)*AL714,IF(I714=\"Repayment Period\",Z714*AJ714,0))","v":0},null,"-","-","-","-","-",707,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I715=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I715=\"Zero Point\",I715=\"Disbursement Period\",I715=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J715=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I715=\"Disbursement Period\",'B.3 Profil splácení AWL'!I715=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I714=\"Starting Point\"),SUM($R$8:R715),AB714*($C$13/(12/(J715-J714))))))","v":"-"},"-",{"$f":"IF(AND(J715>=Disbursement_Period/2,J714<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I715=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J715=\"-\",\"-\",IF(AND(J715<=Disbursement_Period,SUM($M$7:M715)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I715=\"Disbursement Period\",I715=\"Starting Point\"),SUM($M$7:M715)>0),AB714*V715*AF715/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J715=\"-\",\"-\",IF(AND(I715=\"Repayment Period\",SUM($M$7:M715)>0),AB714*V715*AF715/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J715-J714=TRUE),\"-\",IF(I715=\"Repayment Period\",(J715-J714),IF(#REF!=TRUE,(J715-J714),(J715-J714)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL715<>\"-\",AL715>0),(#REF!+$W$3)*AL715,0)","v":0},{"$f":"IF(ISERROR(X715*AJ715),\"-\",IF(AND(SUM($M$7:M715)>0,L715<>0),X715*AJ715,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z715=0,Z715=\"-\"),0,IF(I715=\"Repayment Period\",AJ715*Z715,SUM($Z$7:Z715)*AL715))","v":0},null,0,{"$f":"IF(I715=\"Starting Point\",SUM($Z$8:Z715)*AL715,IF(I715=\"Repayment Period\",Z715*AJ715,0))","v":0},null,"-","-","-","-","-",708,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I716=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I716=\"Zero Point\",I716=\"Disbursement Period\",I716=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J716=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I716=\"Disbursement Period\",'B.3 Profil splácení AWL'!I716=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I715=\"Starting Point\"),SUM($R$8:R716),AB715*($C$13/(12/(J716-J715))))))","v":"-"},"-",{"$f":"IF(AND(J716>=Disbursement_Period/2,J715<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I716=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J716=\"-\",\"-\",IF(AND(J716<=Disbursement_Period,SUM($M$7:M716)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I716=\"Disbursement Period\",I716=\"Starting Point\"),SUM($M$7:M716)>0),AB715*V716*AF716/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J716=\"-\",\"-\",IF(AND(I716=\"Repayment Period\",SUM($M$7:M716)>0),AB715*V716*AF716/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J716-J715=TRUE),\"-\",IF(I716=\"Repayment Period\",(J716-J715),IF(#REF!=TRUE,(J716-J715),(J716-J715)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL716<>\"-\",AL716>0),(#REF!+$W$3)*AL716,0)","v":0},{"$f":"IF(ISERROR(X716*AJ716),\"-\",IF(AND(SUM($M$7:M716)>0,L716<>0),X716*AJ716,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z716=0,Z716=\"-\"),0,IF(I716=\"Repayment Period\",AJ716*Z716,SUM($Z$7:Z716)*AL716))","v":0},null,0,{"$f":"IF(I716=\"Starting Point\",SUM($Z$8:Z716)*AL716,IF(I716=\"Repayment Period\",Z716*AJ716,0))","v":0},null,"-","-","-","-","-",709,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I717=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I717=\"Zero Point\",I717=\"Disbursement Period\",I717=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J717=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I717=\"Disbursement Period\",'B.3 Profil splácení AWL'!I717=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I716=\"Starting Point\"),SUM($R$8:R717),AB716*($C$13/(12/(J717-J716))))))","v":"-"},"-",{"$f":"IF(AND(J717>=Disbursement_Period/2,J716<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I717=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J717=\"-\",\"-\",IF(AND(J717<=Disbursement_Period,SUM($M$7:M717)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I717=\"Disbursement Period\",I717=\"Starting Point\"),SUM($M$7:M717)>0),AB716*V717*AF717/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J717=\"-\",\"-\",IF(AND(I717=\"Repayment Period\",SUM($M$7:M717)>0),AB716*V717*AF717/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J717-J716=TRUE),\"-\",IF(I717=\"Repayment Period\",(J717-J716),IF(#REF!=TRUE,(J717-J716),(J717-J716)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL717<>\"-\",AL717>0),(#REF!+$W$3)*AL717,0)","v":0},{"$f":"IF(ISERROR(X717*AJ717),\"-\",IF(AND(SUM($M$7:M717)>0,L717<>0),X717*AJ717,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z717=0,Z717=\"-\"),0,IF(I717=\"Repayment Period\",AJ717*Z717,SUM($Z$7:Z717)*AL717))","v":0},null,0,{"$f":"IF(I717=\"Starting Point\",SUM($Z$8:Z717)*AL717,IF(I717=\"Repayment Period\",Z717*AJ717,0))","v":0},null,"-","-","-","-","-",710,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I718=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I718=\"Zero Point\",I718=\"Disbursement Period\",I718=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J718=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I718=\"Disbursement Period\",'B.3 Profil splácení AWL'!I718=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I717=\"Starting Point\"),SUM($R$8:R718),AB717*($C$13/(12/(J718-J717))))))","v":"-"},"-",{"$f":"IF(AND(J718>=Disbursement_Period/2,J717<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I718=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J718=\"-\",\"-\",IF(AND(J718<=Disbursement_Period,SUM($M$7:M718)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I718=\"Disbursement Period\",I718=\"Starting Point\"),SUM($M$7:M718)>0),AB717*V718*AF718/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J718=\"-\",\"-\",IF(AND(I718=\"Repayment Period\",SUM($M$7:M718)>0),AB717*V718*AF718/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J718-J717=TRUE),\"-\",IF(I718=\"Repayment Period\",(J718-J717),IF(#REF!=TRUE,(J718-J717),(J718-J717)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL718<>\"-\",AL718>0),(#REF!+$W$3)*AL718,0)","v":0},{"$f":"IF(ISERROR(X718*AJ718),\"-\",IF(AND(SUM($M$7:M718)>0,L718<>0),X718*AJ718,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z718=0,Z718=\"-\"),0,IF(I718=\"Repayment Period\",AJ718*Z718,SUM($Z$7:Z718)*AL718))","v":0},null,0,{"$f":"IF(I718=\"Starting Point\",SUM($Z$8:Z718)*AL718,IF(I718=\"Repayment Period\",Z718*AJ718,0))","v":0},null,"-","-","-","-","-",711,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I719=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I719=\"Zero Point\",I719=\"Disbursement Period\",I719=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J719=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I719=\"Disbursement Period\",'B.3 Profil splácení AWL'!I719=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I718=\"Starting Point\"),SUM($R$8:R719),AB718*($C$13/(12/(J719-J718))))))","v":"-"},"-",{"$f":"IF(AND(J719>=Disbursement_Period/2,J718<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I719=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J719=\"-\",\"-\",IF(AND(J719<=Disbursement_Period,SUM($M$7:M719)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I719=\"Disbursement Period\",I719=\"Starting Point\"),SUM($M$7:M719)>0),AB718*V719*AF719/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J719=\"-\",\"-\",IF(AND(I719=\"Repayment Period\",SUM($M$7:M719)>0),AB718*V719*AF719/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J719-J718=TRUE),\"-\",IF(I719=\"Repayment Period\",(J719-J718),IF(#REF!=TRUE,(J719-J718),(J719-J718)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL719<>\"-\",AL719>0),(#REF!+$W$3)*AL719,0)","v":0},{"$f":"IF(ISERROR(X719*AJ719),\"-\",IF(AND(SUM($M$7:M719)>0,L719<>0),X719*AJ719,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z719=0,Z719=\"-\"),0,IF(I719=\"Repayment Period\",AJ719*Z719,SUM($Z$7:Z719)*AL719))","v":0},null,0,{"$f":"IF(I719=\"Starting Point\",SUM($Z$8:Z719)*AL719,IF(I719=\"Repayment Period\",Z719*AJ719,0))","v":0},null,"-","-","-","-","-",712,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I720=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I720=\"Zero Point\",I720=\"Disbursement Period\",I720=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J720=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I720=\"Disbursement Period\",'B.3 Profil splácení AWL'!I720=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I719=\"Starting Point\"),SUM($R$8:R720),AB719*($C$13/(12/(J720-J719))))))","v":"-"},"-",{"$f":"IF(AND(J720>=Disbursement_Period/2,J719<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I720=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J720=\"-\",\"-\",IF(AND(J720<=Disbursement_Period,SUM($M$7:M720)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I720=\"Disbursement Period\",I720=\"Starting Point\"),SUM($M$7:M720)>0),AB719*V720*AF720/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J720=\"-\",\"-\",IF(AND(I720=\"Repayment Period\",SUM($M$7:M720)>0),AB719*V720*AF720/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J720-J719=TRUE),\"-\",IF(I720=\"Repayment Period\",(J720-J719),IF(#REF!=TRUE,(J720-J719),(J720-J719)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL720<>\"-\",AL720>0),(#REF!+$W$3)*AL720,0)","v":0},{"$f":"IF(ISERROR(X720*AJ720),\"-\",IF(AND(SUM($M$7:M720)>0,L720<>0),X720*AJ720,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z720=0,Z720=\"-\"),0,IF(I720=\"Repayment Period\",AJ720*Z720,SUM($Z$7:Z720)*AL720))","v":0},null,0,{"$f":"IF(I720=\"Starting Point\",SUM($Z$8:Z720)*AL720,IF(I720=\"Repayment Period\",Z720*AJ720,0))","v":0},null,"-","-","-","-","-",713,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I721=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I721=\"Zero Point\",I721=\"Disbursement Period\",I721=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J721=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I721=\"Disbursement Period\",'B.3 Profil splácení AWL'!I721=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I720=\"Starting Point\"),SUM($R$8:R721),AB720*($C$13/(12/(J721-J720))))))","v":"-"},"-",{"$f":"IF(AND(J721>=Disbursement_Period/2,J720<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I721=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J721=\"-\",\"-\",IF(AND(J721<=Disbursement_Period,SUM($M$7:M721)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I721=\"Disbursement Period\",I721=\"Starting Point\"),SUM($M$7:M721)>0),AB720*V721*AF721/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J721=\"-\",\"-\",IF(AND(I721=\"Repayment Period\",SUM($M$7:M721)>0),AB720*V721*AF721/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J721-J720=TRUE),\"-\",IF(I721=\"Repayment Period\",(J721-J720),IF(#REF!=TRUE,(J721-J720),(J721-J720)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL721<>\"-\",AL721>0),(#REF!+$W$3)*AL721,0)","v":0},{"$f":"IF(ISERROR(X721*AJ721),\"-\",IF(AND(SUM($M$7:M721)>0,L721<>0),X721*AJ721,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z721=0,Z721=\"-\"),0,IF(I721=\"Repayment Period\",AJ721*Z721,SUM($Z$7:Z721)*AL721))","v":0},null,0,{"$f":"IF(I721=\"Starting Point\",SUM($Z$8:Z721)*AL721,IF(I721=\"Repayment Period\",Z721*AJ721,0))","v":0},null,"-","-","-","-","-",714,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I722=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I722=\"Zero Point\",I722=\"Disbursement Period\",I722=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J722=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I722=\"Disbursement Period\",'B.3 Profil splácení AWL'!I722=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I721=\"Starting Point\"),SUM($R$8:R722),AB721*($C$13/(12/(J722-J721))))))","v":"-"},"-",{"$f":"IF(AND(J722>=Disbursement_Period/2,J721<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I722=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J722=\"-\",\"-\",IF(AND(J722<=Disbursement_Period,SUM($M$7:M722)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I722=\"Disbursement Period\",I722=\"Starting Point\"),SUM($M$7:M722)>0),AB721*V722*AF722/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J722=\"-\",\"-\",IF(AND(I722=\"Repayment Period\",SUM($M$7:M722)>0),AB721*V722*AF722/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J722-J721=TRUE),\"-\",IF(I722=\"Repayment Period\",(J722-J721),IF(#REF!=TRUE,(J722-J721),(J722-J721)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL722<>\"-\",AL722>0),(#REF!+$W$3)*AL722,0)","v":0},{"$f":"IF(ISERROR(X722*AJ722),\"-\",IF(AND(SUM($M$7:M722)>0,L722<>0),X722*AJ722,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z722=0,Z722=\"-\"),0,IF(I722=\"Repayment Period\",AJ722*Z722,SUM($Z$7:Z722)*AL722))","v":0},null,0,{"$f":"IF(I722=\"Starting Point\",SUM($Z$8:Z722)*AL722,IF(I722=\"Repayment Period\",Z722*AJ722,0))","v":0},null,"-","-","-","-","-",715,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I723=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I723=\"Zero Point\",I723=\"Disbursement Period\",I723=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J723=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I723=\"Disbursement Period\",'B.3 Profil splácení AWL'!I723=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I722=\"Starting Point\"),SUM($R$8:R723),AB722*($C$13/(12/(J723-J722))))))","v":"-"},"-",{"$f":"IF(AND(J723>=Disbursement_Period/2,J722<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I723=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J723=\"-\",\"-\",IF(AND(J723<=Disbursement_Period,SUM($M$7:M723)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I723=\"Disbursement Period\",I723=\"Starting Point\"),SUM($M$7:M723)>0),AB722*V723*AF723/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J723=\"-\",\"-\",IF(AND(I723=\"Repayment Period\",SUM($M$7:M723)>0),AB722*V723*AF723/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J723-J722=TRUE),\"-\",IF(I723=\"Repayment Period\",(J723-J722),IF(#REF!=TRUE,(J723-J722),(J723-J722)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL723<>\"-\",AL723>0),(#REF!+$W$3)*AL723,0)","v":0},{"$f":"IF(ISERROR(X723*AJ723),\"-\",IF(AND(SUM($M$7:M723)>0,L723<>0),X723*AJ723,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z723=0,Z723=\"-\"),0,IF(I723=\"Repayment Period\",AJ723*Z723,SUM($Z$7:Z723)*AL723))","v":0},null,0,{"$f":"IF(I723=\"Starting Point\",SUM($Z$8:Z723)*AL723,IF(I723=\"Repayment Period\",Z723*AJ723,0))","v":0},null,"-","-","-","-","-",716,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I724=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I724=\"Zero Point\",I724=\"Disbursement Period\",I724=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J724=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I724=\"Disbursement Period\",'B.3 Profil splácení AWL'!I724=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I723=\"Starting Point\"),SUM($R$8:R724),AB723*($C$13/(12/(J724-J723))))))","v":"-"},"-",{"$f":"IF(AND(J724>=Disbursement_Period/2,J723<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I724=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J724=\"-\",\"-\",IF(AND(J724<=Disbursement_Period,SUM($M$7:M724)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I724=\"Disbursement Period\",I724=\"Starting Point\"),SUM($M$7:M724)>0),AB723*V724*AF724/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J724=\"-\",\"-\",IF(AND(I724=\"Repayment Period\",SUM($M$7:M724)>0),AB723*V724*AF724/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J724-J723=TRUE),\"-\",IF(I724=\"Repayment Period\",(J724-J723),IF(#REF!=TRUE,(J724-J723),(J724-J723)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL724<>\"-\",AL724>0),(#REF!+$W$3)*AL724,0)","v":0},{"$f":"IF(ISERROR(X724*AJ724),\"-\",IF(AND(SUM($M$7:M724)>0,L724<>0),X724*AJ724,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z724=0,Z724=\"-\"),0,IF(I724=\"Repayment Period\",AJ724*Z724,SUM($Z$7:Z724)*AL724))","v":0},null,0,{"$f":"IF(I724=\"Starting Point\",SUM($Z$8:Z724)*AL724,IF(I724=\"Repayment Period\",Z724*AJ724,0))","v":0},null,"-","-","-","-","-",717,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I725=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I725=\"Zero Point\",I725=\"Disbursement Period\",I725=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J725=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I725=\"Disbursement Period\",'B.3 Profil splácení AWL'!I725=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I724=\"Starting Point\"),SUM($R$8:R725),AB724*($C$13/(12/(J725-J724))))))","v":"-"},"-",{"$f":"IF(AND(J725>=Disbursement_Period/2,J724<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I725=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J725=\"-\",\"-\",IF(AND(J725<=Disbursement_Period,SUM($M$7:M725)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I725=\"Disbursement Period\",I725=\"Starting Point\"),SUM($M$7:M725)>0),AB724*V725*AF725/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J725=\"-\",\"-\",IF(AND(I725=\"Repayment Period\",SUM($M$7:M725)>0),AB724*V725*AF725/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J725-J724=TRUE),\"-\",IF(I725=\"Repayment Period\",(J725-J724),IF(#REF!=TRUE,(J725-J724),(J725-J724)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL725<>\"-\",AL725>0),(#REF!+$W$3)*AL725,0)","v":0},{"$f":"IF(ISERROR(X725*AJ725),\"-\",IF(AND(SUM($M$7:M725)>0,L725<>0),X725*AJ725,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z725=0,Z725=\"-\"),0,IF(I725=\"Repayment Period\",AJ725*Z725,SUM($Z$7:Z725)*AL725))","v":0},null,0,{"$f":"IF(I725=\"Starting Point\",SUM($Z$8:Z725)*AL725,IF(I725=\"Repayment Period\",Z725*AJ725,0))","v":0},null,"-","-","-","-","-",718,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I726=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I726=\"Zero Point\",I726=\"Disbursement Period\",I726=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J726=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I726=\"Disbursement Period\",'B.3 Profil splácení AWL'!I726=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I725=\"Starting Point\"),SUM($R$8:R726),AB725*($C$13/(12/(J726-J725))))))","v":"-"},"-",{"$f":"IF(AND(J726>=Disbursement_Period/2,J725<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I726=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J726=\"-\",\"-\",IF(AND(J726<=Disbursement_Period,SUM($M$7:M726)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I726=\"Disbursement Period\",I726=\"Starting Point\"),SUM($M$7:M726)>0),AB725*V726*AF726/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J726=\"-\",\"-\",IF(AND(I726=\"Repayment Period\",SUM($M$7:M726)>0),AB725*V726*AF726/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J726-J725=TRUE),\"-\",IF(I726=\"Repayment Period\",(J726-J725),IF(#REF!=TRUE,(J726-J725),(J726-J725)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL726<>\"-\",AL726>0),(#REF!+$W$3)*AL726,0)","v":0},{"$f":"IF(ISERROR(X726*AJ726),\"-\",IF(AND(SUM($M$7:M726)>0,L726<>0),X726*AJ726,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z726=0,Z726=\"-\"),0,IF(I726=\"Repayment Period\",AJ726*Z726,SUM($Z$7:Z726)*AL726))","v":0},null,0,{"$f":"IF(I726=\"Starting Point\",SUM($Z$8:Z726)*AL726,IF(I726=\"Repayment Period\",Z726*AJ726,0))","v":0},null,"-","-","-","-","-",719,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I727=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I727=\"Zero Point\",I727=\"Disbursement Period\",I727=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J727=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I727=\"Disbursement Period\",'B.3 Profil splácení AWL'!I727=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I726=\"Starting Point\"),SUM($R$8:R727),AB726*($C$13/(12/(J727-J726))))))","v":"-"},"-",{"$f":"IF(AND(J727>=Disbursement_Period/2,J726<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I727=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J727=\"-\",\"-\",IF(AND(J727<=Disbursement_Period,SUM($M$7:M727)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I727=\"Disbursement Period\",I727=\"Starting Point\"),SUM($M$7:M727)>0),AB726*V727*AF727/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J727=\"-\",\"-\",IF(AND(I727=\"Repayment Period\",SUM($M$7:M727)>0),AB726*V727*AF727/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J727-J726=TRUE),\"-\",IF(I727=\"Repayment Period\",(J727-J726),IF(#REF!=TRUE,(J727-J726),(J727-J726)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL727<>\"-\",AL727>0),(#REF!+$W$3)*AL727,0)","v":0},{"$f":"IF(ISERROR(X727*AJ727),\"-\",IF(AND(SUM($M$7:M727)>0,L727<>0),X727*AJ727,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z727=0,Z727=\"-\"),0,IF(I727=\"Repayment Period\",AJ727*Z727,SUM($Z$7:Z727)*AL727))","v":0},null,0,{"$f":"IF(I727=\"Starting Point\",SUM($Z$8:Z727)*AL727,IF(I727=\"Repayment Period\",Z727*AJ727,0))","v":0},null,"-","-","-","-","-",720,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I728=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I728=\"Zero Point\",I728=\"Disbursement Period\",I728=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J728=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I728=\"Disbursement Period\",'B.3 Profil splácení AWL'!I728=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I727=\"Starting Point\"),SUM($R$8:R728),AB727*($C$13/(12/(J728-J727))))))","v":"-"},"-",{"$f":"IF(AND(J728>=Disbursement_Period/2,J727<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I728=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J728=\"-\",\"-\",IF(AND(J728<=Disbursement_Period,SUM($M$7:M728)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I728=\"Disbursement Period\",I728=\"Starting Point\"),SUM($M$7:M728)>0),AB727*V728*AF728/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J728=\"-\",\"-\",IF(AND(I728=\"Repayment Period\",SUM($M$7:M728)>0),AB727*V728*AF728/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J728-J727=TRUE),\"-\",IF(I728=\"Repayment Period\",(J728-J727),IF(#REF!=TRUE,(J728-J727),(J728-J727)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL728<>\"-\",AL728>0),(#REF!+$W$3)*AL728,0)","v":0},{"$f":"IF(ISERROR(X728*AJ728),\"-\",IF(AND(SUM($M$7:M728)>0,L728<>0),X728*AJ728,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z728=0,Z728=\"-\"),0,IF(I728=\"Repayment Period\",AJ728*Z728,SUM($Z$7:Z728)*AL728))","v":0},null,0,{"$f":"IF(I728=\"Starting Point\",SUM($Z$8:Z728)*AL728,IF(I728=\"Repayment Period\",Z728*AJ728,0))","v":0},null,"-","-","-","-","-",721,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I729=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I729=\"Zero Point\",I729=\"Disbursement Period\",I729=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J729=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I729=\"Disbursement Period\",'B.3 Profil splácení AWL'!I729=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I728=\"Starting Point\"),SUM($R$8:R729),AB728*($C$13/(12/(J729-J728))))))","v":"-"},"-",{"$f":"IF(AND(J729>=Disbursement_Period/2,J728<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I729=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J729=\"-\",\"-\",IF(AND(J729<=Disbursement_Period,SUM($M$7:M729)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I729=\"Disbursement Period\",I729=\"Starting Point\"),SUM($M$7:M729)>0),AB728*V729*AF729/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J729=\"-\",\"-\",IF(AND(I729=\"Repayment Period\",SUM($M$7:M729)>0),AB728*V729*AF729/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J729-J728=TRUE),\"-\",IF(I729=\"Repayment Period\",(J729-J728),IF(#REF!=TRUE,(J729-J728),(J729-J728)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL729<>\"-\",AL729>0),(#REF!+$W$3)*AL729,0)","v":0},{"$f":"IF(ISERROR(X729*AJ729),\"-\",IF(AND(SUM($M$7:M729)>0,L729<>0),X729*AJ729,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z729=0,Z729=\"-\"),0,IF(I729=\"Repayment Period\",AJ729*Z729,SUM($Z$7:Z729)*AL729))","v":0},null,0,{"$f":"IF(I729=\"Starting Point\",SUM($Z$8:Z729)*AL729,IF(I729=\"Repayment Period\",Z729*AJ729,0))","v":0},null,"-","-","-","-","-",722,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I730=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I730=\"Zero Point\",I730=\"Disbursement Period\",I730=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J730=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I730=\"Disbursement Period\",'B.3 Profil splácení AWL'!I730=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I729=\"Starting Point\"),SUM($R$8:R730),AB729*($C$13/(12/(J730-J729))))))","v":"-"},"-",{"$f":"IF(AND(J730>=Disbursement_Period/2,J729<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I730=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J730=\"-\",\"-\",IF(AND(J730<=Disbursement_Period,SUM($M$7:M730)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I730=\"Disbursement Period\",I730=\"Starting Point\"),SUM($M$7:M730)>0),AB729*V730*AF730/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J730=\"-\",\"-\",IF(AND(I730=\"Repayment Period\",SUM($M$7:M730)>0),AB729*V730*AF730/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J730-J729=TRUE),\"-\",IF(I730=\"Repayment Period\",(J730-J729),IF(#REF!=TRUE,(J730-J729),(J730-J729)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL730<>\"-\",AL730>0),(#REF!+$W$3)*AL730,0)","v":0},{"$f":"IF(ISERROR(X730*AJ730),\"-\",IF(AND(SUM($M$7:M730)>0,L730<>0),X730*AJ730,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z730=0,Z730=\"-\"),0,IF(I730=\"Repayment Period\",AJ730*Z730,SUM($Z$7:Z730)*AL730))","v":0},null,0,{"$f":"IF(I730=\"Starting Point\",SUM($Z$8:Z730)*AL730,IF(I730=\"Repayment Period\",Z730*AJ730,0))","v":0},null,"-","-","-","-","-",723,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I731=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I731=\"Zero Point\",I731=\"Disbursement Period\",I731=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J731=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I731=\"Disbursement Period\",'B.3 Profil splácení AWL'!I731=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I730=\"Starting Point\"),SUM($R$8:R731),AB730*($C$13/(12/(J731-J730))))))","v":"-"},"-",{"$f":"IF(AND(J731>=Disbursement_Period/2,J730<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I731=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J731=\"-\",\"-\",IF(AND(J731<=Disbursement_Period,SUM($M$7:M731)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I731=\"Disbursement Period\",I731=\"Starting Point\"),SUM($M$7:M731)>0),AB730*V731*AF731/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J731=\"-\",\"-\",IF(AND(I731=\"Repayment Period\",SUM($M$7:M731)>0),AB730*V731*AF731/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J731-J730=TRUE),\"-\",IF(I731=\"Repayment Period\",(J731-J730),IF(#REF!=TRUE,(J731-J730),(J731-J730)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL731<>\"-\",AL731>0),(#REF!+$W$3)*AL731,0)","v":0},{"$f":"IF(ISERROR(X731*AJ731),\"-\",IF(AND(SUM($M$7:M731)>0,L731<>0),X731*AJ731,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z731=0,Z731=\"-\"),0,IF(I731=\"Repayment Period\",AJ731*Z731,SUM($Z$7:Z731)*AL731))","v":0},null,0,{"$f":"IF(I731=\"Starting Point\",SUM($Z$8:Z731)*AL731,IF(I731=\"Repayment Period\",Z731*AJ731,0))","v":0},null,"-","-","-","-","-",724,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I732=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I732=\"Zero Point\",I732=\"Disbursement Period\",I732=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J732=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I732=\"Disbursement Period\",'B.3 Profil splácení AWL'!I732=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I731=\"Starting Point\"),SUM($R$8:R732),AB731*($C$13/(12/(J732-J731))))))","v":"-"},"-",{"$f":"IF(AND(J732>=Disbursement_Period/2,J731<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I732=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J732=\"-\",\"-\",IF(AND(J732<=Disbursement_Period,SUM($M$7:M732)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I732=\"Disbursement Period\",I732=\"Starting Point\"),SUM($M$7:M732)>0),AB731*V732*AF732/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J732=\"-\",\"-\",IF(AND(I732=\"Repayment Period\",SUM($M$7:M732)>0),AB731*V732*AF732/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J732-J731=TRUE),\"-\",IF(I732=\"Repayment Period\",(J732-J731),IF(#REF!=TRUE,(J732-J731),(J732-J731)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL732<>\"-\",AL732>0),(#REF!+$W$3)*AL732,0)","v":0},{"$f":"IF(ISERROR(X732*AJ732),\"-\",IF(AND(SUM($M$7:M732)>0,L732<>0),X732*AJ732,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z732=0,Z732=\"-\"),0,IF(I732=\"Repayment Period\",AJ732*Z732,SUM($Z$7:Z732)*AL732))","v":0},null,0,{"$f":"IF(I732=\"Starting Point\",SUM($Z$8:Z732)*AL732,IF(I732=\"Repayment Period\",Z732*AJ732,0))","v":0},null,"-","-","-","-","-",725,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I733=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I733=\"Zero Point\",I733=\"Disbursement Period\",I733=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J733=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I733=\"Disbursement Period\",'B.3 Profil splácení AWL'!I733=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I732=\"Starting Point\"),SUM($R$8:R733),AB732*($C$13/(12/(J733-J732))))))","v":"-"},"-",{"$f":"IF(AND(J733>=Disbursement_Period/2,J732<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I733=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J733=\"-\",\"-\",IF(AND(J733<=Disbursement_Period,SUM($M$7:M733)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I733=\"Disbursement Period\",I733=\"Starting Point\"),SUM($M$7:M733)>0),AB732*V733*AF733/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J733=\"-\",\"-\",IF(AND(I733=\"Repayment Period\",SUM($M$7:M733)>0),AB732*V733*AF733/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J733-J732=TRUE),\"-\",IF(I733=\"Repayment Period\",(J733-J732),IF(#REF!=TRUE,(J733-J732),(J733-J732)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL733<>\"-\",AL733>0),(#REF!+$W$3)*AL733,0)","v":0},{"$f":"IF(ISERROR(X733*AJ733),\"-\",IF(AND(SUM($M$7:M733)>0,L733<>0),X733*AJ733,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z733=0,Z733=\"-\"),0,IF(I733=\"Repayment Period\",AJ733*Z733,SUM($Z$7:Z733)*AL733))","v":0},null,0,{"$f":"IF(I733=\"Starting Point\",SUM($Z$8:Z733)*AL733,IF(I733=\"Repayment Period\",Z733*AJ733,0))","v":0},null,"-","-","-","-","-",726,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I734=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I734=\"Zero Point\",I734=\"Disbursement Period\",I734=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J734=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I734=\"Disbursement Period\",'B.3 Profil splácení AWL'!I734=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I733=\"Starting Point\"),SUM($R$8:R734),AB733*($C$13/(12/(J734-J733))))))","v":"-"},"-",{"$f":"IF(AND(J734>=Disbursement_Period/2,J733<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I734=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J734=\"-\",\"-\",IF(AND(J734<=Disbursement_Period,SUM($M$7:M734)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I734=\"Disbursement Period\",I734=\"Starting Point\"),SUM($M$7:M734)>0),AB733*V734*AF734/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J734=\"-\",\"-\",IF(AND(I734=\"Repayment Period\",SUM($M$7:M734)>0),AB733*V734*AF734/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J734-J733=TRUE),\"-\",IF(I734=\"Repayment Period\",(J734-J733),IF(#REF!=TRUE,(J734-J733),(J734-J733)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL734<>\"-\",AL734>0),(#REF!+$W$3)*AL734,0)","v":0},{"$f":"IF(ISERROR(X734*AJ734),\"-\",IF(AND(SUM($M$7:M734)>0,L734<>0),X734*AJ734,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z734=0,Z734=\"-\"),0,IF(I734=\"Repayment Period\",AJ734*Z734,SUM($Z$7:Z734)*AL734))","v":0},null,0,{"$f":"IF(I734=\"Starting Point\",SUM($Z$8:Z734)*AL734,IF(I734=\"Repayment Period\",Z734*AJ734,0))","v":0},null,"-","-","-","-","-",727,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I735=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I735=\"Zero Point\",I735=\"Disbursement Period\",I735=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J735=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I735=\"Disbursement Period\",'B.3 Profil splácení AWL'!I735=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I734=\"Starting Point\"),SUM($R$8:R735),AB734*($C$13/(12/(J735-J734))))))","v":"-"},"-",{"$f":"IF(AND(J735>=Disbursement_Period/2,J734<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I735=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J735=\"-\",\"-\",IF(AND(J735<=Disbursement_Period,SUM($M$7:M735)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I735=\"Disbursement Period\",I735=\"Starting Point\"),SUM($M$7:M735)>0),AB734*V735*AF735/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J735=\"-\",\"-\",IF(AND(I735=\"Repayment Period\",SUM($M$7:M735)>0),AB734*V735*AF735/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J735-J734=TRUE),\"-\",IF(I735=\"Repayment Period\",(J735-J734),IF(#REF!=TRUE,(J735-J734),(J735-J734)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL735<>\"-\",AL735>0),(#REF!+$W$3)*AL735,0)","v":0},{"$f":"IF(ISERROR(X735*AJ735),\"-\",IF(AND(SUM($M$7:M735)>0,L735<>0),X735*AJ735,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z735=0,Z735=\"-\"),0,IF(I735=\"Repayment Period\",AJ735*Z735,SUM($Z$7:Z735)*AL735))","v":0},null,0,{"$f":"IF(I735=\"Starting Point\",SUM($Z$8:Z735)*AL735,IF(I735=\"Repayment Period\",Z735*AJ735,0))","v":0},null,"-","-","-","-","-",728,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I736=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I736=\"Zero Point\",I736=\"Disbursement Period\",I736=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J736=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I736=\"Disbursement Period\",'B.3 Profil splácení AWL'!I736=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I735=\"Starting Point\"),SUM($R$8:R736),AB735*($C$13/(12/(J736-J735))))))","v":"-"},"-",{"$f":"IF(AND(J736>=Disbursement_Period/2,J735<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I736=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J736=\"-\",\"-\",IF(AND(J736<=Disbursement_Period,SUM($M$7:M736)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I736=\"Disbursement Period\",I736=\"Starting Point\"),SUM($M$7:M736)>0),AB735*V736*AF736/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J736=\"-\",\"-\",IF(AND(I736=\"Repayment Period\",SUM($M$7:M736)>0),AB735*V736*AF736/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J736-J735=TRUE),\"-\",IF(I736=\"Repayment Period\",(J736-J735),IF(#REF!=TRUE,(J736-J735),(J736-J735)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL736<>\"-\",AL736>0),(#REF!+$W$3)*AL736,0)","v":0},{"$f":"IF(ISERROR(X736*AJ736),\"-\",IF(AND(SUM($M$7:M736)>0,L736<>0),X736*AJ736,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z736=0,Z736=\"-\"),0,IF(I736=\"Repayment Period\",AJ736*Z736,SUM($Z$7:Z736)*AL736))","v":0},null,0,{"$f":"IF(I736=\"Starting Point\",SUM($Z$8:Z736)*AL736,IF(I736=\"Repayment Period\",Z736*AJ736,0))","v":0},null,"-","-","-","-","-",729,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I737=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I737=\"Zero Point\",I737=\"Disbursement Period\",I737=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J737=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I737=\"Disbursement Period\",'B.3 Profil splácení AWL'!I737=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I736=\"Starting Point\"),SUM($R$8:R737),AB736*($C$13/(12/(J737-J736))))))","v":"-"},"-",{"$f":"IF(AND(J737>=Disbursement_Period/2,J736<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I737=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J737=\"-\",\"-\",IF(AND(J737<=Disbursement_Period,SUM($M$7:M737)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I737=\"Disbursement Period\",I737=\"Starting Point\"),SUM($M$7:M737)>0),AB736*V737*AF737/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J737=\"-\",\"-\",IF(AND(I737=\"Repayment Period\",SUM($M$7:M737)>0),AB736*V737*AF737/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J737-J736=TRUE),\"-\",IF(I737=\"Repayment Period\",(J737-J736),IF(#REF!=TRUE,(J737-J736),(J737-J736)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL737<>\"-\",AL737>0),(#REF!+$W$3)*AL737,0)","v":0},{"$f":"IF(ISERROR(X737*AJ737),\"-\",IF(AND(SUM($M$7:M737)>0,L737<>0),X737*AJ737,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z737=0,Z737=\"-\"),0,IF(I737=\"Repayment Period\",AJ737*Z737,SUM($Z$7:Z737)*AL737))","v":0},null,0,{"$f":"IF(I737=\"Starting Point\",SUM($Z$8:Z737)*AL737,IF(I737=\"Repayment Period\",Z737*AJ737,0))","v":0},null,"-","-","-","-","-",730,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I738=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I738=\"Zero Point\",I738=\"Disbursement Period\",I738=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J738=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I738=\"Disbursement Period\",'B.3 Profil splácení AWL'!I738=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I737=\"Starting Point\"),SUM($R$8:R738),AB737*($C$13/(12/(J738-J737))))))","v":"-"},"-",{"$f":"IF(AND(J738>=Disbursement_Period/2,J737<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I738=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J738=\"-\",\"-\",IF(AND(J738<=Disbursement_Period,SUM($M$7:M738)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I738=\"Disbursement Period\",I738=\"Starting Point\"),SUM($M$7:M738)>0),AB737*V738*AF738/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J738=\"-\",\"-\",IF(AND(I738=\"Repayment Period\",SUM($M$7:M738)>0),AB737*V738*AF738/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J738-J737=TRUE),\"-\",IF(I738=\"Repayment Period\",(J738-J737),IF(#REF!=TRUE,(J738-J737),(J738-J737)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL738<>\"-\",AL738>0),(#REF!+$W$3)*AL738,0)","v":0},{"$f":"IF(ISERROR(X738*AJ738),\"-\",IF(AND(SUM($M$7:M738)>0,L738<>0),X738*AJ738,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z738=0,Z738=\"-\"),0,IF(I738=\"Repayment Period\",AJ738*Z738,SUM($Z$7:Z738)*AL738))","v":0},null,0,{"$f":"IF(I738=\"Starting Point\",SUM($Z$8:Z738)*AL738,IF(I738=\"Repayment Period\",Z738*AJ738,0))","v":0},null,"-","-","-","-","-",731,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I739=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I739=\"Zero Point\",I739=\"Disbursement Period\",I739=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J739=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I739=\"Disbursement Period\",'B.3 Profil splácení AWL'!I739=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I738=\"Starting Point\"),SUM($R$8:R739),AB738*($C$13/(12/(J739-J738))))))","v":"-"},"-",{"$f":"IF(AND(J739>=Disbursement_Period/2,J738<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I739=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J739=\"-\",\"-\",IF(AND(J739<=Disbursement_Period,SUM($M$7:M739)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I739=\"Disbursement Period\",I739=\"Starting Point\"),SUM($M$7:M739)>0),AB738*V739*AF739/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J739=\"-\",\"-\",IF(AND(I739=\"Repayment Period\",SUM($M$7:M739)>0),AB738*V739*AF739/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J739-J738=TRUE),\"-\",IF(I739=\"Repayment Period\",(J739-J738),IF(#REF!=TRUE,(J739-J738),(J739-J738)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL739<>\"-\",AL739>0),(#REF!+$W$3)*AL739,0)","v":0},{"$f":"IF(ISERROR(X739*AJ739),\"-\",IF(AND(SUM($M$7:M739)>0,L739<>0),X739*AJ739,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z739=0,Z739=\"-\"),0,IF(I739=\"Repayment Period\",AJ739*Z739,SUM($Z$7:Z739)*AL739))","v":0},null,0,{"$f":"IF(I739=\"Starting Point\",SUM($Z$8:Z739)*AL739,IF(I739=\"Repayment Period\",Z739*AJ739,0))","v":0},null,"-","-","-","-","-",732,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I740=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I740=\"Zero Point\",I740=\"Disbursement Period\",I740=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J740=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I740=\"Disbursement Period\",'B.3 Profil splácení AWL'!I740=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I739=\"Starting Point\"),SUM($R$8:R740),AB739*($C$13/(12/(J740-J739))))))","v":"-"},"-",{"$f":"IF(AND(J740>=Disbursement_Period/2,J739<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I740=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J740=\"-\",\"-\",IF(AND(J740<=Disbursement_Period,SUM($M$7:M740)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I740=\"Disbursement Period\",I740=\"Starting Point\"),SUM($M$7:M740)>0),AB739*V740*AF740/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J740=\"-\",\"-\",IF(AND(I740=\"Repayment Period\",SUM($M$7:M740)>0),AB739*V740*AF740/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J740-J739=TRUE),\"-\",IF(I740=\"Repayment Period\",(J740-J739),IF(#REF!=TRUE,(J740-J739),(J740-J739)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL740<>\"-\",AL740>0),(#REF!+$W$3)*AL740,0)","v":0},{"$f":"IF(ISERROR(X740*AJ740),\"-\",IF(AND(SUM($M$7:M740)>0,L740<>0),X740*AJ740,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z740=0,Z740=\"-\"),0,IF(I740=\"Repayment Period\",AJ740*Z740,SUM($Z$7:Z740)*AL740))","v":0},null,0,{"$f":"IF(I740=\"Starting Point\",SUM($Z$8:Z740)*AL740,IF(I740=\"Repayment Period\",Z740*AJ740,0))","v":0},null,"-","-","-","-","-",733,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I741=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I741=\"Zero Point\",I741=\"Disbursement Period\",I741=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J741=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I741=\"Disbursement Period\",'B.3 Profil splácení AWL'!I741=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I740=\"Starting Point\"),SUM($R$8:R741),AB740*($C$13/(12/(J741-J740))))))","v":"-"},"-",{"$f":"IF(AND(J741>=Disbursement_Period/2,J740<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I741=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J741=\"-\",\"-\",IF(AND(J741<=Disbursement_Period,SUM($M$7:M741)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I741=\"Disbursement Period\",I741=\"Starting Point\"),SUM($M$7:M741)>0),AB740*V741*AF741/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J741=\"-\",\"-\",IF(AND(I741=\"Repayment Period\",SUM($M$7:M741)>0),AB740*V741*AF741/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J741-J740=TRUE),\"-\",IF(I741=\"Repayment Period\",(J741-J740),IF(#REF!=TRUE,(J741-J740),(J741-J740)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL741<>\"-\",AL741>0),(#REF!+$W$3)*AL741,0)","v":0},{"$f":"IF(ISERROR(X741*AJ741),\"-\",IF(AND(SUM($M$7:M741)>0,L741<>0),X741*AJ741,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z741=0,Z741=\"-\"),0,IF(I741=\"Repayment Period\",AJ741*Z741,SUM($Z$7:Z741)*AL741))","v":0},null,0,{"$f":"IF(I741=\"Starting Point\",SUM($Z$8:Z741)*AL741,IF(I741=\"Repayment Period\",Z741*AJ741,0))","v":0},null,"-","-","-","-","-",734,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I742=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I742=\"Zero Point\",I742=\"Disbursement Period\",I742=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J742=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I742=\"Disbursement Period\",'B.3 Profil splácení AWL'!I742=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I741=\"Starting Point\"),SUM($R$8:R742),AB741*($C$13/(12/(J742-J741))))))","v":"-"},"-",{"$f":"IF(AND(J742>=Disbursement_Period/2,J741<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I742=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J742=\"-\",\"-\",IF(AND(J742<=Disbursement_Period,SUM($M$7:M742)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I742=\"Disbursement Period\",I742=\"Starting Point\"),SUM($M$7:M742)>0),AB741*V742*AF742/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J742=\"-\",\"-\",IF(AND(I742=\"Repayment Period\",SUM($M$7:M742)>0),AB741*V742*AF742/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J742-J741=TRUE),\"-\",IF(I742=\"Repayment Period\",(J742-J741),IF(#REF!=TRUE,(J742-J741),(J742-J741)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL742<>\"-\",AL742>0),(#REF!+$W$3)*AL742,0)","v":0},{"$f":"IF(ISERROR(X742*AJ742),\"-\",IF(AND(SUM($M$7:M742)>0,L742<>0),X742*AJ742,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z742=0,Z742=\"-\"),0,IF(I742=\"Repayment Period\",AJ742*Z742,SUM($Z$7:Z742)*AL742))","v":0},null,0,{"$f":"IF(I742=\"Starting Point\",SUM($Z$8:Z742)*AL742,IF(I742=\"Repayment Period\",Z742*AJ742,0))","v":0},null,"-","-","-","-","-",735,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I743=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I743=\"Zero Point\",I743=\"Disbursement Period\",I743=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J743=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I743=\"Disbursement Period\",'B.3 Profil splácení AWL'!I743=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I742=\"Starting Point\"),SUM($R$8:R743),AB742*($C$13/(12/(J743-J742))))))","v":"-"},"-",{"$f":"IF(AND(J743>=Disbursement_Period/2,J742<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I743=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J743=\"-\",\"-\",IF(AND(J743<=Disbursement_Period,SUM($M$7:M743)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I743=\"Disbursement Period\",I743=\"Starting Point\"),SUM($M$7:M743)>0),AB742*V743*AF743/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J743=\"-\",\"-\",IF(AND(I743=\"Repayment Period\",SUM($M$7:M743)>0),AB742*V743*AF743/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J743-J742=TRUE),\"-\",IF(I743=\"Repayment Period\",(J743-J742),IF(#REF!=TRUE,(J743-J742),(J743-J742)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL743<>\"-\",AL743>0),(#REF!+$W$3)*AL743,0)","v":0},{"$f":"IF(ISERROR(X743*AJ743),\"-\",IF(AND(SUM($M$7:M743)>0,L743<>0),X743*AJ743,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z743=0,Z743=\"-\"),0,IF(I743=\"Repayment Period\",AJ743*Z743,SUM($Z$7:Z743)*AL743))","v":0},null,0,{"$f":"IF(I743=\"Starting Point\",SUM($Z$8:Z743)*AL743,IF(I743=\"Repayment Period\",Z743*AJ743,0))","v":0},null,"-","-","-","-","-",736,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I744=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I744=\"Zero Point\",I744=\"Disbursement Period\",I744=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J744=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I744=\"Disbursement Period\",'B.3 Profil splácení AWL'!I744=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I743=\"Starting Point\"),SUM($R$8:R744),AB743*($C$13/(12/(J744-J743))))))","v":"-"},"-",{"$f":"IF(AND(J744>=Disbursement_Period/2,J743<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I744=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J744=\"-\",\"-\",IF(AND(J744<=Disbursement_Period,SUM($M$7:M744)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I744=\"Disbursement Period\",I744=\"Starting Point\"),SUM($M$7:M744)>0),AB743*V744*AF744/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J744=\"-\",\"-\",IF(AND(I744=\"Repayment Period\",SUM($M$7:M744)>0),AB743*V744*AF744/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J744-J743=TRUE),\"-\",IF(I744=\"Repayment Period\",(J744-J743),IF(#REF!=TRUE,(J744-J743),(J744-J743)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL744<>\"-\",AL744>0),(#REF!+$W$3)*AL744,0)","v":0},{"$f":"IF(ISERROR(X744*AJ744),\"-\",IF(AND(SUM($M$7:M744)>0,L744<>0),X744*AJ744,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z744=0,Z744=\"-\"),0,IF(I744=\"Repayment Period\",AJ744*Z744,SUM($Z$7:Z744)*AL744))","v":0},null,0,{"$f":"IF(I744=\"Starting Point\",SUM($Z$8:Z744)*AL744,IF(I744=\"Repayment Period\",Z744*AJ744,0))","v":0},null,"-","-","-","-","-",737,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I745=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I745=\"Zero Point\",I745=\"Disbursement Period\",I745=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J745=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I745=\"Disbursement Period\",'B.3 Profil splácení AWL'!I745=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I744=\"Starting Point\"),SUM($R$8:R745),AB744*($C$13/(12/(J745-J744))))))","v":"-"},"-",{"$f":"IF(AND(J745>=Disbursement_Period/2,J744<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I745=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J745=\"-\",\"-\",IF(AND(J745<=Disbursement_Period,SUM($M$7:M745)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I745=\"Disbursement Period\",I745=\"Starting Point\"),SUM($M$7:M745)>0),AB744*V745*AF745/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J745=\"-\",\"-\",IF(AND(I745=\"Repayment Period\",SUM($M$7:M745)>0),AB744*V745*AF745/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J745-J744=TRUE),\"-\",IF(I745=\"Repayment Period\",(J745-J744),IF(#REF!=TRUE,(J745-J744),(J745-J744)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL745<>\"-\",AL745>0),(#REF!+$W$3)*AL745,0)","v":0},{"$f":"IF(ISERROR(X745*AJ745),\"-\",IF(AND(SUM($M$7:M745)>0,L745<>0),X745*AJ745,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z745=0,Z745=\"-\"),0,IF(I745=\"Repayment Period\",AJ745*Z745,SUM($Z$7:Z745)*AL745))","v":0},null,0,{"$f":"IF(I745=\"Starting Point\",SUM($Z$8:Z745)*AL745,IF(I745=\"Repayment Period\",Z745*AJ745,0))","v":0},null,"-","-","-","-","-",738,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I746=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I746=\"Zero Point\",I746=\"Disbursement Period\",I746=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J746=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I746=\"Disbursement Period\",'B.3 Profil splácení AWL'!I746=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I745=\"Starting Point\"),SUM($R$8:R746),AB745*($C$13/(12/(J746-J745))))))","v":"-"},"-",{"$f":"IF(AND(J746>=Disbursement_Period/2,J745<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I746=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J746=\"-\",\"-\",IF(AND(J746<=Disbursement_Period,SUM($M$7:M746)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I746=\"Disbursement Period\",I746=\"Starting Point\"),SUM($M$7:M746)>0),AB745*V746*AF746/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J746=\"-\",\"-\",IF(AND(I746=\"Repayment Period\",SUM($M$7:M746)>0),AB745*V746*AF746/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J746-J745=TRUE),\"-\",IF(I746=\"Repayment Period\",(J746-J745),IF(#REF!=TRUE,(J746-J745),(J746-J745)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL746<>\"-\",AL746>0),(#REF!+$W$3)*AL746,0)","v":0},{"$f":"IF(ISERROR(X746*AJ746),\"-\",IF(AND(SUM($M$7:M746)>0,L746<>0),X746*AJ746,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z746=0,Z746=\"-\"),0,IF(I746=\"Repayment Period\",AJ746*Z746,SUM($Z$7:Z746)*AL746))","v":0},null,0,{"$f":"IF(I746=\"Starting Point\",SUM($Z$8:Z746)*AL746,IF(I746=\"Repayment Period\",Z746*AJ746,0))","v":0},null,"-","-","-","-","-",739,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I747=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I747=\"Zero Point\",I747=\"Disbursement Period\",I747=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J747=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I747=\"Disbursement Period\",'B.3 Profil splácení AWL'!I747=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I746=\"Starting Point\"),SUM($R$8:R747),AB746*($C$13/(12/(J747-J746))))))","v":"-"},"-",{"$f":"IF(AND(J747>=Disbursement_Period/2,J746<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I747=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J747=\"-\",\"-\",IF(AND(J747<=Disbursement_Period,SUM($M$7:M747)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I747=\"Disbursement Period\",I747=\"Starting Point\"),SUM($M$7:M747)>0),AB746*V747*AF747/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J747=\"-\",\"-\",IF(AND(I747=\"Repayment Period\",SUM($M$7:M747)>0),AB746*V747*AF747/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J747-J746=TRUE),\"-\",IF(I747=\"Repayment Period\",(J747-J746),IF(#REF!=TRUE,(J747-J746),(J747-J746)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL747<>\"-\",AL747>0),(#REF!+$W$3)*AL747,0)","v":0},{"$f":"IF(ISERROR(X747*AJ747),\"-\",IF(AND(SUM($M$7:M747)>0,L747<>0),X747*AJ747,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z747=0,Z747=\"-\"),0,IF(I747=\"Repayment Period\",AJ747*Z747,SUM($Z$7:Z747)*AL747))","v":0},null,0,{"$f":"IF(I747=\"Starting Point\",SUM($Z$8:Z747)*AL747,IF(I747=\"Repayment Period\",Z747*AJ747,0))","v":0},null,"-","-","-","-","-",740,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I748=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I748=\"Zero Point\",I748=\"Disbursement Period\",I748=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J748=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I748=\"Disbursement Period\",'B.3 Profil splácení AWL'!I748=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I747=\"Starting Point\"),SUM($R$8:R748),AB747*($C$13/(12/(J748-J747))))))","v":"-"},"-",{"$f":"IF(AND(J748>=Disbursement_Period/2,J747<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I748=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J748=\"-\",\"-\",IF(AND(J748<=Disbursement_Period,SUM($M$7:M748)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I748=\"Disbursement Period\",I748=\"Starting Point\"),SUM($M$7:M748)>0),AB747*V748*AF748/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J748=\"-\",\"-\",IF(AND(I748=\"Repayment Period\",SUM($M$7:M748)>0),AB747*V748*AF748/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J748-J747=TRUE),\"-\",IF(I748=\"Repayment Period\",(J748-J747),IF(#REF!=TRUE,(J748-J747),(J748-J747)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL748<>\"-\",AL748>0),(#REF!+$W$3)*AL748,0)","v":0},{"$f":"IF(ISERROR(X748*AJ748),\"-\",IF(AND(SUM($M$7:M748)>0,L748<>0),X748*AJ748,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z748=0,Z748=\"-\"),0,IF(I748=\"Repayment Period\",AJ748*Z748,SUM($Z$7:Z748)*AL748))","v":0},null,0,{"$f":"IF(I748=\"Starting Point\",SUM($Z$8:Z748)*AL748,IF(I748=\"Repayment Period\",Z748*AJ748,0))","v":0},null,"-","-","-","-","-",741,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I749=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I749=\"Zero Point\",I749=\"Disbursement Period\",I749=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J749=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I749=\"Disbursement Period\",'B.3 Profil splácení AWL'!I749=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I748=\"Starting Point\"),SUM($R$8:R749),AB748*($C$13/(12/(J749-J748))))))","v":"-"},"-",{"$f":"IF(AND(J749>=Disbursement_Period/2,J748<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I749=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J749=\"-\",\"-\",IF(AND(J749<=Disbursement_Period,SUM($M$7:M749)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I749=\"Disbursement Period\",I749=\"Starting Point\"),SUM($M$7:M749)>0),AB748*V749*AF749/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J749=\"-\",\"-\",IF(AND(I749=\"Repayment Period\",SUM($M$7:M749)>0),AB748*V749*AF749/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J749-J748=TRUE),\"-\",IF(I749=\"Repayment Period\",(J749-J748),IF(#REF!=TRUE,(J749-J748),(J749-J748)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL749<>\"-\",AL749>0),(#REF!+$W$3)*AL749,0)","v":0},{"$f":"IF(ISERROR(X749*AJ749),\"-\",IF(AND(SUM($M$7:M749)>0,L749<>0),X749*AJ749,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z749=0,Z749=\"-\"),0,IF(I749=\"Repayment Period\",AJ749*Z749,SUM($Z$7:Z749)*AL749))","v":0},null,0,{"$f":"IF(I749=\"Starting Point\",SUM($Z$8:Z749)*AL749,IF(I749=\"Repayment Period\",Z749*AJ749,0))","v":0},null,"-","-","-","-","-",742,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I750=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I750=\"Zero Point\",I750=\"Disbursement Period\",I750=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J750=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I750=\"Disbursement Period\",'B.3 Profil splácení AWL'!I750=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I749=\"Starting Point\"),SUM($R$8:R750),AB749*($C$13/(12/(J750-J749))))))","v":"-"},"-",{"$f":"IF(AND(J750>=Disbursement_Period/2,J749<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I750=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J750=\"-\",\"-\",IF(AND(J750<=Disbursement_Period,SUM($M$7:M750)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I750=\"Disbursement Period\",I750=\"Starting Point\"),SUM($M$7:M750)>0),AB749*V750*AF750/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J750=\"-\",\"-\",IF(AND(I750=\"Repayment Period\",SUM($M$7:M750)>0),AB749*V750*AF750/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J750-J749=TRUE),\"-\",IF(I750=\"Repayment Period\",(J750-J749),IF(#REF!=TRUE,(J750-J749),(J750-J749)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL750<>\"-\",AL750>0),(#REF!+$W$3)*AL750,0)","v":0},{"$f":"IF(ISERROR(X750*AJ750),\"-\",IF(AND(SUM($M$7:M750)>0,L750<>0),X750*AJ750,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z750=0,Z750=\"-\"),0,IF(I750=\"Repayment Period\",AJ750*Z750,SUM($Z$7:Z750)*AL750))","v":0},null,0,{"$f":"IF(I750=\"Starting Point\",SUM($Z$8:Z750)*AL750,IF(I750=\"Repayment Period\",Z750*AJ750,0))","v":0},null,"-","-","-","-","-",743,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I751=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I751=\"Zero Point\",I751=\"Disbursement Period\",I751=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J751=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I751=\"Disbursement Period\",'B.3 Profil splácení AWL'!I751=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I750=\"Starting Point\"),SUM($R$8:R751),AB750*($C$13/(12/(J751-J750))))))","v":"-"},"-",{"$f":"IF(AND(J751>=Disbursement_Period/2,J750<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I751=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J751=\"-\",\"-\",IF(AND(J751<=Disbursement_Period,SUM($M$7:M751)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I751=\"Disbursement Period\",I751=\"Starting Point\"),SUM($M$7:M751)>0),AB750*V751*AF751/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J751=\"-\",\"-\",IF(AND(I751=\"Repayment Period\",SUM($M$7:M751)>0),AB750*V751*AF751/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J751-J750=TRUE),\"-\",IF(I751=\"Repayment Period\",(J751-J750),IF(#REF!=TRUE,(J751-J750),(J751-J750)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL751<>\"-\",AL751>0),(#REF!+$W$3)*AL751,0)","v":0},{"$f":"IF(ISERROR(X751*AJ751),\"-\",IF(AND(SUM($M$7:M751)>0,L751<>0),X751*AJ751,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z751=0,Z751=\"-\"),0,IF(I751=\"Repayment Period\",AJ751*Z751,SUM($Z$7:Z751)*AL751))","v":0},null,0,{"$f":"IF(I751=\"Starting Point\",SUM($Z$8:Z751)*AL751,IF(I751=\"Repayment Period\",Z751*AJ751,0))","v":0},null,"-","-","-","-","-",744,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I752=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I752=\"Zero Point\",I752=\"Disbursement Period\",I752=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J752=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I752=\"Disbursement Period\",'B.3 Profil splácení AWL'!I752=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I751=\"Starting Point\"),SUM($R$8:R752),AB751*($C$13/(12/(J752-J751))))))","v":"-"},"-",{"$f":"IF(AND(J752>=Disbursement_Period/2,J751<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I752=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J752=\"-\",\"-\",IF(AND(J752<=Disbursement_Period,SUM($M$7:M752)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I752=\"Disbursement Period\",I752=\"Starting Point\"),SUM($M$7:M752)>0),AB751*V752*AF752/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J752=\"-\",\"-\",IF(AND(I752=\"Repayment Period\",SUM($M$7:M752)>0),AB751*V752*AF752/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J752-J751=TRUE),\"-\",IF(I752=\"Repayment Period\",(J752-J751),IF(#REF!=TRUE,(J752-J751),(J752-J751)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL752<>\"-\",AL752>0),(#REF!+$W$3)*AL752,0)","v":0},{"$f":"IF(ISERROR(X752*AJ752),\"-\",IF(AND(SUM($M$7:M752)>0,L752<>0),X752*AJ752,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z752=0,Z752=\"-\"),0,IF(I752=\"Repayment Period\",AJ752*Z752,SUM($Z$7:Z752)*AL752))","v":0},null,0,{"$f":"IF(I752=\"Starting Point\",SUM($Z$8:Z752)*AL752,IF(I752=\"Repayment Period\",Z752*AJ752,0))","v":0},null,"-","-","-","-","-",745,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I753=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I753=\"Zero Point\",I753=\"Disbursement Period\",I753=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J753=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I753=\"Disbursement Period\",'B.3 Profil splácení AWL'!I753=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I752=\"Starting Point\"),SUM($R$8:R753),AB752*($C$13/(12/(J753-J752))))))","v":"-"},"-",{"$f":"IF(AND(J753>=Disbursement_Period/2,J752<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I753=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J753=\"-\",\"-\",IF(AND(J753<=Disbursement_Period,SUM($M$7:M753)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I753=\"Disbursement Period\",I753=\"Starting Point\"),SUM($M$7:M753)>0),AB752*V753*AF753/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J753=\"-\",\"-\",IF(AND(I753=\"Repayment Period\",SUM($M$7:M753)>0),AB752*V753*AF753/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J753-J752=TRUE),\"-\",IF(I753=\"Repayment Period\",(J753-J752),IF(#REF!=TRUE,(J753-J752),(J753-J752)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL753<>\"-\",AL753>0),(#REF!+$W$3)*AL753,0)","v":0},{"$f":"IF(ISERROR(X753*AJ753),\"-\",IF(AND(SUM($M$7:M753)>0,L753<>0),X753*AJ753,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z753=0,Z753=\"-\"),0,IF(I753=\"Repayment Period\",AJ753*Z753,SUM($Z$7:Z753)*AL753))","v":0},null,0,{"$f":"IF(I753=\"Starting Point\",SUM($Z$8:Z753)*AL753,IF(I753=\"Repayment Period\",Z753*AJ753,0))","v":0},null,"-","-","-","-","-",746,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I754=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I754=\"Zero Point\",I754=\"Disbursement Period\",I754=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J754=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I754=\"Disbursement Period\",'B.3 Profil splácení AWL'!I754=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I753=\"Starting Point\"),SUM($R$8:R754),AB753*($C$13/(12/(J754-J753))))))","v":"-"},"-",{"$f":"IF(AND(J754>=Disbursement_Period/2,J753<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I754=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J754=\"-\",\"-\",IF(AND(J754<=Disbursement_Period,SUM($M$7:M754)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I754=\"Disbursement Period\",I754=\"Starting Point\"),SUM($M$7:M754)>0),AB753*V754*AF754/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J754=\"-\",\"-\",IF(AND(I754=\"Repayment Period\",SUM($M$7:M754)>0),AB753*V754*AF754/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J754-J753=TRUE),\"-\",IF(I754=\"Repayment Period\",(J754-J753),IF(#REF!=TRUE,(J754-J753),(J754-J753)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL754<>\"-\",AL754>0),(#REF!+$W$3)*AL754,0)","v":0},{"$f":"IF(ISERROR(X754*AJ754),\"-\",IF(AND(SUM($M$7:M754)>0,L754<>0),X754*AJ754,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z754=0,Z754=\"-\"),0,IF(I754=\"Repayment Period\",AJ754*Z754,SUM($Z$7:Z754)*AL754))","v":0},null,0,{"$f":"IF(I754=\"Starting Point\",SUM($Z$8:Z754)*AL754,IF(I754=\"Repayment Period\",Z754*AJ754,0))","v":0},null,"-","-","-","-","-",747,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I755=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I755=\"Zero Point\",I755=\"Disbursement Period\",I755=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J755=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I755=\"Disbursement Period\",'B.3 Profil splácení AWL'!I755=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I754=\"Starting Point\"),SUM($R$8:R755),AB754*($C$13/(12/(J755-J754))))))","v":"-"},"-",{"$f":"IF(AND(J755>=Disbursement_Period/2,J754<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I755=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J755=\"-\",\"-\",IF(AND(J755<=Disbursement_Period,SUM($M$7:M755)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I755=\"Disbursement Period\",I755=\"Starting Point\"),SUM($M$7:M755)>0),AB754*V755*AF755/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J755=\"-\",\"-\",IF(AND(I755=\"Repayment Period\",SUM($M$7:M755)>0),AB754*V755*AF755/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J755-J754=TRUE),\"-\",IF(I755=\"Repayment Period\",(J755-J754),IF(#REF!=TRUE,(J755-J754),(J755-J754)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL755<>\"-\",AL755>0),(#REF!+$W$3)*AL755,0)","v":0},{"$f":"IF(ISERROR(X755*AJ755),\"-\",IF(AND(SUM($M$7:M755)>0,L755<>0),X755*AJ755,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z755=0,Z755=\"-\"),0,IF(I755=\"Repayment Period\",AJ755*Z755,SUM($Z$7:Z755)*AL755))","v":0},null,0,{"$f":"IF(I755=\"Starting Point\",SUM($Z$8:Z755)*AL755,IF(I755=\"Repayment Period\",Z755*AJ755,0))","v":0},null,"-","-","-","-","-",748,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I756=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I756=\"Zero Point\",I756=\"Disbursement Period\",I756=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J756=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I756=\"Disbursement Period\",'B.3 Profil splácení AWL'!I756=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I755=\"Starting Point\"),SUM($R$8:R756),AB755*($C$13/(12/(J756-J755))))))","v":"-"},"-",{"$f":"IF(AND(J756>=Disbursement_Period/2,J755<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I756=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J756=\"-\",\"-\",IF(AND(J756<=Disbursement_Period,SUM($M$7:M756)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I756=\"Disbursement Period\",I756=\"Starting Point\"),SUM($M$7:M756)>0),AB755*V756*AF756/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J756=\"-\",\"-\",IF(AND(I756=\"Repayment Period\",SUM($M$7:M756)>0),AB755*V756*AF756/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J756-J755=TRUE),\"-\",IF(I756=\"Repayment Period\",(J756-J755),IF(#REF!=TRUE,(J756-J755),(J756-J755)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL756<>\"-\",AL756>0),(#REF!+$W$3)*AL756,0)","v":0},{"$f":"IF(ISERROR(X756*AJ756),\"-\",IF(AND(SUM($M$7:M756)>0,L756<>0),X756*AJ756,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z756=0,Z756=\"-\"),0,IF(I756=\"Repayment Period\",AJ756*Z756,SUM($Z$7:Z756)*AL756))","v":0},null,0,{"$f":"IF(I756=\"Starting Point\",SUM($Z$8:Z756)*AL756,IF(I756=\"Repayment Period\",Z756*AJ756,0))","v":0},null,"-","-","-","-","-",749,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I757=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I757=\"Zero Point\",I757=\"Disbursement Period\",I757=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J757=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I757=\"Disbursement Period\",'B.3 Profil splácení AWL'!I757=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I756=\"Starting Point\"),SUM($R$8:R757),AB756*($C$13/(12/(J757-J756))))))","v":"-"},"-",{"$f":"IF(AND(J757>=Disbursement_Period/2,J756<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I757=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J757=\"-\",\"-\",IF(AND(J757<=Disbursement_Period,SUM($M$7:M757)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I757=\"Disbursement Period\",I757=\"Starting Point\"),SUM($M$7:M757)>0),AB756*V757*AF757/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J757=\"-\",\"-\",IF(AND(I757=\"Repayment Period\",SUM($M$7:M757)>0),AB756*V757*AF757/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J757-J756=TRUE),\"-\",IF(I757=\"Repayment Period\",(J757-J756),IF(#REF!=TRUE,(J757-J756),(J757-J756)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL757<>\"-\",AL757>0),(#REF!+$W$3)*AL757,0)","v":0},{"$f":"IF(ISERROR(X757*AJ757),\"-\",IF(AND(SUM($M$7:M757)>0,L757<>0),X757*AJ757,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z757=0,Z757=\"-\"),0,IF(I757=\"Repayment Period\",AJ757*Z757,SUM($Z$7:Z757)*AL757))","v":0},null,0,{"$f":"IF(I757=\"Starting Point\",SUM($Z$8:Z757)*AL757,IF(I757=\"Repayment Period\",Z757*AJ757,0))","v":0},null,"-","-","-","-","-",750,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I758=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I758=\"Zero Point\",I758=\"Disbursement Period\",I758=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J758=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I758=\"Disbursement Period\",'B.3 Profil splácení AWL'!I758=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I757=\"Starting Point\"),SUM($R$8:R758),AB757*($C$13/(12/(J758-J757))))))","v":"-"},"-",{"$f":"IF(AND(J758>=Disbursement_Period/2,J757<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I758=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J758=\"-\",\"-\",IF(AND(J758<=Disbursement_Period,SUM($M$7:M758)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I758=\"Disbursement Period\",I758=\"Starting Point\"),SUM($M$7:M758)>0),AB757*V758*AF758/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J758=\"-\",\"-\",IF(AND(I758=\"Repayment Period\",SUM($M$7:M758)>0),AB757*V758*AF758/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J758-J757=TRUE),\"-\",IF(I758=\"Repayment Period\",(J758-J757),IF(#REF!=TRUE,(J758-J757),(J758-J757)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL758<>\"-\",AL758>0),(#REF!+$W$3)*AL758,0)","v":0},{"$f":"IF(ISERROR(X758*AJ758),\"-\",IF(AND(SUM($M$7:M758)>0,L758<>0),X758*AJ758,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z758=0,Z758=\"-\"),0,IF(I758=\"Repayment Period\",AJ758*Z758,SUM($Z$7:Z758)*AL758))","v":0},null,0,{"$f":"IF(I758=\"Starting Point\",SUM($Z$8:Z758)*AL758,IF(I758=\"Repayment Period\",Z758*AJ758,0))","v":0},null,"-","-","-","-","-",751,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I759=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I759=\"Zero Point\",I759=\"Disbursement Period\",I759=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J759=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I759=\"Disbursement Period\",'B.3 Profil splácení AWL'!I759=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I758=\"Starting Point\"),SUM($R$8:R759),AB758*($C$13/(12/(J759-J758))))))","v":"-"},"-",{"$f":"IF(AND(J759>=Disbursement_Period/2,J758<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I759=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J759=\"-\",\"-\",IF(AND(J759<=Disbursement_Period,SUM($M$7:M759)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I759=\"Disbursement Period\",I759=\"Starting Point\"),SUM($M$7:M759)>0),AB758*V759*AF759/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J759=\"-\",\"-\",IF(AND(I759=\"Repayment Period\",SUM($M$7:M759)>0),AB758*V759*AF759/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J759-J758=TRUE),\"-\",IF(I759=\"Repayment Period\",(J759-J758),IF(#REF!=TRUE,(J759-J758),(J759-J758)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL759<>\"-\",AL759>0),(#REF!+$W$3)*AL759,0)","v":0},{"$f":"IF(ISERROR(X759*AJ759),\"-\",IF(AND(SUM($M$7:M759)>0,L759<>0),X759*AJ759,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z759=0,Z759=\"-\"),0,IF(I759=\"Repayment Period\",AJ759*Z759,SUM($Z$7:Z759)*AL759))","v":0},null,0,{"$f":"IF(I759=\"Starting Point\",SUM($Z$8:Z759)*AL759,IF(I759=\"Repayment Period\",Z759*AJ759,0))","v":0},null,"-","-","-","-","-",752,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I760=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I760=\"Zero Point\",I760=\"Disbursement Period\",I760=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J760=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I760=\"Disbursement Period\",'B.3 Profil splácení AWL'!I760=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I759=\"Starting Point\"),SUM($R$8:R760),AB759*($C$13/(12/(J760-J759))))))","v":"-"},"-",{"$f":"IF(AND(J760>=Disbursement_Period/2,J759<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I760=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J760=\"-\",\"-\",IF(AND(J760<=Disbursement_Period,SUM($M$7:M760)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I760=\"Disbursement Period\",I760=\"Starting Point\"),SUM($M$7:M760)>0),AB759*V760*AF760/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J760=\"-\",\"-\",IF(AND(I760=\"Repayment Period\",SUM($M$7:M760)>0),AB759*V760*AF760/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J760-J759=TRUE),\"-\",IF(I760=\"Repayment Period\",(J760-J759),IF(#REF!=TRUE,(J760-J759),(J760-J759)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL760<>\"-\",AL760>0),(#REF!+$W$3)*AL760,0)","v":0},{"$f":"IF(ISERROR(X760*AJ760),\"-\",IF(AND(SUM($M$7:M760)>0,L760<>0),X760*AJ760,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z760=0,Z760=\"-\"),0,IF(I760=\"Repayment Period\",AJ760*Z760,SUM($Z$7:Z760)*AL760))","v":0},null,0,{"$f":"IF(I760=\"Starting Point\",SUM($Z$8:Z760)*AL760,IF(I760=\"Repayment Period\",Z760*AJ760,0))","v":0},null,"-","-","-","-","-",753,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I761=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I761=\"Zero Point\",I761=\"Disbursement Period\",I761=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J761=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I761=\"Disbursement Period\",'B.3 Profil splácení AWL'!I761=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I760=\"Starting Point\"),SUM($R$8:R761),AB760*($C$13/(12/(J761-J760))))))","v":"-"},"-",{"$f":"IF(AND(J761>=Disbursement_Period/2,J760<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I761=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J761=\"-\",\"-\",IF(AND(J761<=Disbursement_Period,SUM($M$7:M761)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I761=\"Disbursement Period\",I761=\"Starting Point\"),SUM($M$7:M761)>0),AB760*V761*AF761/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J761=\"-\",\"-\",IF(AND(I761=\"Repayment Period\",SUM($M$7:M761)>0),AB760*V761*AF761/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J761-J760=TRUE),\"-\",IF(I761=\"Repayment Period\",(J761-J760),IF(#REF!=TRUE,(J761-J760),(J761-J760)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL761<>\"-\",AL761>0),(#REF!+$W$3)*AL761,0)","v":0},{"$f":"IF(ISERROR(X761*AJ761),\"-\",IF(AND(SUM($M$7:M761)>0,L761<>0),X761*AJ761,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z761=0,Z761=\"-\"),0,IF(I761=\"Repayment Period\",AJ761*Z761,SUM($Z$7:Z761)*AL761))","v":0},null,0,{"$f":"IF(I761=\"Starting Point\",SUM($Z$8:Z761)*AL761,IF(I761=\"Repayment Period\",Z761*AJ761,0))","v":0},null,"-","-","-","-","-",754,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I762=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I762=\"Zero Point\",I762=\"Disbursement Period\",I762=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J762=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I762=\"Disbursement Period\",'B.3 Profil splácení AWL'!I762=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I761=\"Starting Point\"),SUM($R$8:R762),AB761*($C$13/(12/(J762-J761))))))","v":"-"},"-",{"$f":"IF(AND(J762>=Disbursement_Period/2,J761<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I762=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J762=\"-\",\"-\",IF(AND(J762<=Disbursement_Period,SUM($M$7:M762)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I762=\"Disbursement Period\",I762=\"Starting Point\"),SUM($M$7:M762)>0),AB761*V762*AF762/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J762=\"-\",\"-\",IF(AND(I762=\"Repayment Period\",SUM($M$7:M762)>0),AB761*V762*AF762/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J762-J761=TRUE),\"-\",IF(I762=\"Repayment Period\",(J762-J761),IF(#REF!=TRUE,(J762-J761),(J762-J761)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL762<>\"-\",AL762>0),(#REF!+$W$3)*AL762,0)","v":0},{"$f":"IF(ISERROR(X762*AJ762),\"-\",IF(AND(SUM($M$7:M762)>0,L762<>0),X762*AJ762,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z762=0,Z762=\"-\"),0,IF(I762=\"Repayment Period\",AJ762*Z762,SUM($Z$7:Z762)*AL762))","v":0},null,0,{"$f":"IF(I762=\"Starting Point\",SUM($Z$8:Z762)*AL762,IF(I762=\"Repayment Period\",Z762*AJ762,0))","v":0},null,"-","-","-","-","-",755,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I763=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I763=\"Zero Point\",I763=\"Disbursement Period\",I763=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J763=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I763=\"Disbursement Period\",'B.3 Profil splácení AWL'!I763=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I762=\"Starting Point\"),SUM($R$8:R763),AB762*($C$13/(12/(J763-J762))))))","v":"-"},"-",{"$f":"IF(AND(J763>=Disbursement_Period/2,J762<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I763=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J763=\"-\",\"-\",IF(AND(J763<=Disbursement_Period,SUM($M$7:M763)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I763=\"Disbursement Period\",I763=\"Starting Point\"),SUM($M$7:M763)>0),AB762*V763*AF763/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J763=\"-\",\"-\",IF(AND(I763=\"Repayment Period\",SUM($M$7:M763)>0),AB762*V763*AF763/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J763-J762=TRUE),\"-\",IF(I763=\"Repayment Period\",(J763-J762),IF(#REF!=TRUE,(J763-J762),(J763-J762)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL763<>\"-\",AL763>0),(#REF!+$W$3)*AL763,0)","v":0},{"$f":"IF(ISERROR(X763*AJ763),\"-\",IF(AND(SUM($M$7:M763)>0,L763<>0),X763*AJ763,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z763=0,Z763=\"-\"),0,IF(I763=\"Repayment Period\",AJ763*Z763,SUM($Z$7:Z763)*AL763))","v":0},null,0,{"$f":"IF(I763=\"Starting Point\",SUM($Z$8:Z763)*AL763,IF(I763=\"Repayment Period\",Z763*AJ763,0))","v":0},null,"-","-","-","-","-",756,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I764=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I764=\"Zero Point\",I764=\"Disbursement Period\",I764=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J764=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I764=\"Disbursement Period\",'B.3 Profil splácení AWL'!I764=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I763=\"Starting Point\"),SUM($R$8:R764),AB763*($C$13/(12/(J764-J763))))))","v":"-"},"-",{"$f":"IF(AND(J764>=Disbursement_Period/2,J763<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I764=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J764=\"-\",\"-\",IF(AND(J764<=Disbursement_Period,SUM($M$7:M764)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I764=\"Disbursement Period\",I764=\"Starting Point\"),SUM($M$7:M764)>0),AB763*V764*AF764/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J764=\"-\",\"-\",IF(AND(I764=\"Repayment Period\",SUM($M$7:M764)>0),AB763*V764*AF764/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J764-J763=TRUE),\"-\",IF(I764=\"Repayment Period\",(J764-J763),IF(#REF!=TRUE,(J764-J763),(J764-J763)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL764<>\"-\",AL764>0),(#REF!+$W$3)*AL764,0)","v":0},{"$f":"IF(ISERROR(X764*AJ764),\"-\",IF(AND(SUM($M$7:M764)>0,L764<>0),X764*AJ764,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z764=0,Z764=\"-\"),0,IF(I764=\"Repayment Period\",AJ764*Z764,SUM($Z$7:Z764)*AL764))","v":0},null,0,{"$f":"IF(I764=\"Starting Point\",SUM($Z$8:Z764)*AL764,IF(I764=\"Repayment Period\",Z764*AJ764,0))","v":0},null,"-","-","-","-","-",757,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I765=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I765=\"Zero Point\",I765=\"Disbursement Period\",I765=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J765=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I765=\"Disbursement Period\",'B.3 Profil splácení AWL'!I765=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I764=\"Starting Point\"),SUM($R$8:R765),AB764*($C$13/(12/(J765-J764))))))","v":"-"},"-",{"$f":"IF(AND(J765>=Disbursement_Period/2,J764<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I765=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J765=\"-\",\"-\",IF(AND(J765<=Disbursement_Period,SUM($M$7:M765)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I765=\"Disbursement Period\",I765=\"Starting Point\"),SUM($M$7:M765)>0),AB764*V765*AF765/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J765=\"-\",\"-\",IF(AND(I765=\"Repayment Period\",SUM($M$7:M765)>0),AB764*V765*AF765/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J765-J764=TRUE),\"-\",IF(I765=\"Repayment Period\",(J765-J764),IF(#REF!=TRUE,(J765-J764),(J765-J764)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL765<>\"-\",AL765>0),(#REF!+$W$3)*AL765,0)","v":0},{"$f":"IF(ISERROR(X765*AJ765),\"-\",IF(AND(SUM($M$7:M765)>0,L765<>0),X765*AJ765,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z765=0,Z765=\"-\"),0,IF(I765=\"Repayment Period\",AJ765*Z765,SUM($Z$7:Z765)*AL765))","v":0},null,0,{"$f":"IF(I765=\"Starting Point\",SUM($Z$8:Z765)*AL765,IF(I765=\"Repayment Period\",Z765*AJ765,0))","v":0},null,"-","-","-","-","-",758,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I766=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I766=\"Zero Point\",I766=\"Disbursement Period\",I766=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J766=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I766=\"Disbursement Period\",'B.3 Profil splácení AWL'!I766=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I765=\"Starting Point\"),SUM($R$8:R766),AB765*($C$13/(12/(J766-J765))))))","v":"-"},"-",{"$f":"IF(AND(J766>=Disbursement_Period/2,J765<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I766=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J766=\"-\",\"-\",IF(AND(J766<=Disbursement_Period,SUM($M$7:M766)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I766=\"Disbursement Period\",I766=\"Starting Point\"),SUM($M$7:M766)>0),AB765*V766*AF766/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J766=\"-\",\"-\",IF(AND(I766=\"Repayment Period\",SUM($M$7:M766)>0),AB765*V766*AF766/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J766-J765=TRUE),\"-\",IF(I766=\"Repayment Period\",(J766-J765),IF(#REF!=TRUE,(J766-J765),(J766-J765)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL766<>\"-\",AL766>0),(#REF!+$W$3)*AL766,0)","v":0},{"$f":"IF(ISERROR(X766*AJ766),\"-\",IF(AND(SUM($M$7:M766)>0,L766<>0),X766*AJ766,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z766=0,Z766=\"-\"),0,IF(I766=\"Repayment Period\",AJ766*Z766,SUM($Z$7:Z766)*AL766))","v":0},null,0,{"$f":"IF(I766=\"Starting Point\",SUM($Z$8:Z766)*AL766,IF(I766=\"Repayment Period\",Z766*AJ766,0))","v":0},null,"-","-","-","-","-",759,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I767=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I767=\"Zero Point\",I767=\"Disbursement Period\",I767=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J767=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I767=\"Disbursement Period\",'B.3 Profil splácení AWL'!I767=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I766=\"Starting Point\"),SUM($R$8:R767),AB766*($C$13/(12/(J767-J766))))))","v":"-"},"-",{"$f":"IF(AND(J767>=Disbursement_Period/2,J766<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I767=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J767=\"-\",\"-\",IF(AND(J767<=Disbursement_Period,SUM($M$7:M767)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I767=\"Disbursement Period\",I767=\"Starting Point\"),SUM($M$7:M767)>0),AB766*V767*AF767/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J767=\"-\",\"-\",IF(AND(I767=\"Repayment Period\",SUM($M$7:M767)>0),AB766*V767*AF767/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J767-J766=TRUE),\"-\",IF(I767=\"Repayment Period\",(J767-J766),IF(#REF!=TRUE,(J767-J766),(J767-J766)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL767<>\"-\",AL767>0),(#REF!+$W$3)*AL767,0)","v":0},{"$f":"IF(ISERROR(X767*AJ767),\"-\",IF(AND(SUM($M$7:M767)>0,L767<>0),X767*AJ767,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z767=0,Z767=\"-\"),0,IF(I767=\"Repayment Period\",AJ767*Z767,SUM($Z$7:Z767)*AL767))","v":0},null,0,{"$f":"IF(I767=\"Starting Point\",SUM($Z$8:Z767)*AL767,IF(I767=\"Repayment Period\",Z767*AJ767,0))","v":0},null,"-","-","-","-","-",760,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I768=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I768=\"Zero Point\",I768=\"Disbursement Period\",I768=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J768=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I768=\"Disbursement Period\",'B.3 Profil splácení AWL'!I768=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I767=\"Starting Point\"),SUM($R$8:R768),AB767*($C$13/(12/(J768-J767))))))","v":"-"},"-",{"$f":"IF(AND(J768>=Disbursement_Period/2,J767<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I768=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J768=\"-\",\"-\",IF(AND(J768<=Disbursement_Period,SUM($M$7:M768)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I768=\"Disbursement Period\",I768=\"Starting Point\"),SUM($M$7:M768)>0),AB767*V768*AF768/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J768=\"-\",\"-\",IF(AND(I768=\"Repayment Period\",SUM($M$7:M768)>0),AB767*V768*AF768/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J768-J767=TRUE),\"-\",IF(I768=\"Repayment Period\",(J768-J767),IF(#REF!=TRUE,(J768-J767),(J768-J767)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL768<>\"-\",AL768>0),(#REF!+$W$3)*AL768,0)","v":0},{"$f":"IF(ISERROR(X768*AJ768),\"-\",IF(AND(SUM($M$7:M768)>0,L768<>0),X768*AJ768,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z768=0,Z768=\"-\"),0,IF(I768=\"Repayment Period\",AJ768*Z768,SUM($Z$7:Z768)*AL768))","v":0},null,0,{"$f":"IF(I768=\"Starting Point\",SUM($Z$8:Z768)*AL768,IF(I768=\"Repayment Period\",Z768*AJ768,0))","v":0},null,"-","-","-","-","-",761,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I769=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I769=\"Zero Point\",I769=\"Disbursement Period\",I769=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J769=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I769=\"Disbursement Period\",'B.3 Profil splácení AWL'!I769=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I768=\"Starting Point\"),SUM($R$8:R769),AB768*($C$13/(12/(J769-J768))))))","v":"-"},"-",{"$f":"IF(AND(J769>=Disbursement_Period/2,J768<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I769=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J769=\"-\",\"-\",IF(AND(J769<=Disbursement_Period,SUM($M$7:M769)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I769=\"Disbursement Period\",I769=\"Starting Point\"),SUM($M$7:M769)>0),AB768*V769*AF769/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J769=\"-\",\"-\",IF(AND(I769=\"Repayment Period\",SUM($M$7:M769)>0),AB768*V769*AF769/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J769-J768=TRUE),\"-\",IF(I769=\"Repayment Period\",(J769-J768),IF(#REF!=TRUE,(J769-J768),(J769-J768)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL769<>\"-\",AL769>0),(#REF!+$W$3)*AL769,0)","v":0},{"$f":"IF(ISERROR(X769*AJ769),\"-\",IF(AND(SUM($M$7:M769)>0,L769<>0),X769*AJ769,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z769=0,Z769=\"-\"),0,IF(I769=\"Repayment Period\",AJ769*Z769,SUM($Z$7:Z769)*AL769))","v":0},null,0,{"$f":"IF(I769=\"Starting Point\",SUM($Z$8:Z769)*AL769,IF(I769=\"Repayment Period\",Z769*AJ769,0))","v":0},null,"-","-","-","-","-",762,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I770=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I770=\"Zero Point\",I770=\"Disbursement Period\",I770=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J770=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I770=\"Disbursement Period\",'B.3 Profil splácení AWL'!I770=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I769=\"Starting Point\"),SUM($R$8:R770),AB769*($C$13/(12/(J770-J769))))))","v":"-"},"-",{"$f":"IF(AND(J770>=Disbursement_Period/2,J769<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I770=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J770=\"-\",\"-\",IF(AND(J770<=Disbursement_Period,SUM($M$7:M770)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I770=\"Disbursement Period\",I770=\"Starting Point\"),SUM($M$7:M770)>0),AB769*V770*AF770/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J770=\"-\",\"-\",IF(AND(I770=\"Repayment Period\",SUM($M$7:M770)>0),AB769*V770*AF770/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J770-J769=TRUE),\"-\",IF(I770=\"Repayment Period\",(J770-J769),IF(#REF!=TRUE,(J770-J769),(J770-J769)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL770<>\"-\",AL770>0),(#REF!+$W$3)*AL770,0)","v":0},{"$f":"IF(ISERROR(X770*AJ770),\"-\",IF(AND(SUM($M$7:M770)>0,L770<>0),X770*AJ770,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z770=0,Z770=\"-\"),0,IF(I770=\"Repayment Period\",AJ770*Z770,SUM($Z$7:Z770)*AL770))","v":0},null,0,{"$f":"IF(I770=\"Starting Point\",SUM($Z$8:Z770)*AL770,IF(I770=\"Repayment Period\",Z770*AJ770,0))","v":0},null,"-","-","-","-","-",763,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I771=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I771=\"Zero Point\",I771=\"Disbursement Period\",I771=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J771=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I771=\"Disbursement Period\",'B.3 Profil splácení AWL'!I771=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I770=\"Starting Point\"),SUM($R$8:R771),AB770*($C$13/(12/(J771-J770))))))","v":"-"},"-",{"$f":"IF(AND(J771>=Disbursement_Period/2,J770<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I771=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J771=\"-\",\"-\",IF(AND(J771<=Disbursement_Period,SUM($M$7:M771)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I771=\"Disbursement Period\",I771=\"Starting Point\"),SUM($M$7:M771)>0),AB770*V771*AF771/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J771=\"-\",\"-\",IF(AND(I771=\"Repayment Period\",SUM($M$7:M771)>0),AB770*V771*AF771/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J771-J770=TRUE),\"-\",IF(I771=\"Repayment Period\",(J771-J770),IF(#REF!=TRUE,(J771-J770),(J771-J770)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL771<>\"-\",AL771>0),(#REF!+$W$3)*AL771,0)","v":0},{"$f":"IF(ISERROR(X771*AJ771),\"-\",IF(AND(SUM($M$7:M771)>0,L771<>0),X771*AJ771,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z771=0,Z771=\"-\"),0,IF(I771=\"Repayment Period\",AJ771*Z771,SUM($Z$7:Z771)*AL771))","v":0},null,0,{"$f":"IF(I771=\"Starting Point\",SUM($Z$8:Z771)*AL771,IF(I771=\"Repayment Period\",Z771*AJ771,0))","v":0},null,"-","-","-","-","-",764,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I772=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I772=\"Zero Point\",I772=\"Disbursement Period\",I772=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J772=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I772=\"Disbursement Period\",'B.3 Profil splácení AWL'!I772=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I771=\"Starting Point\"),SUM($R$8:R772),AB771*($C$13/(12/(J772-J771))))))","v":"-"},"-",{"$f":"IF(AND(J772>=Disbursement_Period/2,J771<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I772=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J772=\"-\",\"-\",IF(AND(J772<=Disbursement_Period,SUM($M$7:M772)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I772=\"Disbursement Period\",I772=\"Starting Point\"),SUM($M$7:M772)>0),AB771*V772*AF772/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J772=\"-\",\"-\",IF(AND(I772=\"Repayment Period\",SUM($M$7:M772)>0),AB771*V772*AF772/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J772-J771=TRUE),\"-\",IF(I772=\"Repayment Period\",(J772-J771),IF(#REF!=TRUE,(J772-J771),(J772-J771)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL772<>\"-\",AL772>0),(#REF!+$W$3)*AL772,0)","v":0},{"$f":"IF(ISERROR(X772*AJ772),\"-\",IF(AND(SUM($M$7:M772)>0,L772<>0),X772*AJ772,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z772=0,Z772=\"-\"),0,IF(I772=\"Repayment Period\",AJ772*Z772,SUM($Z$7:Z772)*AL772))","v":0},null,0,{"$f":"IF(I772=\"Starting Point\",SUM($Z$8:Z772)*AL772,IF(I772=\"Repayment Period\",Z772*AJ772,0))","v":0},null,"-","-","-","-","-",765,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I773=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I773=\"Zero Point\",I773=\"Disbursement Period\",I773=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J773=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I773=\"Disbursement Period\",'B.3 Profil splácení AWL'!I773=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I772=\"Starting Point\"),SUM($R$8:R773),AB772*($C$13/(12/(J773-J772))))))","v":"-"},"-",{"$f":"IF(AND(J773>=Disbursement_Period/2,J772<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I773=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J773=\"-\",\"-\",IF(AND(J773<=Disbursement_Period,SUM($M$7:M773)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I773=\"Disbursement Period\",I773=\"Starting Point\"),SUM($M$7:M773)>0),AB772*V773*AF773/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J773=\"-\",\"-\",IF(AND(I773=\"Repayment Period\",SUM($M$7:M773)>0),AB772*V773*AF773/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J773-J772=TRUE),\"-\",IF(I773=\"Repayment Period\",(J773-J772),IF(#REF!=TRUE,(J773-J772),(J773-J772)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL773<>\"-\",AL773>0),(#REF!+$W$3)*AL773,0)","v":0},{"$f":"IF(ISERROR(X773*AJ773),\"-\",IF(AND(SUM($M$7:M773)>0,L773<>0),X773*AJ773,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z773=0,Z773=\"-\"),0,IF(I773=\"Repayment Period\",AJ773*Z773,SUM($Z$7:Z773)*AL773))","v":0},null,0,{"$f":"IF(I773=\"Starting Point\",SUM($Z$8:Z773)*AL773,IF(I773=\"Repayment Period\",Z773*AJ773,0))","v":0},null,"-","-","-","-","-",766,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I774=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I774=\"Zero Point\",I774=\"Disbursement Period\",I774=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J774=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I774=\"Disbursement Period\",'B.3 Profil splácení AWL'!I774=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I773=\"Starting Point\"),SUM($R$8:R774),AB773*($C$13/(12/(J774-J773))))))","v":"-"},"-",{"$f":"IF(AND(J774>=Disbursement_Period/2,J773<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I774=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J774=\"-\",\"-\",IF(AND(J774<=Disbursement_Period,SUM($M$7:M774)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I774=\"Disbursement Period\",I774=\"Starting Point\"),SUM($M$7:M774)>0),AB773*V774*AF774/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J774=\"-\",\"-\",IF(AND(I774=\"Repayment Period\",SUM($M$7:M774)>0),AB773*V774*AF774/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J774-J773=TRUE),\"-\",IF(I774=\"Repayment Period\",(J774-J773),IF(#REF!=TRUE,(J774-J773),(J774-J773)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL774<>\"-\",AL774>0),(#REF!+$W$3)*AL774,0)","v":0},{"$f":"IF(ISERROR(X774*AJ774),\"-\",IF(AND(SUM($M$7:M774)>0,L774<>0),X774*AJ774,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z774=0,Z774=\"-\"),0,IF(I774=\"Repayment Period\",AJ774*Z774,SUM($Z$7:Z774)*AL774))","v":0},null,0,{"$f":"IF(I774=\"Starting Point\",SUM($Z$8:Z774)*AL774,IF(I774=\"Repayment Period\",Z774*AJ774,0))","v":0},null,"-","-","-","-","-",767,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I775=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I775=\"Zero Point\",I775=\"Disbursement Period\",I775=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L775>0,L775<>\"-\"),PPMT(($C$13)/(12/AF775),L775,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J775=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I775=\"Disbursement Period\",'B.3 Profil splácení AWL'!I775=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I774=\"Starting Point\"),SUM($R$8:R775),AB774*($C$13/(12/(J775-J774))))))","v":"-"},"-",{"$f":"IF(AND(J775>=Disbursement_Period/2,J774<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I775=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J775=\"-\",\"-\",IF(AND(J775<=Disbursement_Period,SUM($M$7:M775)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I775=\"Disbursement Period\",I775=\"Starting Point\"),SUM($M$7:M775)>0),AB774*V775*AF775/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J775=\"-\",\"-\",IF(AND(I775=\"Repayment Period\",SUM($M$7:M775)>0),AB774*V775*AF775/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M775+AA775),AA775,-M775+T775+W775+X775)","v":0},{"$f":"IF(OR(J775=0,J775=\"-\"),0,AD774+(Q775*(J775-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J775-J774=TRUE),\"-\",IF(I775=\"Repayment Period\",(J775-J774),IF(#REF!=TRUE,(J775-J774),(J775-J774)/2)))","v":"-"},{"$f":"IF(ISERROR(AB774*AF775=TRUE),\"-\",AB774*AF775)","v":"-"},null,null,"-",{"$f":"IF(OR(L775=0,L775=\"-\",ISERROR($AB774*$AJ775=TRUE)),\"-\",$AB774*$AJ775)","v":"-"},{"$f":"IF(I775=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL775<>\"-\",AL775>0),(#REF!+$W$3)*AL775,0)","v":0},{"$f":"IF(ISERROR(X775*AJ775),\"-\",IF(AND(SUM($M$7:M775)>0,L775<>0),X775*AJ775,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z775=0,Z775=\"-\"),0,IF(I775=\"Repayment Period\",AJ775*Z775,SUM($Z$7:Z775)*AL775))","v":0},null,{"$f":"IF(I775<>\"Repayment Period\",AL775,AJ775)","v":0},{"$f":"IF(I775=\"Starting Point\",SUM($Z$8:Z775)*AL775,IF(I775=\"Repayment Period\",Z775*AJ775,0))","v":0},null,{"$f":"AJ775","v":"-"},{"$f":"IF(ISERROR(AU775*M775)=TRUE,\"-\",AU775*M775)","v":"-"},{"$f":"IF(ISERROR(AU775*Q775)=TRUE,\"-\",AU775*Q775)","v":"-"},{"$f":"IF(ISERROR(AU775*S775)=TRUE,\"-\",AU775*S775)","v":"-"},{"$f":"IF(ISERROR(AU775*AA775)=TRUE,\"-\",AU775*AA775)","v":"-"},768,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J776=Disbursement_Period,\"Starting Point\",IF(J776<Disbursement_Period,\"Disbursement Period\",IF(AND(J776>Disbursement_Period,J776<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J775<>\"-\",$C$8=\"Non-Standard\"),IF(J775+1<Disbursement_Period,J775+1,IF(AND(J775+$E$8>=Disbursement_Period,J775<$C$9+Disbursement_Period),VLOOKUP(L776,$AZ$7:$BA$1006,2),\"-\")),IF(J775<>\"-\",IF(J775+1<Disbursement_Period,J775+1,IF(AND(J775+1>=Disbursement_Period,J775<($C$9+$C$10)),Disbursement_Period+$E$8*(L776),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J775=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J775+$G$10<$BA$8,J775+$G$10>$C$9+$C$10),0,IF(AND(J775+$G$10>=$BA$8,J775+$G$10<=$C$9+$C$10),IF(MATCH(J775+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J775+$G$10,$BA$8:$BA$1003,1)>1,L775+1,0)),0)),IF(OR(J775+$G$10<$C$10+$G$10,J775+$G$10>$C$9+$C$10),0,IF(L775=\"-\",1,L775+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I776=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I776=\"Zero Point\",I776=\"Disbursement Period\",I776=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M776+N775),\"\",M776+N775)","v":""},"-",{"$f":"IF(O776<>\"-\",P775+(O776*(J776-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L776<>\"-\",J776>Disbursement_Period,J776<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J776>Disbursement_Period,J776<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J776,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J776>Disbursement_Period,J776<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF776),L776,$E$13,$C$7*-1),IF(J776<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB775*($C$13/(12/(J776-J775)))),\"-\",AB775*($C$13/(12/(J776-J775))))","v":"-"},{"$f":"IF(J776=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I776=\"Disbursement Period\",'B.3 Profil splácení AWL'!I776=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I775=\"Starting Point\"),SUM($R$8:R776),AB775*($C$13/(12/(J776-J775))))))","v":"-"},{"$f":"IF(J776=\"-\",\"-\",Q776+S776)","v":"-"},{"$f":"IF(AND(J776>=Disbursement_Period/2,J775<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I776=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J776=\"-\",\"-\",IF(AND(J776<=Disbursement_Period,SUM($M$7:M776)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I776=\"Disbursement Period\",I776=\"Starting Point\"),SUM($M$7:M776)>0),AB775*V776*AF776/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J776=\"-\",\"-\",IF(AND(I776=\"Repayment Period\",SUM($M$7:M776)>0),AB775*V776*AF776/12,0))","v":"-"},{"$f":"IF(J776=\"-\",\"\",U776+W776+X776)","v":""},{"$f":"IF(J776=\"-\",\"-\",IF(T776=0,0,AB775*$C$22*AF776/12))","v":"-"},0,{"$f":"IF(J776=\"-\",\"-\",IF(ISERROR(AB775+M776-Q776)<>TRUE,AB775+M776-Q776,IF(ISERROR(AB775+M776)<>TRUE,AB775+M776,AB775-Q776)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J776-J775=TRUE),\"-\",IF(I776=\"Repayment Period\",(J776-J775),IF(#REF!=TRUE,(J776-J775),(J776-J775)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J776/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J776/12))","v":"-"},"-",0,{"$f":"IF(AND(AL776<>\"-\",AL776>0),(#REF!+$W$3)*AL776,0)","v":0},{"$f":"IF(ISERROR(X776*AJ776),\"-\",IF(AND(SUM($M$7:M776)>0,L776<>0),X776*AJ776,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z776=0,Z776=\"-\"),0,IF(I776=\"Repayment Period\",AJ776*Z776,SUM($Z$7:Z776)*AL776))","v":0},null,0,{"$f":"IF(I776=\"Starting Point\",SUM($Z$8:Z776)*AL776,IF(I776=\"Repayment Period\",Z776*AJ776,0))","v":0},null,"-","-","-","-","-",769,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA776<>\"-\",\"← Input!\",IF(AND(BA776=\"-\",OR(BC776<>\"\",BC776<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J777=\"-\",\"-\",MONATSENDE($K$7,J777))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I777=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I777=\"Zero Point\",I777=\"Disbursement Period\",I777=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J777=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I777=\"Disbursement Period\",'B.3 Profil splácení AWL'!I777=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I776=\"Starting Point\"),SUM($R$8:R777),AB776*($C$13/(12/(J777-J776))))))","v":"-"},"-",{"$f":"IF(AND(J777>=Disbursement_Period/2,J776<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I777=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J777=\"-\",\"-\",IF(AND(J777<=Disbursement_Period,SUM($M$7:M777)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I777=\"Disbursement Period\",I777=\"Starting Point\"),SUM($M$7:M777)>0),AB776*V777*AF777/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J777=\"-\",\"-\",IF(AND(I777=\"Repayment Period\",SUM($M$7:M777)>0),AB776*V777*AF777/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q777+S777+Y777)=TRUE,0,Q777+S777+Z777)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J777-J776=TRUE),\"-\",IF(I777=\"Repayment Period\",(J777-J776),IF(#REF!=TRUE,(J777-J776),(J777-J776)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL777<>\"-\",AL777>0),(#REF!+$W$3)*AL777,0)","v":0},{"$f":"IF(ISERROR(X777*AJ777),\"-\",IF(AND(SUM($M$7:M777)>0,L777<>0),X777*AJ777,\"-\"))","v":"-"},{"$f":"SUM(AM777:AN777)","v":0},{"$f":"IF(OR(Z777=0,Z777=\"-\"),0,IF(I777=\"Repayment Period\",AJ777*Z777,SUM($Z$7:Z777)*AL777))","v":0},null,0,{"$f":"IF(I777=\"Starting Point\",SUM($Z$8:Z777)*AL777,IF(I777=\"Repayment Period\",Z777*AJ777,0))","v":0},null,"-","-","-","-","-",770,{"$f":"IF(OR(BA776=\"-\",BA776>=$C$9+$C$10),\"-\",IF(AND(BA776<$C$9+$C$10,BA776+$G$10>$C$9+$C$10),$C$9+$C$10,BA776+$G$10))","v":"-"},null,{"$f":"IF(BB777=\"-\",\"-\",BB777/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I778=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I778=\"Zero Point\",I778=\"Disbursement Period\",I778=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J778=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I778=\"Disbursement Period\",'B.3 Profil splácení AWL'!I778=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I777=\"Starting Point\"),SUM($R$8:R778),AB777*($C$13/(12/(J778-J777))))))","v":"-"},"-",{"$f":"IF(AND(J778>=Disbursement_Period/2,J777<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I778=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J778=\"-\",\"-\",IF(AND(J778<=Disbursement_Period,SUM($M$7:M778)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I778=\"Disbursement Period\",I778=\"Starting Point\"),SUM($M$7:M778)>0),AB777*V778*AF778/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J778=\"-\",\"-\",IF(AND(I778=\"Repayment Period\",SUM($M$7:M778)>0),AB777*V778*AF778/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J778-J777=TRUE),\"-\",IF(I778=\"Repayment Period\",(J778-J777),IF(#REF!=TRUE,(J778-J777),(J778-J777)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL778<>\"-\",AL778>0),(#REF!+$W$3)*AL778,0)","v":0},{"$f":"IF(ISERROR(X778*AJ778),\"-\",IF(AND(SUM($M$7:M778)>0,L778<>0),X778*AJ778,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z778=0,Z778=\"-\"),0,IF(I778=\"Repayment Period\",AJ778*Z778,SUM($Z$7:Z778)*AL778))","v":0},null,0,{"$f":"IF(I778=\"Starting Point\",SUM($Z$8:Z778)*AL778,IF(I778=\"Repayment Period\",Z778*AJ778,0))","v":0},null,"-","-","-","-","-",771,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I779=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I779=\"Zero Point\",I779=\"Disbursement Period\",I779=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J779=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I779=\"Disbursement Period\",'B.3 Profil splácení AWL'!I779=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I778=\"Starting Point\"),SUM($R$8:R779),AB778*($C$13/(12/(J779-J778))))))","v":"-"},"-",{"$f":"IF(AND(J779>=Disbursement_Period/2,J778<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I779=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J779=\"-\",\"-\",IF(AND(J779<=Disbursement_Period,SUM($M$7:M779)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I779=\"Disbursement Period\",I779=\"Starting Point\"),SUM($M$7:M779)>0),AB778*V779*AF779/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J779=\"-\",\"-\",IF(AND(I779=\"Repayment Period\",SUM($M$7:M779)>0),AB778*V779*AF779/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J779-J778=TRUE),\"-\",IF(I779=\"Repayment Period\",(J779-J778),IF(#REF!=TRUE,(J779-J778),(J779-J778)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL779<>\"-\",AL779>0),(#REF!+$W$3)*AL779,0)","v":0},{"$f":"IF(ISERROR(X779*AJ779),\"-\",IF(AND(SUM($M$7:M779)>0,L779<>0),X779*AJ779,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z779=0,Z779=\"-\"),0,IF(I779=\"Repayment Period\",AJ779*Z779,SUM($Z$7:Z779)*AL779))","v":0},null,0,{"$f":"IF(I779=\"Starting Point\",SUM($Z$8:Z779)*AL779,IF(I779=\"Repayment Period\",Z779*AJ779,0))","v":0},null,"-","-","-","-","-",772,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I780=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I780=\"Zero Point\",I780=\"Disbursement Period\",I780=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J780=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I780=\"Disbursement Period\",'B.3 Profil splácení AWL'!I780=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I779=\"Starting Point\"),SUM($R$8:R780),AB779*($C$13/(12/(J780-J779))))))","v":"-"},"-",{"$f":"IF(AND(J780>=Disbursement_Period/2,J779<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I780=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J780=\"-\",\"-\",IF(AND(J780<=Disbursement_Period,SUM($M$7:M780)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I780=\"Disbursement Period\",I780=\"Starting Point\"),SUM($M$7:M780)>0),AB779*V780*AF780/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J780=\"-\",\"-\",IF(AND(I780=\"Repayment Period\",SUM($M$7:M780)>0),AB779*V780*AF780/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J780-J779=TRUE),\"-\",IF(I780=\"Repayment Period\",(J780-J779),IF(#REF!=TRUE,(J780-J779),(J780-J779)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL780<>\"-\",AL780>0),(#REF!+$W$3)*AL780,0)","v":0},{"$f":"IF(ISERROR(X780*AJ780),\"-\",IF(AND(SUM($M$7:M780)>0,L780<>0),X780*AJ780,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z780=0,Z780=\"-\"),0,IF(I780=\"Repayment Period\",AJ780*Z780,SUM($Z$7:Z780)*AL780))","v":0},null,0,{"$f":"IF(I780=\"Starting Point\",SUM($Z$8:Z780)*AL780,IF(I780=\"Repayment Period\",Z780*AJ780,0))","v":0},null,"-","-","-","-","-",773,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I781=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I781=\"Zero Point\",I781=\"Disbursement Period\",I781=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J781=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I781=\"Disbursement Period\",'B.3 Profil splácení AWL'!I781=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I780=\"Starting Point\"),SUM($R$8:R781),AB780*($C$13/(12/(J781-J780))))))","v":"-"},"-",{"$f":"IF(AND(J781>=Disbursement_Period/2,J780<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I781=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J781=\"-\",\"-\",IF(AND(J781<=Disbursement_Period,SUM($M$7:M781)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I781=\"Disbursement Period\",I781=\"Starting Point\"),SUM($M$7:M781)>0),AB780*V781*AF781/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J781=\"-\",\"-\",IF(AND(I781=\"Repayment Period\",SUM($M$7:M781)>0),AB780*V781*AF781/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J781-J780=TRUE),\"-\",IF(I781=\"Repayment Period\",(J781-J780),IF(#REF!=TRUE,(J781-J780),(J781-J780)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL781<>\"-\",AL781>0),(#REF!+$W$3)*AL781,0)","v":0},{"$f":"IF(ISERROR(X781*AJ781),\"-\",IF(AND(SUM($M$7:M781)>0,L781<>0),X781*AJ781,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z781=0,Z781=\"-\"),0,IF(I781=\"Repayment Period\",AJ781*Z781,SUM($Z$7:Z781)*AL781))","v":0},null,0,{"$f":"IF(I781=\"Starting Point\",SUM($Z$8:Z781)*AL781,IF(I781=\"Repayment Period\",Z781*AJ781,0))","v":0},null,"-","-","-","-","-",774,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I782=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I782=\"Zero Point\",I782=\"Disbursement Period\",I782=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J782=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I782=\"Disbursement Period\",'B.3 Profil splácení AWL'!I782=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I781=\"Starting Point\"),SUM($R$8:R782),AB781*($C$13/(12/(J782-J781))))))","v":"-"},"-",{"$f":"IF(AND(J782>=Disbursement_Period/2,J781<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I782=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J782=\"-\",\"-\",IF(AND(J782<=Disbursement_Period,SUM($M$7:M782)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I782=\"Disbursement Period\",I782=\"Starting Point\"),SUM($M$7:M782)>0),AB781*V782*AF782/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J782=\"-\",\"-\",IF(AND(I782=\"Repayment Period\",SUM($M$7:M782)>0),AB781*V782*AF782/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J782-J781=TRUE),\"-\",IF(I782=\"Repayment Period\",(J782-J781),IF(#REF!=TRUE,(J782-J781),(J782-J781)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL782<>\"-\",AL782>0),(#REF!+$W$3)*AL782,0)","v":0},{"$f":"IF(ISERROR(X782*AJ782),\"-\",IF(AND(SUM($M$7:M782)>0,L782<>0),X782*AJ782,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z782=0,Z782=\"-\"),0,IF(I782=\"Repayment Period\",AJ782*Z782,SUM($Z$7:Z782)*AL782))","v":0},null,0,{"$f":"IF(I782=\"Starting Point\",SUM($Z$8:Z782)*AL782,IF(I782=\"Repayment Period\",Z782*AJ782,0))","v":0},null,"-","-","-","-","-",775,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I783=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I783=\"Zero Point\",I783=\"Disbursement Period\",I783=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J783=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I783=\"Disbursement Period\",'B.3 Profil splácení AWL'!I783=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I782=\"Starting Point\"),SUM($R$8:R783),AB782*($C$13/(12/(J783-J782))))))","v":"-"},"-",{"$f":"IF(AND(J783>=Disbursement_Period/2,J782<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I783=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J783=\"-\",\"-\",IF(AND(J783<=Disbursement_Period,SUM($M$7:M783)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I783=\"Disbursement Period\",I783=\"Starting Point\"),SUM($M$7:M783)>0),AB782*V783*AF783/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J783=\"-\",\"-\",IF(AND(I783=\"Repayment Period\",SUM($M$7:M783)>0),AB782*V783*AF783/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J783-J782=TRUE),\"-\",IF(I783=\"Repayment Period\",(J783-J782),IF(#REF!=TRUE,(J783-J782),(J783-J782)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL783<>\"-\",AL783>0),(#REF!+$W$3)*AL783,0)","v":0},{"$f":"IF(ISERROR(X783*AJ783),\"-\",IF(AND(SUM($M$7:M783)>0,L783<>0),X783*AJ783,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z783=0,Z783=\"-\"),0,IF(I783=\"Repayment Period\",AJ783*Z783,SUM($Z$7:Z783)*AL783))","v":0},null,0,{"$f":"IF(I783=\"Starting Point\",SUM($Z$8:Z783)*AL783,IF(I783=\"Repayment Period\",Z783*AJ783,0))","v":0},null,"-","-","-","-","-",776,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I784=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I784=\"Zero Point\",I784=\"Disbursement Period\",I784=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J784=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I784=\"Disbursement Period\",'B.3 Profil splácení AWL'!I784=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I783=\"Starting Point\"),SUM($R$8:R784),AB783*($C$13/(12/(J784-J783))))))","v":"-"},"-",{"$f":"IF(AND(J784>=Disbursement_Period/2,J783<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I784=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J784=\"-\",\"-\",IF(AND(J784<=Disbursement_Period,SUM($M$7:M784)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I784=\"Disbursement Period\",I784=\"Starting Point\"),SUM($M$7:M784)>0),AB783*V784*AF784/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J784=\"-\",\"-\",IF(AND(I784=\"Repayment Period\",SUM($M$7:M784)>0),AB783*V784*AF784/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J784-J783=TRUE),\"-\",IF(I784=\"Repayment Period\",(J784-J783),IF(#REF!=TRUE,(J784-J783),(J784-J783)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL784<>\"-\",AL784>0),(#REF!+$W$3)*AL784,0)","v":0},{"$f":"IF(ISERROR(X784*AJ784),\"-\",IF(AND(SUM($M$7:M784)>0,L784<>0),X784*AJ784,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z784=0,Z784=\"-\"),0,IF(I784=\"Repayment Period\",AJ784*Z784,SUM($Z$7:Z784)*AL784))","v":0},null,0,{"$f":"IF(I784=\"Starting Point\",SUM($Z$8:Z784)*AL784,IF(I784=\"Repayment Period\",Z784*AJ784,0))","v":0},null,"-","-","-","-","-",777,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I785=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I785=\"Zero Point\",I785=\"Disbursement Period\",I785=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J785=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I785=\"Disbursement Period\",'B.3 Profil splácení AWL'!I785=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I784=\"Starting Point\"),SUM($R$8:R785),AB784*($C$13/(12/(J785-J784))))))","v":"-"},"-",{"$f":"IF(AND(J785>=Disbursement_Period/2,J784<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I785=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J785=\"-\",\"-\",IF(AND(J785<=Disbursement_Period,SUM($M$7:M785)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I785=\"Disbursement Period\",I785=\"Starting Point\"),SUM($M$7:M785)>0),AB784*V785*AF785/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J785=\"-\",\"-\",IF(AND(I785=\"Repayment Period\",SUM($M$7:M785)>0),AB784*V785*AF785/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J785-J784=TRUE),\"-\",IF(I785=\"Repayment Period\",(J785-J784),IF(#REF!=TRUE,(J785-J784),(J785-J784)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL785<>\"-\",AL785>0),(#REF!+$W$3)*AL785,0)","v":0},{"$f":"IF(ISERROR(X785*AJ785),\"-\",IF(AND(SUM($M$7:M785)>0,L785<>0),X785*AJ785,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z785=0,Z785=\"-\"),0,IF(I785=\"Repayment Period\",AJ785*Z785,SUM($Z$7:Z785)*AL785))","v":0},null,0,{"$f":"IF(I785=\"Starting Point\",SUM($Z$8:Z785)*AL785,IF(I785=\"Repayment Period\",Z785*AJ785,0))","v":0},null,"-","-","-","-","-",778,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I786=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I786=\"Zero Point\",I786=\"Disbursement Period\",I786=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J786=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I786=\"Disbursement Period\",'B.3 Profil splácení AWL'!I786=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I785=\"Starting Point\"),SUM($R$8:R786),AB785*($C$13/(12/(J786-J785))))))","v":"-"},"-",{"$f":"IF(AND(J786>=Disbursement_Period/2,J785<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I786=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J786=\"-\",\"-\",IF(AND(J786<=Disbursement_Period,SUM($M$7:M786)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I786=\"Disbursement Period\",I786=\"Starting Point\"),SUM($M$7:M786)>0),AB785*V786*AF786/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J786=\"-\",\"-\",IF(AND(I786=\"Repayment Period\",SUM($M$7:M786)>0),AB785*V786*AF786/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J786-J785=TRUE),\"-\",IF(I786=\"Repayment Period\",(J786-J785),IF(#REF!=TRUE,(J786-J785),(J786-J785)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL786<>\"-\",AL786>0),(#REF!+$W$3)*AL786,0)","v":0},{"$f":"IF(ISERROR(X786*AJ786),\"-\",IF(AND(SUM($M$7:M786)>0,L786<>0),X786*AJ786,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z786=0,Z786=\"-\"),0,IF(I786=\"Repayment Period\",AJ786*Z786,SUM($Z$7:Z786)*AL786))","v":0},null,0,{"$f":"IF(I786=\"Starting Point\",SUM($Z$8:Z786)*AL786,IF(I786=\"Repayment Period\",Z786*AJ786,0))","v":0},null,"-","-","-","-","-",779,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I787=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I787=\"Zero Point\",I787=\"Disbursement Period\",I787=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J787=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I787=\"Disbursement Period\",'B.3 Profil splácení AWL'!I787=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I786=\"Starting Point\"),SUM($R$8:R787),AB786*($C$13/(12/(J787-J786))))))","v":"-"},"-",{"$f":"IF(AND(J787>=Disbursement_Period/2,J786<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I787=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J787=\"-\",\"-\",IF(AND(J787<=Disbursement_Period,SUM($M$7:M787)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I787=\"Disbursement Period\",I787=\"Starting Point\"),SUM($M$7:M787)>0),AB786*V787*AF787/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J787=\"-\",\"-\",IF(AND(I787=\"Repayment Period\",SUM($M$7:M787)>0),AB786*V787*AF787/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J787-J786=TRUE),\"-\",IF(I787=\"Repayment Period\",(J787-J786),IF(#REF!=TRUE,(J787-J786),(J787-J786)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL787<>\"-\",AL787>0),(#REF!+$W$3)*AL787,0)","v":0},{"$f":"IF(ISERROR(X787*AJ787),\"-\",IF(AND(SUM($M$7:M787)>0,L787<>0),X787*AJ787,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z787=0,Z787=\"-\"),0,IF(I787=\"Repayment Period\",AJ787*Z787,SUM($Z$7:Z787)*AL787))","v":0},null,0,{"$f":"IF(I787=\"Starting Point\",SUM($Z$8:Z787)*AL787,IF(I787=\"Repayment Period\",Z787*AJ787,0))","v":0},null,"-","-","-","-","-",780,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I788=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I788=\"Zero Point\",I788=\"Disbursement Period\",I788=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J788=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I788=\"Disbursement Period\",'B.3 Profil splácení AWL'!I788=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I787=\"Starting Point\"),SUM($R$8:R788),AB787*($C$13/(12/(J788-J787))))))","v":"-"},"-",{"$f":"IF(AND(J788>=Disbursement_Period/2,J787<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I788=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J788=\"-\",\"-\",IF(AND(J788<=Disbursement_Period,SUM($M$7:M788)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I788=\"Disbursement Period\",I788=\"Starting Point\"),SUM($M$7:M788)>0),AB787*V788*AF788/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J788=\"-\",\"-\",IF(AND(I788=\"Repayment Period\",SUM($M$7:M788)>0),AB787*V788*AF788/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J788-J787=TRUE),\"-\",IF(I788=\"Repayment Period\",(J788-J787),IF(#REF!=TRUE,(J788-J787),(J788-J787)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL788<>\"-\",AL788>0),(#REF!+$W$3)*AL788,0)","v":0},{"$f":"IF(ISERROR(X788*AJ788),\"-\",IF(AND(SUM($M$7:M788)>0,L788<>0),X788*AJ788,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z788=0,Z788=\"-\"),0,IF(I788=\"Repayment Period\",AJ788*Z788,SUM($Z$7:Z788)*AL788))","v":0},null,0,{"$f":"IF(I788=\"Starting Point\",SUM($Z$8:Z788)*AL788,IF(I788=\"Repayment Period\",Z788*AJ788,0))","v":0},null,"-","-","-","-","-",781,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I789=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I789=\"Zero Point\",I789=\"Disbursement Period\",I789=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J789=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I789=\"Disbursement Period\",'B.3 Profil splácení AWL'!I789=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I788=\"Starting Point\"),SUM($R$8:R789),AB788*($C$13/(12/(J789-J788))))))","v":"-"},"-",{"$f":"IF(AND(J789>=Disbursement_Period/2,J788<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I789=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J789=\"-\",\"-\",IF(AND(J789<=Disbursement_Period,SUM($M$7:M789)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I789=\"Disbursement Period\",I789=\"Starting Point\"),SUM($M$7:M789)>0),AB788*V789*AF789/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J789=\"-\",\"-\",IF(AND(I789=\"Repayment Period\",SUM($M$7:M789)>0),AB788*V789*AF789/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J789-J788=TRUE),\"-\",IF(I789=\"Repayment Period\",(J789-J788),IF(#REF!=TRUE,(J789-J788),(J789-J788)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL789<>\"-\",AL789>0),(#REF!+$W$3)*AL789,0)","v":0},{"$f":"IF(ISERROR(X789*AJ789),\"-\",IF(AND(SUM($M$7:M789)>0,L789<>0),X789*AJ789,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z789=0,Z789=\"-\"),0,IF(I789=\"Repayment Period\",AJ789*Z789,SUM($Z$7:Z789)*AL789))","v":0},null,0,{"$f":"IF(I789=\"Starting Point\",SUM($Z$8:Z789)*AL789,IF(I789=\"Repayment Period\",Z789*AJ789,0))","v":0},null,"-","-","-","-","-",782,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I790=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I790=\"Zero Point\",I790=\"Disbursement Period\",I790=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J790=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I790=\"Disbursement Period\",'B.3 Profil splácení AWL'!I790=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I789=\"Starting Point\"),SUM($R$8:R790),AB789*($C$13/(12/(J790-J789))))))","v":"-"},"-",{"$f":"IF(AND(J790>=Disbursement_Period/2,J789<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I790=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J790=\"-\",\"-\",IF(AND(J790<=Disbursement_Period,SUM($M$7:M790)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I790=\"Disbursement Period\",I790=\"Starting Point\"),SUM($M$7:M790)>0),AB789*V790*AF790/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J790=\"-\",\"-\",IF(AND(I790=\"Repayment Period\",SUM($M$7:M790)>0),AB789*V790*AF790/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J790-J789=TRUE),\"-\",IF(I790=\"Repayment Period\",(J790-J789),IF(#REF!=TRUE,(J790-J789),(J790-J789)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL790<>\"-\",AL790>0),(#REF!+$W$3)*AL790,0)","v":0},{"$f":"IF(ISERROR(X790*AJ790),\"-\",IF(AND(SUM($M$7:M790)>0,L790<>0),X790*AJ790,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z790=0,Z790=\"-\"),0,IF(I790=\"Repayment Period\",AJ790*Z790,SUM($Z$7:Z790)*AL790))","v":0},null,0,{"$f":"IF(I790=\"Starting Point\",SUM($Z$8:Z790)*AL790,IF(I790=\"Repayment Period\",Z790*AJ790,0))","v":0},null,"-","-","-","-","-",783,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I791=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I791=\"Zero Point\",I791=\"Disbursement Period\",I791=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J791=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I791=\"Disbursement Period\",'B.3 Profil splácení AWL'!I791=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I790=\"Starting Point\"),SUM($R$8:R791),AB790*($C$13/(12/(J791-J790))))))","v":"-"},"-",{"$f":"IF(AND(J791>=Disbursement_Period/2,J790<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I791=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J791=\"-\",\"-\",IF(AND(J791<=Disbursement_Period,SUM($M$7:M791)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I791=\"Disbursement Period\",I791=\"Starting Point\"),SUM($M$7:M791)>0),AB790*V791*AF791/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J791=\"-\",\"-\",IF(AND(I791=\"Repayment Period\",SUM($M$7:M791)>0),AB790*V791*AF791/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J791-J790=TRUE),\"-\",IF(I791=\"Repayment Period\",(J791-J790),IF(#REF!=TRUE,(J791-J790),(J791-J790)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL791<>\"-\",AL791>0),(#REF!+$W$3)*AL791,0)","v":0},{"$f":"IF(ISERROR(X791*AJ791),\"-\",IF(AND(SUM($M$7:M791)>0,L791<>0),X791*AJ791,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z791=0,Z791=\"-\"),0,IF(I791=\"Repayment Period\",AJ791*Z791,SUM($Z$7:Z791)*AL791))","v":0},null,0,{"$f":"IF(I791=\"Starting Point\",SUM($Z$8:Z791)*AL791,IF(I791=\"Repayment Period\",Z791*AJ791,0))","v":0},null,"-","-","-","-","-",784,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I792=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I792=\"Zero Point\",I792=\"Disbursement Period\",I792=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J792=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I792=\"Disbursement Period\",'B.3 Profil splácení AWL'!I792=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I791=\"Starting Point\"),SUM($R$8:R792),AB791*($C$13/(12/(J792-J791))))))","v":"-"},"-",{"$f":"IF(AND(J792>=Disbursement_Period/2,J791<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I792=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J792=\"-\",\"-\",IF(AND(J792<=Disbursement_Period,SUM($M$7:M792)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I792=\"Disbursement Period\",I792=\"Starting Point\"),SUM($M$7:M792)>0),AB791*V792*AF792/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J792=\"-\",\"-\",IF(AND(I792=\"Repayment Period\",SUM($M$7:M792)>0),AB791*V792*AF792/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J792-J791=TRUE),\"-\",IF(I792=\"Repayment Period\",(J792-J791),IF(#REF!=TRUE,(J792-J791),(J792-J791)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL792<>\"-\",AL792>0),(#REF!+$W$3)*AL792,0)","v":0},{"$f":"IF(ISERROR(X792*AJ792),\"-\",IF(AND(SUM($M$7:M792)>0,L792<>0),X792*AJ792,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z792=0,Z792=\"-\"),0,IF(I792=\"Repayment Period\",AJ792*Z792,SUM($Z$7:Z792)*AL792))","v":0},null,0,{"$f":"IF(I792=\"Starting Point\",SUM($Z$8:Z792)*AL792,IF(I792=\"Repayment Period\",Z792*AJ792,0))","v":0},null,"-","-","-","-","-",785,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I793=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I793=\"Zero Point\",I793=\"Disbursement Period\",I793=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J793=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I793=\"Disbursement Period\",'B.3 Profil splácení AWL'!I793=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I792=\"Starting Point\"),SUM($R$8:R793),AB792*($C$13/(12/(J793-J792))))))","v":"-"},"-",{"$f":"IF(AND(J793>=Disbursement_Period/2,J792<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I793=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J793=\"-\",\"-\",IF(AND(J793<=Disbursement_Period,SUM($M$7:M793)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I793=\"Disbursement Period\",I793=\"Starting Point\"),SUM($M$7:M793)>0),AB792*V793*AF793/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J793=\"-\",\"-\",IF(AND(I793=\"Repayment Period\",SUM($M$7:M793)>0),AB792*V793*AF793/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J793-J792=TRUE),\"-\",IF(I793=\"Repayment Period\",(J793-J792),IF(#REF!=TRUE,(J793-J792),(J793-J792)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL793<>\"-\",AL793>0),(#REF!+$W$3)*AL793,0)","v":0},{"$f":"IF(ISERROR(X793*AJ793),\"-\",IF(AND(SUM($M$7:M793)>0,L793<>0),X793*AJ793,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z793=0,Z793=\"-\"),0,IF(I793=\"Repayment Period\",AJ793*Z793,SUM($Z$7:Z793)*AL793))","v":0},null,0,{"$f":"IF(I793=\"Starting Point\",SUM($Z$8:Z793)*AL793,IF(I793=\"Repayment Period\",Z793*AJ793,0))","v":0},null,"-","-","-","-","-",786,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I794=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I794=\"Zero Point\",I794=\"Disbursement Period\",I794=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J794=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I794=\"Disbursement Period\",'B.3 Profil splácení AWL'!I794=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I793=\"Starting Point\"),SUM($R$8:R794),AB793*($C$13/(12/(J794-J793))))))","v":"-"},"-",{"$f":"IF(AND(J794>=Disbursement_Period/2,J793<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I794=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J794=\"-\",\"-\",IF(AND(J794<=Disbursement_Period,SUM($M$7:M794)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I794=\"Disbursement Period\",I794=\"Starting Point\"),SUM($M$7:M794)>0),AB793*V794*AF794/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J794=\"-\",\"-\",IF(AND(I794=\"Repayment Period\",SUM($M$7:M794)>0),AB793*V794*AF794/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J794-J793=TRUE),\"-\",IF(I794=\"Repayment Period\",(J794-J793),IF(#REF!=TRUE,(J794-J793),(J794-J793)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL794<>\"-\",AL794>0),(#REF!+$W$3)*AL794,0)","v":0},{"$f":"IF(ISERROR(X794*AJ794),\"-\",IF(AND(SUM($M$7:M794)>0,L794<>0),X794*AJ794,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z794=0,Z794=\"-\"),0,IF(I794=\"Repayment Period\",AJ794*Z794,SUM($Z$7:Z794)*AL794))","v":0},null,0,{"$f":"IF(I794=\"Starting Point\",SUM($Z$8:Z794)*AL794,IF(I794=\"Repayment Period\",Z794*AJ794,0))","v":0},null,"-","-","-","-","-",787,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I795=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I795=\"Zero Point\",I795=\"Disbursement Period\",I795=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J795=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I795=\"Disbursement Period\",'B.3 Profil splácení AWL'!I795=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I794=\"Starting Point\"),SUM($R$8:R795),AB794*($C$13/(12/(J795-J794))))))","v":"-"},"-",{"$f":"IF(AND(J795>=Disbursement_Period/2,J794<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I795=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J795=\"-\",\"-\",IF(AND(J795<=Disbursement_Period,SUM($M$7:M795)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I795=\"Disbursement Period\",I795=\"Starting Point\"),SUM($M$7:M795)>0),AB794*V795*AF795/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J795=\"-\",\"-\",IF(AND(I795=\"Repayment Period\",SUM($M$7:M795)>0),AB794*V795*AF795/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J795-J794=TRUE),\"-\",IF(I795=\"Repayment Period\",(J795-J794),IF(#REF!=TRUE,(J795-J794),(J795-J794)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL795<>\"-\",AL795>0),(#REF!+$W$3)*AL795,0)","v":0},{"$f":"IF(ISERROR(X795*AJ795),\"-\",IF(AND(SUM($M$7:M795)>0,L795<>0),X795*AJ795,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z795=0,Z795=\"-\"),0,IF(I795=\"Repayment Period\",AJ795*Z795,SUM($Z$7:Z795)*AL795))","v":0},null,0,{"$f":"IF(I795=\"Starting Point\",SUM($Z$8:Z795)*AL795,IF(I795=\"Repayment Period\",Z795*AJ795,0))","v":0},null,"-","-","-","-","-",788,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I796=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I796=\"Zero Point\",I796=\"Disbursement Period\",I796=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J796=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I796=\"Disbursement Period\",'B.3 Profil splácení AWL'!I796=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I795=\"Starting Point\"),SUM($R$8:R796),AB795*($C$13/(12/(J796-J795))))))","v":"-"},"-",{"$f":"IF(AND(J796>=Disbursement_Period/2,J795<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I796=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J796=\"-\",\"-\",IF(AND(J796<=Disbursement_Period,SUM($M$7:M796)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I796=\"Disbursement Period\",I796=\"Starting Point\"),SUM($M$7:M796)>0),AB795*V796*AF796/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J796=\"-\",\"-\",IF(AND(I796=\"Repayment Period\",SUM($M$7:M796)>0),AB795*V796*AF796/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J796-J795=TRUE),\"-\",IF(I796=\"Repayment Period\",(J796-J795),IF(#REF!=TRUE,(J796-J795),(J796-J795)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL796<>\"-\",AL796>0),(#REF!+$W$3)*AL796,0)","v":0},{"$f":"IF(ISERROR(X796*AJ796),\"-\",IF(AND(SUM($M$7:M796)>0,L796<>0),X796*AJ796,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z796=0,Z796=\"-\"),0,IF(I796=\"Repayment Period\",AJ796*Z796,SUM($Z$7:Z796)*AL796))","v":0},null,0,{"$f":"IF(I796=\"Starting Point\",SUM($Z$8:Z796)*AL796,IF(I796=\"Repayment Period\",Z796*AJ796,0))","v":0},null,"-","-","-","-","-",789,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I797=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I797=\"Zero Point\",I797=\"Disbursement Period\",I797=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J797=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I797=\"Disbursement Period\",'B.3 Profil splácení AWL'!I797=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I796=\"Starting Point\"),SUM($R$8:R797),AB796*($C$13/(12/(J797-J796))))))","v":"-"},"-",{"$f":"IF(AND(J797>=Disbursement_Period/2,J796<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I797=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J797=\"-\",\"-\",IF(AND(J797<=Disbursement_Period,SUM($M$7:M797)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I797=\"Disbursement Period\",I797=\"Starting Point\"),SUM($M$7:M797)>0),AB796*V797*AF797/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J797=\"-\",\"-\",IF(AND(I797=\"Repayment Period\",SUM($M$7:M797)>0),AB796*V797*AF797/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J797-J796=TRUE),\"-\",IF(I797=\"Repayment Period\",(J797-J796),IF(#REF!=TRUE,(J797-J796),(J797-J796)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL797<>\"-\",AL797>0),(#REF!+$W$3)*AL797,0)","v":0},{"$f":"IF(ISERROR(X797*AJ797),\"-\",IF(AND(SUM($M$7:M797)>0,L797<>0),X797*AJ797,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z797=0,Z797=\"-\"),0,IF(I797=\"Repayment Period\",AJ797*Z797,SUM($Z$7:Z797)*AL797))","v":0},null,0,{"$f":"IF(I797=\"Starting Point\",SUM($Z$8:Z797)*AL797,IF(I797=\"Repayment Period\",Z797*AJ797,0))","v":0},null,"-","-","-","-","-",790,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I798=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I798=\"Zero Point\",I798=\"Disbursement Period\",I798=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J798=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I798=\"Disbursement Period\",'B.3 Profil splácení AWL'!I798=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I797=\"Starting Point\"),SUM($R$8:R798),AB797*($C$13/(12/(J798-J797))))))","v":"-"},"-",{"$f":"IF(AND(J798>=Disbursement_Period/2,J797<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I798=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J798=\"-\",\"-\",IF(AND(J798<=Disbursement_Period,SUM($M$7:M798)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I798=\"Disbursement Period\",I798=\"Starting Point\"),SUM($M$7:M798)>0),AB797*V798*AF798/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J798=\"-\",\"-\",IF(AND(I798=\"Repayment Period\",SUM($M$7:M798)>0),AB797*V798*AF798/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J798-J797=TRUE),\"-\",IF(I798=\"Repayment Period\",(J798-J797),IF(#REF!=TRUE,(J798-J797),(J798-J797)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL798<>\"-\",AL798>0),(#REF!+$W$3)*AL798,0)","v":0},{"$f":"IF(ISERROR(X798*AJ798),\"-\",IF(AND(SUM($M$7:M798)>0,L798<>0),X798*AJ798,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z798=0,Z798=\"-\"),0,IF(I798=\"Repayment Period\",AJ798*Z798,SUM($Z$7:Z798)*AL798))","v":0},null,0,{"$f":"IF(I798=\"Starting Point\",SUM($Z$8:Z798)*AL798,IF(I798=\"Repayment Period\",Z798*AJ798,0))","v":0},null,"-","-","-","-","-",791,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I799=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I799=\"Zero Point\",I799=\"Disbursement Period\",I799=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J799=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I799=\"Disbursement Period\",'B.3 Profil splácení AWL'!I799=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I798=\"Starting Point\"),SUM($R$8:R799),AB798*($C$13/(12/(J799-J798))))))","v":"-"},"-",{"$f":"IF(AND(J799>=Disbursement_Period/2,J798<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I799=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J799=\"-\",\"-\",IF(AND(J799<=Disbursement_Period,SUM($M$7:M799)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I799=\"Disbursement Period\",I799=\"Starting Point\"),SUM($M$7:M799)>0),AB798*V799*AF799/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J799=\"-\",\"-\",IF(AND(I799=\"Repayment Period\",SUM($M$7:M799)>0),AB798*V799*AF799/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J799-J798=TRUE),\"-\",IF(I799=\"Repayment Period\",(J799-J798),IF(#REF!=TRUE,(J799-J798),(J799-J798)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL799<>\"-\",AL799>0),(#REF!+$W$3)*AL799,0)","v":0},{"$f":"IF(ISERROR(X799*AJ799),\"-\",IF(AND(SUM($M$7:M799)>0,L799<>0),X799*AJ799,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z799=0,Z799=\"-\"),0,IF(I799=\"Repayment Period\",AJ799*Z799,SUM($Z$7:Z799)*AL799))","v":0},null,0,{"$f":"IF(I799=\"Starting Point\",SUM($Z$8:Z799)*AL799,IF(I799=\"Repayment Period\",Z799*AJ799,0))","v":0},null,"-","-","-","-","-",792,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I800=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I800=\"Zero Point\",I800=\"Disbursement Period\",I800=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J800=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I800=\"Disbursement Period\",'B.3 Profil splácení AWL'!I800=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I799=\"Starting Point\"),SUM($R$8:R800),AB799*($C$13/(12/(J800-J799))))))","v":"-"},"-",{"$f":"IF(AND(J800>=Disbursement_Period/2,J799<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I800=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J800=\"-\",\"-\",IF(AND(J800<=Disbursement_Period,SUM($M$7:M800)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I800=\"Disbursement Period\",I800=\"Starting Point\"),SUM($M$7:M800)>0),AB799*V800*AF800/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J800=\"-\",\"-\",IF(AND(I800=\"Repayment Period\",SUM($M$7:M800)>0),AB799*V800*AF800/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J800-J799=TRUE),\"-\",IF(I800=\"Repayment Period\",(J800-J799),IF(#REF!=TRUE,(J800-J799),(J800-J799)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL800<>\"-\",AL800>0),(#REF!+$W$3)*AL800,0)","v":0},{"$f":"IF(ISERROR(X800*AJ800),\"-\",IF(AND(SUM($M$7:M800)>0,L800<>0),X800*AJ800,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z800=0,Z800=\"-\"),0,IF(I800=\"Repayment Period\",AJ800*Z800,SUM($Z$7:Z800)*AL800))","v":0},null,0,{"$f":"IF(I800=\"Starting Point\",SUM($Z$8:Z800)*AL800,IF(I800=\"Repayment Period\",Z800*AJ800,0))","v":0},null,"-","-","-","-","-",793,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I801=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I801=\"Zero Point\",I801=\"Disbursement Period\",I801=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J801=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I801=\"Disbursement Period\",'B.3 Profil splácení AWL'!I801=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I800=\"Starting Point\"),SUM($R$8:R801),AB800*($C$13/(12/(J801-J800))))))","v":"-"},"-",{"$f":"IF(AND(J801>=Disbursement_Period/2,J800<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I801=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J801=\"-\",\"-\",IF(AND(J801<=Disbursement_Period,SUM($M$7:M801)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I801=\"Disbursement Period\",I801=\"Starting Point\"),SUM($M$7:M801)>0),AB800*V801*AF801/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J801=\"-\",\"-\",IF(AND(I801=\"Repayment Period\",SUM($M$7:M801)>0),AB800*V801*AF801/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J801-J800=TRUE),\"-\",IF(I801=\"Repayment Period\",(J801-J800),IF(#REF!=TRUE,(J801-J800),(J801-J800)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL801<>\"-\",AL801>0),(#REF!+$W$3)*AL801,0)","v":0},{"$f":"IF(ISERROR(X801*AJ801),\"-\",IF(AND(SUM($M$7:M801)>0,L801<>0),X801*AJ801,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z801=0,Z801=\"-\"),0,IF(I801=\"Repayment Period\",AJ801*Z801,SUM($Z$7:Z801)*AL801))","v":0},null,0,{"$f":"IF(I801=\"Starting Point\",SUM($Z$8:Z801)*AL801,IF(I801=\"Repayment Period\",Z801*AJ801,0))","v":0},null,"-","-","-","-","-",794,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I802=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I802=\"Zero Point\",I802=\"Disbursement Period\",I802=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J802=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I802=\"Disbursement Period\",'B.3 Profil splácení AWL'!I802=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I801=\"Starting Point\"),SUM($R$8:R802),AB801*($C$13/(12/(J802-J801))))))","v":"-"},"-",{"$f":"IF(AND(J802>=Disbursement_Period/2,J801<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I802=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J802=\"-\",\"-\",IF(AND(J802<=Disbursement_Period,SUM($M$7:M802)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I802=\"Disbursement Period\",I802=\"Starting Point\"),SUM($M$7:M802)>0),AB801*V802*AF802/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J802=\"-\",\"-\",IF(AND(I802=\"Repayment Period\",SUM($M$7:M802)>0),AB801*V802*AF802/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J802-J801=TRUE),\"-\",IF(I802=\"Repayment Period\",(J802-J801),IF(#REF!=TRUE,(J802-J801),(J802-J801)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL802<>\"-\",AL802>0),(#REF!+$W$3)*AL802,0)","v":0},{"$f":"IF(ISERROR(X802*AJ802),\"-\",IF(AND(SUM($M$7:M802)>0,L802<>0),X802*AJ802,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z802=0,Z802=\"-\"),0,IF(I802=\"Repayment Period\",AJ802*Z802,SUM($Z$7:Z802)*AL802))","v":0},null,0,{"$f":"IF(I802=\"Starting Point\",SUM($Z$8:Z802)*AL802,IF(I802=\"Repayment Period\",Z802*AJ802,0))","v":0},null,"-","-","-","-","-",795,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I803=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I803=\"Zero Point\",I803=\"Disbursement Period\",I803=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J803=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I803=\"Disbursement Period\",'B.3 Profil splácení AWL'!I803=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I802=\"Starting Point\"),SUM($R$8:R803),AB802*($C$13/(12/(J803-J802))))))","v":"-"},"-",{"$f":"IF(AND(J803>=Disbursement_Period/2,J802<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I803=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J803=\"-\",\"-\",IF(AND(J803<=Disbursement_Period,SUM($M$7:M803)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I803=\"Disbursement Period\",I803=\"Starting Point\"),SUM($M$7:M803)>0),AB802*V803*AF803/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J803=\"-\",\"-\",IF(AND(I803=\"Repayment Period\",SUM($M$7:M803)>0),AB802*V803*AF803/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J803-J802=TRUE),\"-\",IF(I803=\"Repayment Period\",(J803-J802),IF(#REF!=TRUE,(J803-J802),(J803-J802)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL803<>\"-\",AL803>0),(#REF!+$W$3)*AL803,0)","v":0},{"$f":"IF(ISERROR(X803*AJ803),\"-\",IF(AND(SUM($M$7:M803)>0,L803<>0),X803*AJ803,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z803=0,Z803=\"-\"),0,IF(I803=\"Repayment Period\",AJ803*Z803,SUM($Z$7:Z803)*AL803))","v":0},null,0,{"$f":"IF(I803=\"Starting Point\",SUM($Z$8:Z803)*AL803,IF(I803=\"Repayment Period\",Z803*AJ803,0))","v":0},null,"-","-","-","-","-",796,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I804=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I804=\"Zero Point\",I804=\"Disbursement Period\",I804=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J804=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I804=\"Disbursement Period\",'B.3 Profil splácení AWL'!I804=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I803=\"Starting Point\"),SUM($R$8:R804),AB803*($C$13/(12/(J804-J803))))))","v":"-"},"-",{"$f":"IF(AND(J804>=Disbursement_Period/2,J803<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I804=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J804=\"-\",\"-\",IF(AND(J804<=Disbursement_Period,SUM($M$7:M804)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I804=\"Disbursement Period\",I804=\"Starting Point\"),SUM($M$7:M804)>0),AB803*V804*AF804/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J804=\"-\",\"-\",IF(AND(I804=\"Repayment Period\",SUM($M$7:M804)>0),AB803*V804*AF804/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J804-J803=TRUE),\"-\",IF(I804=\"Repayment Period\",(J804-J803),IF(#REF!=TRUE,(J804-J803),(J804-J803)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL804<>\"-\",AL804>0),(#REF!+$W$3)*AL804,0)","v":0},{"$f":"IF(ISERROR(X804*AJ804),\"-\",IF(AND(SUM($M$7:M804)>0,L804<>0),X804*AJ804,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z804=0,Z804=\"-\"),0,IF(I804=\"Repayment Period\",AJ804*Z804,SUM($Z$7:Z804)*AL804))","v":0},null,0,{"$f":"IF(I804=\"Starting Point\",SUM($Z$8:Z804)*AL804,IF(I804=\"Repayment Period\",Z804*AJ804,0))","v":0},null,"-","-","-","-","-",797,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I805=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I805=\"Zero Point\",I805=\"Disbursement Period\",I805=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J805=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I805=\"Disbursement Period\",'B.3 Profil splácení AWL'!I805=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I804=\"Starting Point\"),SUM($R$8:R805),AB804*($C$13/(12/(J805-J804))))))","v":"-"},"-",{"$f":"IF(AND(J805>=Disbursement_Period/2,J804<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I805=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J805=\"-\",\"-\",IF(AND(J805<=Disbursement_Period,SUM($M$7:M805)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I805=\"Disbursement Period\",I805=\"Starting Point\"),SUM($M$7:M805)>0),AB804*V805*AF805/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J805=\"-\",\"-\",IF(AND(I805=\"Repayment Period\",SUM($M$7:M805)>0),AB804*V805*AF805/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J805-J804=TRUE),\"-\",IF(I805=\"Repayment Period\",(J805-J804),IF(#REF!=TRUE,(J805-J804),(J805-J804)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL805<>\"-\",AL805>0),(#REF!+$W$3)*AL805,0)","v":0},{"$f":"IF(ISERROR(X805*AJ805),\"-\",IF(AND(SUM($M$7:M805)>0,L805<>0),X805*AJ805,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z805=0,Z805=\"-\"),0,IF(I805=\"Repayment Period\",AJ805*Z805,SUM($Z$7:Z805)*AL805))","v":0},null,0,{"$f":"IF(I805=\"Starting Point\",SUM($Z$8:Z805)*AL805,IF(I805=\"Repayment Period\",Z805*AJ805,0))","v":0},null,"-","-","-","-","-",798,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I806=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I806=\"Zero Point\",I806=\"Disbursement Period\",I806=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J806=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I806=\"Disbursement Period\",'B.3 Profil splácení AWL'!I806=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I805=\"Starting Point\"),SUM($R$8:R806),AB805*($C$13/(12/(J806-J805))))))","v":"-"},"-",{"$f":"IF(AND(J806>=Disbursement_Period/2,J805<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I806=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J806=\"-\",\"-\",IF(AND(J806<=Disbursement_Period,SUM($M$7:M806)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I806=\"Disbursement Period\",I806=\"Starting Point\"),SUM($M$7:M806)>0),AB805*V806*AF806/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J806=\"-\",\"-\",IF(AND(I806=\"Repayment Period\",SUM($M$7:M806)>0),AB805*V806*AF806/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J806-J805=TRUE),\"-\",IF(I806=\"Repayment Period\",(J806-J805),IF(#REF!=TRUE,(J806-J805),(J806-J805)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL806<>\"-\",AL806>0),(#REF!+$W$3)*AL806,0)","v":0},{"$f":"IF(ISERROR(X806*AJ806),\"-\",IF(AND(SUM($M$7:M806)>0,L806<>0),X806*AJ806,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z806=0,Z806=\"-\"),0,IF(I806=\"Repayment Period\",AJ806*Z806,SUM($Z$7:Z806)*AL806))","v":0},null,0,{"$f":"IF(I806=\"Starting Point\",SUM($Z$8:Z806)*AL806,IF(I806=\"Repayment Period\",Z806*AJ806,0))","v":0},null,"-","-","-","-","-",799,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I807=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I807=\"Zero Point\",I807=\"Disbursement Period\",I807=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J807=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I807=\"Disbursement Period\",'B.3 Profil splácení AWL'!I807=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I806=\"Starting Point\"),SUM($R$8:R807),AB806*($C$13/(12/(J807-J806))))))","v":"-"},"-",{"$f":"IF(AND(J807>=Disbursement_Period/2,J806<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I807=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J807=\"-\",\"-\",IF(AND(J807<=Disbursement_Period,SUM($M$7:M807)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I807=\"Disbursement Period\",I807=\"Starting Point\"),SUM($M$7:M807)>0),AB806*V807*AF807/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J807=\"-\",\"-\",IF(AND(I807=\"Repayment Period\",SUM($M$7:M807)>0),AB806*V807*AF807/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J807-J806=TRUE),\"-\",IF(I807=\"Repayment Period\",(J807-J806),IF(#REF!=TRUE,(J807-J806),(J807-J806)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL807<>\"-\",AL807>0),(#REF!+$W$3)*AL807,0)","v":0},{"$f":"IF(ISERROR(X807*AJ807),\"-\",IF(AND(SUM($M$7:M807)>0,L807<>0),X807*AJ807,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z807=0,Z807=\"-\"),0,IF(I807=\"Repayment Period\",AJ807*Z807,SUM($Z$7:Z807)*AL807))","v":0},null,0,{"$f":"IF(I807=\"Starting Point\",SUM($Z$8:Z807)*AL807,IF(I807=\"Repayment Period\",Z807*AJ807,0))","v":0},null,"-","-","-","-","-",800,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I808=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I808=\"Zero Point\",I808=\"Disbursement Period\",I808=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J808=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I808=\"Disbursement Period\",'B.3 Profil splácení AWL'!I808=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I807=\"Starting Point\"),SUM($R$8:R808),AB807*($C$13/(12/(J808-J807))))))","v":"-"},"-",{"$f":"IF(AND(J808>=Disbursement_Period/2,J807<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I808=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J808=\"-\",\"-\",IF(AND(J808<=Disbursement_Period,SUM($M$7:M808)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I808=\"Disbursement Period\",I808=\"Starting Point\"),SUM($M$7:M808)>0),AB807*V808*AF808/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J808=\"-\",\"-\",IF(AND(I808=\"Repayment Period\",SUM($M$7:M808)>0),AB807*V808*AF808/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J808-J807=TRUE),\"-\",IF(I808=\"Repayment Period\",(J808-J807),IF(#REF!=TRUE,(J808-J807),(J808-J807)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL808<>\"-\",AL808>0),(#REF!+$W$3)*AL808,0)","v":0},{"$f":"IF(ISERROR(X808*AJ808),\"-\",IF(AND(SUM($M$7:M808)>0,L808<>0),X808*AJ808,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z808=0,Z808=\"-\"),0,IF(I808=\"Repayment Period\",AJ808*Z808,SUM($Z$7:Z808)*AL808))","v":0},null,0,{"$f":"IF(I808=\"Starting Point\",SUM($Z$8:Z808)*AL808,IF(I808=\"Repayment Period\",Z808*AJ808,0))","v":0},null,"-","-","-","-","-",801,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I809=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I809=\"Zero Point\",I809=\"Disbursement Period\",I809=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J809=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I809=\"Disbursement Period\",'B.3 Profil splácení AWL'!I809=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I808=\"Starting Point\"),SUM($R$8:R809),AB808*($C$13/(12/(J809-J808))))))","v":"-"},"-",{"$f":"IF(AND(J809>=Disbursement_Period/2,J808<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I809=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J809=\"-\",\"-\",IF(AND(J809<=Disbursement_Period,SUM($M$7:M809)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I809=\"Disbursement Period\",I809=\"Starting Point\"),SUM($M$7:M809)>0),AB808*V809*AF809/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J809=\"-\",\"-\",IF(AND(I809=\"Repayment Period\",SUM($M$7:M809)>0),AB808*V809*AF809/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J809-J808=TRUE),\"-\",IF(I809=\"Repayment Period\",(J809-J808),IF(#REF!=TRUE,(J809-J808),(J809-J808)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL809<>\"-\",AL809>0),(#REF!+$W$3)*AL809,0)","v":0},{"$f":"IF(ISERROR(X809*AJ809),\"-\",IF(AND(SUM($M$7:M809)>0,L809<>0),X809*AJ809,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z809=0,Z809=\"-\"),0,IF(I809=\"Repayment Period\",AJ809*Z809,SUM($Z$7:Z809)*AL809))","v":0},null,0,{"$f":"IF(I809=\"Starting Point\",SUM($Z$8:Z809)*AL809,IF(I809=\"Repayment Period\",Z809*AJ809,0))","v":0},null,"-","-","-","-","-",802,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I810=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I810=\"Zero Point\",I810=\"Disbursement Period\",I810=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J810=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I810=\"Disbursement Period\",'B.3 Profil splácení AWL'!I810=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I809=\"Starting Point\"),SUM($R$8:R810),AB809*($C$13/(12/(J810-J809))))))","v":"-"},"-",{"$f":"IF(AND(J810>=Disbursement_Period/2,J809<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I810=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J810=\"-\",\"-\",IF(AND(J810<=Disbursement_Period,SUM($M$7:M810)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I810=\"Disbursement Period\",I810=\"Starting Point\"),SUM($M$7:M810)>0),AB809*V810*AF810/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J810=\"-\",\"-\",IF(AND(I810=\"Repayment Period\",SUM($M$7:M810)>0),AB809*V810*AF810/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J810-J809=TRUE),\"-\",IF(I810=\"Repayment Period\",(J810-J809),IF(#REF!=TRUE,(J810-J809),(J810-J809)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL810<>\"-\",AL810>0),(#REF!+$W$3)*AL810,0)","v":0},{"$f":"IF(ISERROR(X810*AJ810),\"-\",IF(AND(SUM($M$7:M810)>0,L810<>0),X810*AJ810,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z810=0,Z810=\"-\"),0,IF(I810=\"Repayment Period\",AJ810*Z810,SUM($Z$7:Z810)*AL810))","v":0},null,0,{"$f":"IF(I810=\"Starting Point\",SUM($Z$8:Z810)*AL810,IF(I810=\"Repayment Period\",Z810*AJ810,0))","v":0},null,"-","-","-","-","-",803,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I811=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I811=\"Zero Point\",I811=\"Disbursement Period\",I811=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J811=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I811=\"Disbursement Period\",'B.3 Profil splácení AWL'!I811=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I810=\"Starting Point\"),SUM($R$8:R811),AB810*($C$13/(12/(J811-J810))))))","v":"-"},"-",{"$f":"IF(AND(J811>=Disbursement_Period/2,J810<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I811=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J811=\"-\",\"-\",IF(AND(J811<=Disbursement_Period,SUM($M$7:M811)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I811=\"Disbursement Period\",I811=\"Starting Point\"),SUM($M$7:M811)>0),AB810*V811*AF811/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J811=\"-\",\"-\",IF(AND(I811=\"Repayment Period\",SUM($M$7:M811)>0),AB810*V811*AF811/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J811-J810=TRUE),\"-\",IF(I811=\"Repayment Period\",(J811-J810),IF(#REF!=TRUE,(J811-J810),(J811-J810)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL811<>\"-\",AL811>0),(#REF!+$W$3)*AL811,0)","v":0},{"$f":"IF(ISERROR(X811*AJ811),\"-\",IF(AND(SUM($M$7:M811)>0,L811<>0),X811*AJ811,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z811=0,Z811=\"-\"),0,IF(I811=\"Repayment Period\",AJ811*Z811,SUM($Z$7:Z811)*AL811))","v":0},null,0,{"$f":"IF(I811=\"Starting Point\",SUM($Z$8:Z811)*AL811,IF(I811=\"Repayment Period\",Z811*AJ811,0))","v":0},null,"-","-","-","-","-",804,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I812=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I812=\"Zero Point\",I812=\"Disbursement Period\",I812=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J812=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I812=\"Disbursement Period\",'B.3 Profil splácení AWL'!I812=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I811=\"Starting Point\"),SUM($R$8:R812),AB811*($C$13/(12/(J812-J811))))))","v":"-"},"-",{"$f":"IF(AND(J812>=Disbursement_Period/2,J811<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I812=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J812=\"-\",\"-\",IF(AND(J812<=Disbursement_Period,SUM($M$7:M812)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I812=\"Disbursement Period\",I812=\"Starting Point\"),SUM($M$7:M812)>0),AB811*V812*AF812/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J812=\"-\",\"-\",IF(AND(I812=\"Repayment Period\",SUM($M$7:M812)>0),AB811*V812*AF812/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J812-J811=TRUE),\"-\",IF(I812=\"Repayment Period\",(J812-J811),IF(#REF!=TRUE,(J812-J811),(J812-J811)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL812<>\"-\",AL812>0),(#REF!+$W$3)*AL812,0)","v":0},{"$f":"IF(ISERROR(X812*AJ812),\"-\",IF(AND(SUM($M$7:M812)>0,L812<>0),X812*AJ812,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z812=0,Z812=\"-\"),0,IF(I812=\"Repayment Period\",AJ812*Z812,SUM($Z$7:Z812)*AL812))","v":0},null,0,{"$f":"IF(I812=\"Starting Point\",SUM($Z$8:Z812)*AL812,IF(I812=\"Repayment Period\",Z812*AJ812,0))","v":0},null,"-","-","-","-","-",805,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I813=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I813=\"Zero Point\",I813=\"Disbursement Period\",I813=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J813=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I813=\"Disbursement Period\",'B.3 Profil splácení AWL'!I813=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I812=\"Starting Point\"),SUM($R$8:R813),AB812*($C$13/(12/(J813-J812))))))","v":"-"},"-",{"$f":"IF(AND(J813>=Disbursement_Period/2,J812<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I813=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J813=\"-\",\"-\",IF(AND(J813<=Disbursement_Period,SUM($M$7:M813)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I813=\"Disbursement Period\",I813=\"Starting Point\"),SUM($M$7:M813)>0),AB812*V813*AF813/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J813=\"-\",\"-\",IF(AND(I813=\"Repayment Period\",SUM($M$7:M813)>0),AB812*V813*AF813/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J813-J812=TRUE),\"-\",IF(I813=\"Repayment Period\",(J813-J812),IF(#REF!=TRUE,(J813-J812),(J813-J812)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL813<>\"-\",AL813>0),(#REF!+$W$3)*AL813,0)","v":0},{"$f":"IF(ISERROR(X813*AJ813),\"-\",IF(AND(SUM($M$7:M813)>0,L813<>0),X813*AJ813,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z813=0,Z813=\"-\"),0,IF(I813=\"Repayment Period\",AJ813*Z813,SUM($Z$7:Z813)*AL813))","v":0},null,0,{"$f":"IF(I813=\"Starting Point\",SUM($Z$8:Z813)*AL813,IF(I813=\"Repayment Period\",Z813*AJ813,0))","v":0},null,"-","-","-","-","-",806,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I814=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I814=\"Zero Point\",I814=\"Disbursement Period\",I814=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J814=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I814=\"Disbursement Period\",'B.3 Profil splácení AWL'!I814=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I813=\"Starting Point\"),SUM($R$8:R814),AB813*($C$13/(12/(J814-J813))))))","v":"-"},"-",{"$f":"IF(AND(J814>=Disbursement_Period/2,J813<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I814=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J814=\"-\",\"-\",IF(AND(J814<=Disbursement_Period,SUM($M$7:M814)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I814=\"Disbursement Period\",I814=\"Starting Point\"),SUM($M$7:M814)>0),AB813*V814*AF814/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J814=\"-\",\"-\",IF(AND(I814=\"Repayment Period\",SUM($M$7:M814)>0),AB813*V814*AF814/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J814-J813=TRUE),\"-\",IF(I814=\"Repayment Period\",(J814-J813),IF(#REF!=TRUE,(J814-J813),(J814-J813)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL814<>\"-\",AL814>0),(#REF!+$W$3)*AL814,0)","v":0},{"$f":"IF(ISERROR(X814*AJ814),\"-\",IF(AND(SUM($M$7:M814)>0,L814<>0),X814*AJ814,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z814=0,Z814=\"-\"),0,IF(I814=\"Repayment Period\",AJ814*Z814,SUM($Z$7:Z814)*AL814))","v":0},null,0,{"$f":"IF(I814=\"Starting Point\",SUM($Z$8:Z814)*AL814,IF(I814=\"Repayment Period\",Z814*AJ814,0))","v":0},null,"-","-","-","-","-",807,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I815=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I815=\"Zero Point\",I815=\"Disbursement Period\",I815=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J815=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I815=\"Disbursement Period\",'B.3 Profil splácení AWL'!I815=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I814=\"Starting Point\"),SUM($R$8:R815),AB814*($C$13/(12/(J815-J814))))))","v":"-"},"-",{"$f":"IF(AND(J815>=Disbursement_Period/2,J814<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I815=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J815=\"-\",\"-\",IF(AND(J815<=Disbursement_Period,SUM($M$7:M815)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I815=\"Disbursement Period\",I815=\"Starting Point\"),SUM($M$7:M815)>0),AB814*V815*AF815/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J815=\"-\",\"-\",IF(AND(I815=\"Repayment Period\",SUM($M$7:M815)>0),AB814*V815*AF815/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J815-J814=TRUE),\"-\",IF(I815=\"Repayment Period\",(J815-J814),IF(#REF!=TRUE,(J815-J814),(J815-J814)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL815<>\"-\",AL815>0),(#REF!+$W$3)*AL815,0)","v":0},{"$f":"IF(ISERROR(X815*AJ815),\"-\",IF(AND(SUM($M$7:M815)>0,L815<>0),X815*AJ815,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z815=0,Z815=\"-\"),0,IF(I815=\"Repayment Period\",AJ815*Z815,SUM($Z$7:Z815)*AL815))","v":0},null,0,{"$f":"IF(I815=\"Starting Point\",SUM($Z$8:Z815)*AL815,IF(I815=\"Repayment Period\",Z815*AJ815,0))","v":0},null,"-","-","-","-","-",808,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I816=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I816=\"Zero Point\",I816=\"Disbursement Period\",I816=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J816=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I816=\"Disbursement Period\",'B.3 Profil splácení AWL'!I816=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I815=\"Starting Point\"),SUM($R$8:R816),AB815*($C$13/(12/(J816-J815))))))","v":"-"},"-",{"$f":"IF(AND(J816>=Disbursement_Period/2,J815<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I816=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J816=\"-\",\"-\",IF(AND(J816<=Disbursement_Period,SUM($M$7:M816)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I816=\"Disbursement Period\",I816=\"Starting Point\"),SUM($M$7:M816)>0),AB815*V816*AF816/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J816=\"-\",\"-\",IF(AND(I816=\"Repayment Period\",SUM($M$7:M816)>0),AB815*V816*AF816/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J816-J815=TRUE),\"-\",IF(I816=\"Repayment Period\",(J816-J815),IF(#REF!=TRUE,(J816-J815),(J816-J815)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL816<>\"-\",AL816>0),(#REF!+$W$3)*AL816,0)","v":0},{"$f":"IF(ISERROR(X816*AJ816),\"-\",IF(AND(SUM($M$7:M816)>0,L816<>0),X816*AJ816,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z816=0,Z816=\"-\"),0,IF(I816=\"Repayment Period\",AJ816*Z816,SUM($Z$7:Z816)*AL816))","v":0},null,0,{"$f":"IF(I816=\"Starting Point\",SUM($Z$8:Z816)*AL816,IF(I816=\"Repayment Period\",Z816*AJ816,0))","v":0},null,"-","-","-","-","-",809,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I817=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I817=\"Zero Point\",I817=\"Disbursement Period\",I817=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J817=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I817=\"Disbursement Period\",'B.3 Profil splácení AWL'!I817=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I816=\"Starting Point\"),SUM($R$8:R817),AB816*($C$13/(12/(J817-J816))))))","v":"-"},"-",{"$f":"IF(AND(J817>=Disbursement_Period/2,J816<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I817=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J817=\"-\",\"-\",IF(AND(J817<=Disbursement_Period,SUM($M$7:M817)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I817=\"Disbursement Period\",I817=\"Starting Point\"),SUM($M$7:M817)>0),AB816*V817*AF817/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J817=\"-\",\"-\",IF(AND(I817=\"Repayment Period\",SUM($M$7:M817)>0),AB816*V817*AF817/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J817-J816=TRUE),\"-\",IF(I817=\"Repayment Period\",(J817-J816),IF(#REF!=TRUE,(J817-J816),(J817-J816)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL817<>\"-\",AL817>0),(#REF!+$W$3)*AL817,0)","v":0},{"$f":"IF(ISERROR(X817*AJ817),\"-\",IF(AND(SUM($M$7:M817)>0,L817<>0),X817*AJ817,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z817=0,Z817=\"-\"),0,IF(I817=\"Repayment Period\",AJ817*Z817,SUM($Z$7:Z817)*AL817))","v":0},null,0,{"$f":"IF(I817=\"Starting Point\",SUM($Z$8:Z817)*AL817,IF(I817=\"Repayment Period\",Z817*AJ817,0))","v":0},null,"-","-","-","-","-",810,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I818=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I818=\"Zero Point\",I818=\"Disbursement Period\",I818=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J818=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I818=\"Disbursement Period\",'B.3 Profil splácení AWL'!I818=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I817=\"Starting Point\"),SUM($R$8:R818),AB817*($C$13/(12/(J818-J817))))))","v":"-"},"-",{"$f":"IF(AND(J818>=Disbursement_Period/2,J817<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I818=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J818=\"-\",\"-\",IF(AND(J818<=Disbursement_Period,SUM($M$7:M818)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I818=\"Disbursement Period\",I818=\"Starting Point\"),SUM($M$7:M818)>0),AB817*V818*AF818/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J818=\"-\",\"-\",IF(AND(I818=\"Repayment Period\",SUM($M$7:M818)>0),AB817*V818*AF818/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J818-J817=TRUE),\"-\",IF(I818=\"Repayment Period\",(J818-J817),IF(#REF!=TRUE,(J818-J817),(J818-J817)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL818<>\"-\",AL818>0),(#REF!+$W$3)*AL818,0)","v":0},{"$f":"IF(ISERROR(X818*AJ818),\"-\",IF(AND(SUM($M$7:M818)>0,L818<>0),X818*AJ818,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z818=0,Z818=\"-\"),0,IF(I818=\"Repayment Period\",AJ818*Z818,SUM($Z$7:Z818)*AL818))","v":0},null,0,{"$f":"IF(I818=\"Starting Point\",SUM($Z$8:Z818)*AL818,IF(I818=\"Repayment Period\",Z818*AJ818,0))","v":0},null,"-","-","-","-","-",811,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I819=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I819=\"Zero Point\",I819=\"Disbursement Period\",I819=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J819=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I819=\"Disbursement Period\",'B.3 Profil splácení AWL'!I819=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I818=\"Starting Point\"),SUM($R$8:R819),AB818*($C$13/(12/(J819-J818))))))","v":"-"},"-",{"$f":"IF(AND(J819>=Disbursement_Period/2,J818<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I819=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J819=\"-\",\"-\",IF(AND(J819<=Disbursement_Period,SUM($M$7:M819)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I819=\"Disbursement Period\",I819=\"Starting Point\"),SUM($M$7:M819)>0),AB818*V819*AF819/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J819=\"-\",\"-\",IF(AND(I819=\"Repayment Period\",SUM($M$7:M819)>0),AB818*V819*AF819/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J819-J818=TRUE),\"-\",IF(I819=\"Repayment Period\",(J819-J818),IF(#REF!=TRUE,(J819-J818),(J819-J818)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL819<>\"-\",AL819>0),(#REF!+$W$3)*AL819,0)","v":0},{"$f":"IF(ISERROR(X819*AJ819),\"-\",IF(AND(SUM($M$7:M819)>0,L819<>0),X819*AJ819,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z819=0,Z819=\"-\"),0,IF(I819=\"Repayment Period\",AJ819*Z819,SUM($Z$7:Z819)*AL819))","v":0},null,0,{"$f":"IF(I819=\"Starting Point\",SUM($Z$8:Z819)*AL819,IF(I819=\"Repayment Period\",Z819*AJ819,0))","v":0},null,"-","-","-","-","-",812,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I820=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I820=\"Zero Point\",I820=\"Disbursement Period\",I820=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J820=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I820=\"Disbursement Period\",'B.3 Profil splácení AWL'!I820=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I819=\"Starting Point\"),SUM($R$8:R820),AB819*($C$13/(12/(J820-J819))))))","v":"-"},"-",{"$f":"IF(AND(J820>=Disbursement_Period/2,J819<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I820=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J820=\"-\",\"-\",IF(AND(J820<=Disbursement_Period,SUM($M$7:M820)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I820=\"Disbursement Period\",I820=\"Starting Point\"),SUM($M$7:M820)>0),AB819*V820*AF820/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J820=\"-\",\"-\",IF(AND(I820=\"Repayment Period\",SUM($M$7:M820)>0),AB819*V820*AF820/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J820-J819=TRUE),\"-\",IF(I820=\"Repayment Period\",(J820-J819),IF(#REF!=TRUE,(J820-J819),(J820-J819)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL820<>\"-\",AL820>0),(#REF!+$W$3)*AL820,0)","v":0},{"$f":"IF(ISERROR(X820*AJ820),\"-\",IF(AND(SUM($M$7:M820)>0,L820<>0),X820*AJ820,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z820=0,Z820=\"-\"),0,IF(I820=\"Repayment Period\",AJ820*Z820,SUM($Z$7:Z820)*AL820))","v":0},null,0,{"$f":"IF(I820=\"Starting Point\",SUM($Z$8:Z820)*AL820,IF(I820=\"Repayment Period\",Z820*AJ820,0))","v":0},null,"-","-","-","-","-",813,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I821=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I821=\"Zero Point\",I821=\"Disbursement Period\",I821=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J821=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I821=\"Disbursement Period\",'B.3 Profil splácení AWL'!I821=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I820=\"Starting Point\"),SUM($R$8:R821),AB820*($C$13/(12/(J821-J820))))))","v":"-"},"-",{"$f":"IF(AND(J821>=Disbursement_Period/2,J820<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I821=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J821=\"-\",\"-\",IF(AND(J821<=Disbursement_Period,SUM($M$7:M821)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I821=\"Disbursement Period\",I821=\"Starting Point\"),SUM($M$7:M821)>0),AB820*V821*AF821/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J821=\"-\",\"-\",IF(AND(I821=\"Repayment Period\",SUM($M$7:M821)>0),AB820*V821*AF821/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J821-J820=TRUE),\"-\",IF(I821=\"Repayment Period\",(J821-J820),IF(#REF!=TRUE,(J821-J820),(J821-J820)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL821<>\"-\",AL821>0),(#REF!+$W$3)*AL821,0)","v":0},{"$f":"IF(ISERROR(X821*AJ821),\"-\",IF(AND(SUM($M$7:M821)>0,L821<>0),X821*AJ821,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z821=0,Z821=\"-\"),0,IF(I821=\"Repayment Period\",AJ821*Z821,SUM($Z$7:Z821)*AL821))","v":0},null,0,{"$f":"IF(I821=\"Starting Point\",SUM($Z$8:Z821)*AL821,IF(I821=\"Repayment Period\",Z821*AJ821,0))","v":0},null,"-","-","-","-","-",814,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I822=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I822=\"Zero Point\",I822=\"Disbursement Period\",I822=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J822=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I822=\"Disbursement Period\",'B.3 Profil splácení AWL'!I822=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I821=\"Starting Point\"),SUM($R$8:R822),AB821*($C$13/(12/(J822-J821))))))","v":"-"},"-",{"$f":"IF(AND(J822>=Disbursement_Period/2,J821<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I822=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J822=\"-\",\"-\",IF(AND(J822<=Disbursement_Period,SUM($M$7:M822)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I822=\"Disbursement Period\",I822=\"Starting Point\"),SUM($M$7:M822)>0),AB821*V822*AF822/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J822=\"-\",\"-\",IF(AND(I822=\"Repayment Period\",SUM($M$7:M822)>0),AB821*V822*AF822/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J822-J821=TRUE),\"-\",IF(I822=\"Repayment Period\",(J822-J821),IF(#REF!=TRUE,(J822-J821),(J822-J821)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL822<>\"-\",AL822>0),(#REF!+$W$3)*AL822,0)","v":0},{"$f":"IF(ISERROR(X822*AJ822),\"-\",IF(AND(SUM($M$7:M822)>0,L822<>0),X822*AJ822,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z822=0,Z822=\"-\"),0,IF(I822=\"Repayment Period\",AJ822*Z822,SUM($Z$7:Z822)*AL822))","v":0},null,0,{"$f":"IF(I822=\"Starting Point\",SUM($Z$8:Z822)*AL822,IF(I822=\"Repayment Period\",Z822*AJ822,0))","v":0},null,"-","-","-","-","-",815,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I823=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I823=\"Zero Point\",I823=\"Disbursement Period\",I823=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J823=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I823=\"Disbursement Period\",'B.3 Profil splácení AWL'!I823=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I822=\"Starting Point\"),SUM($R$8:R823),AB822*($C$13/(12/(J823-J822))))))","v":"-"},"-",{"$f":"IF(AND(J823>=Disbursement_Period/2,J822<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I823=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J823=\"-\",\"-\",IF(AND(J823<=Disbursement_Period,SUM($M$7:M823)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I823=\"Disbursement Period\",I823=\"Starting Point\"),SUM($M$7:M823)>0),AB822*V823*AF823/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J823=\"-\",\"-\",IF(AND(I823=\"Repayment Period\",SUM($M$7:M823)>0),AB822*V823*AF823/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J823-J822=TRUE),\"-\",IF(I823=\"Repayment Period\",(J823-J822),IF(#REF!=TRUE,(J823-J822),(J823-J822)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL823<>\"-\",AL823>0),(#REF!+$W$3)*AL823,0)","v":0},{"$f":"IF(ISERROR(X823*AJ823),\"-\",IF(AND(SUM($M$7:M823)>0,L823<>0),X823*AJ823,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z823=0,Z823=\"-\"),0,IF(I823=\"Repayment Period\",AJ823*Z823,SUM($Z$7:Z823)*AL823))","v":0},null,0,{"$f":"IF(I823=\"Starting Point\",SUM($Z$8:Z823)*AL823,IF(I823=\"Repayment Period\",Z823*AJ823,0))","v":0},null,"-","-","-","-","-",816,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I824=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I824=\"Zero Point\",I824=\"Disbursement Period\",I824=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J824=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I824=\"Disbursement Period\",'B.3 Profil splácení AWL'!I824=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I823=\"Starting Point\"),SUM($R$8:R824),AB823*($C$13/(12/(J824-J823))))))","v":"-"},"-",{"$f":"IF(AND(J824>=Disbursement_Period/2,J823<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I824=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J824=\"-\",\"-\",IF(AND(J824<=Disbursement_Period,SUM($M$7:M824)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I824=\"Disbursement Period\",I824=\"Starting Point\"),SUM($M$7:M824)>0),AB823*V824*AF824/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J824=\"-\",\"-\",IF(AND(I824=\"Repayment Period\",SUM($M$7:M824)>0),AB823*V824*AF824/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J824-J823=TRUE),\"-\",IF(I824=\"Repayment Period\",(J824-J823),IF(#REF!=TRUE,(J824-J823),(J824-J823)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL824<>\"-\",AL824>0),(#REF!+$W$3)*AL824,0)","v":0},{"$f":"IF(ISERROR(X824*AJ824),\"-\",IF(AND(SUM($M$7:M824)>0,L824<>0),X824*AJ824,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z824=0,Z824=\"-\"),0,IF(I824=\"Repayment Period\",AJ824*Z824,SUM($Z$7:Z824)*AL824))","v":0},null,0,{"$f":"IF(I824=\"Starting Point\",SUM($Z$8:Z824)*AL824,IF(I824=\"Repayment Period\",Z824*AJ824,0))","v":0},null,"-","-","-","-","-",817,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I825=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I825=\"Zero Point\",I825=\"Disbursement Period\",I825=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J825=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I825=\"Disbursement Period\",'B.3 Profil splácení AWL'!I825=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I824=\"Starting Point\"),SUM($R$8:R825),AB824*($C$13/(12/(J825-J824))))))","v":"-"},"-",{"$f":"IF(AND(J825>=Disbursement_Period/2,J824<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I825=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J825=\"-\",\"-\",IF(AND(J825<=Disbursement_Period,SUM($M$7:M825)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I825=\"Disbursement Period\",I825=\"Starting Point\"),SUM($M$7:M825)>0),AB824*V825*AF825/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J825=\"-\",\"-\",IF(AND(I825=\"Repayment Period\",SUM($M$7:M825)>0),AB824*V825*AF825/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J825-J824=TRUE),\"-\",IF(I825=\"Repayment Period\",(J825-J824),IF(#REF!=TRUE,(J825-J824),(J825-J824)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL825<>\"-\",AL825>0),(#REF!+$W$3)*AL825,0)","v":0},{"$f":"IF(ISERROR(X825*AJ825),\"-\",IF(AND(SUM($M$7:M825)>0,L825<>0),X825*AJ825,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z825=0,Z825=\"-\"),0,IF(I825=\"Repayment Period\",AJ825*Z825,SUM($Z$7:Z825)*AL825))","v":0},null,0,{"$f":"IF(I825=\"Starting Point\",SUM($Z$8:Z825)*AL825,IF(I825=\"Repayment Period\",Z825*AJ825,0))","v":0},null,"-","-","-","-","-",818,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I826=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I826=\"Zero Point\",I826=\"Disbursement Period\",I826=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J826=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I826=\"Disbursement Period\",'B.3 Profil splácení AWL'!I826=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I825=\"Starting Point\"),SUM($R$8:R826),AB825*($C$13/(12/(J826-J825))))))","v":"-"},"-",{"$f":"IF(AND(J826>=Disbursement_Period/2,J825<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I826=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J826=\"-\",\"-\",IF(AND(J826<=Disbursement_Period,SUM($M$7:M826)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I826=\"Disbursement Period\",I826=\"Starting Point\"),SUM($M$7:M826)>0),AB825*V826*AF826/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J826=\"-\",\"-\",IF(AND(I826=\"Repayment Period\",SUM($M$7:M826)>0),AB825*V826*AF826/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J826-J825=TRUE),\"-\",IF(I826=\"Repayment Period\",(J826-J825),IF(#REF!=TRUE,(J826-J825),(J826-J825)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL826<>\"-\",AL826>0),(#REF!+$W$3)*AL826,0)","v":0},{"$f":"IF(ISERROR(X826*AJ826),\"-\",IF(AND(SUM($M$7:M826)>0,L826<>0),X826*AJ826,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z826=0,Z826=\"-\"),0,IF(I826=\"Repayment Period\",AJ826*Z826,SUM($Z$7:Z826)*AL826))","v":0},null,0,{"$f":"IF(I826=\"Starting Point\",SUM($Z$8:Z826)*AL826,IF(I826=\"Repayment Period\",Z826*AJ826,0))","v":0},null,"-","-","-","-","-",819,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I827=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I827=\"Zero Point\",I827=\"Disbursement Period\",I827=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J827=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I827=\"Disbursement Period\",'B.3 Profil splácení AWL'!I827=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I826=\"Starting Point\"),SUM($R$8:R827),AB826*($C$13/(12/(J827-J826))))))","v":"-"},"-",{"$f":"IF(AND(J827>=Disbursement_Period/2,J826<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I827=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J827=\"-\",\"-\",IF(AND(J827<=Disbursement_Period,SUM($M$7:M827)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I827=\"Disbursement Period\",I827=\"Starting Point\"),SUM($M$7:M827)>0),AB826*V827*AF827/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J827=\"-\",\"-\",IF(AND(I827=\"Repayment Period\",SUM($M$7:M827)>0),AB826*V827*AF827/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J827-J826=TRUE),\"-\",IF(I827=\"Repayment Period\",(J827-J826),IF(#REF!=TRUE,(J827-J826),(J827-J826)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL827<>\"-\",AL827>0),(#REF!+$W$3)*AL827,0)","v":0},{"$f":"IF(ISERROR(X827*AJ827),\"-\",IF(AND(SUM($M$7:M827)>0,L827<>0),X827*AJ827,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z827=0,Z827=\"-\"),0,IF(I827=\"Repayment Period\",AJ827*Z827,SUM($Z$7:Z827)*AL827))","v":0},null,0,{"$f":"IF(I827=\"Starting Point\",SUM($Z$8:Z827)*AL827,IF(I827=\"Repayment Period\",Z827*AJ827,0))","v":0},null,"-","-","-","-","-",820,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I828=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I828=\"Zero Point\",I828=\"Disbursement Period\",I828=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J828=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I828=\"Disbursement Period\",'B.3 Profil splácení AWL'!I828=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I827=\"Starting Point\"),SUM($R$8:R828),AB827*($C$13/(12/(J828-J827))))))","v":"-"},"-",{"$f":"IF(AND(J828>=Disbursement_Period/2,J827<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I828=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J828=\"-\",\"-\",IF(AND(J828<=Disbursement_Period,SUM($M$7:M828)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I828=\"Disbursement Period\",I828=\"Starting Point\"),SUM($M$7:M828)>0),AB827*V828*AF828/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J828=\"-\",\"-\",IF(AND(I828=\"Repayment Period\",SUM($M$7:M828)>0),AB827*V828*AF828/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J828-J827=TRUE),\"-\",IF(I828=\"Repayment Period\",(J828-J827),IF(#REF!=TRUE,(J828-J827),(J828-J827)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL828<>\"-\",AL828>0),(#REF!+$W$3)*AL828,0)","v":0},{"$f":"IF(ISERROR(X828*AJ828),\"-\",IF(AND(SUM($M$7:M828)>0,L828<>0),X828*AJ828,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z828=0,Z828=\"-\"),0,IF(I828=\"Repayment Period\",AJ828*Z828,SUM($Z$7:Z828)*AL828))","v":0},null,0,{"$f":"IF(I828=\"Starting Point\",SUM($Z$8:Z828)*AL828,IF(I828=\"Repayment Period\",Z828*AJ828,0))","v":0},null,"-","-","-","-","-",821,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I829=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I829=\"Zero Point\",I829=\"Disbursement Period\",I829=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J829=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I829=\"Disbursement Period\",'B.3 Profil splácení AWL'!I829=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I828=\"Starting Point\"),SUM($R$8:R829),AB828*($C$13/(12/(J829-J828))))))","v":"-"},"-",{"$f":"IF(AND(J829>=Disbursement_Period/2,J828<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I829=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J829=\"-\",\"-\",IF(AND(J829<=Disbursement_Period,SUM($M$7:M829)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I829=\"Disbursement Period\",I829=\"Starting Point\"),SUM($M$7:M829)>0),AB828*V829*AF829/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J829=\"-\",\"-\",IF(AND(I829=\"Repayment Period\",SUM($M$7:M829)>0),AB828*V829*AF829/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J829-J828=TRUE),\"-\",IF(I829=\"Repayment Period\",(J829-J828),IF(#REF!=TRUE,(J829-J828),(J829-J828)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL829<>\"-\",AL829>0),(#REF!+$W$3)*AL829,0)","v":0},{"$f":"IF(ISERROR(X829*AJ829),\"-\",IF(AND(SUM($M$7:M829)>0,L829<>0),X829*AJ829,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z829=0,Z829=\"-\"),0,IF(I829=\"Repayment Period\",AJ829*Z829,SUM($Z$7:Z829)*AL829))","v":0},null,0,{"$f":"IF(I829=\"Starting Point\",SUM($Z$8:Z829)*AL829,IF(I829=\"Repayment Period\",Z829*AJ829,0))","v":0},null,"-","-","-","-","-",822,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I830=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I830=\"Zero Point\",I830=\"Disbursement Period\",I830=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J830=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I830=\"Disbursement Period\",'B.3 Profil splácení AWL'!I830=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I829=\"Starting Point\"),SUM($R$8:R830),AB829*($C$13/(12/(J830-J829))))))","v":"-"},"-",{"$f":"IF(AND(J830>=Disbursement_Period/2,J829<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I830=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J830=\"-\",\"-\",IF(AND(J830<=Disbursement_Period,SUM($M$7:M830)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I830=\"Disbursement Period\",I830=\"Starting Point\"),SUM($M$7:M830)>0),AB829*V830*AF830/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J830=\"-\",\"-\",IF(AND(I830=\"Repayment Period\",SUM($M$7:M830)>0),AB829*V830*AF830/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J830-J829=TRUE),\"-\",IF(I830=\"Repayment Period\",(J830-J829),IF(#REF!=TRUE,(J830-J829),(J830-J829)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL830<>\"-\",AL830>0),(#REF!+$W$3)*AL830,0)","v":0},{"$f":"IF(ISERROR(X830*AJ830),\"-\",IF(AND(SUM($M$7:M830)>0,L830<>0),X830*AJ830,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z830=0,Z830=\"-\"),0,IF(I830=\"Repayment Period\",AJ830*Z830,SUM($Z$7:Z830)*AL830))","v":0},null,0,{"$f":"IF(I830=\"Starting Point\",SUM($Z$8:Z830)*AL830,IF(I830=\"Repayment Period\",Z830*AJ830,0))","v":0},null,"-","-","-","-","-",823,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I831=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I831=\"Zero Point\",I831=\"Disbursement Period\",I831=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J831=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I831=\"Disbursement Period\",'B.3 Profil splácení AWL'!I831=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I830=\"Starting Point\"),SUM($R$8:R831),AB830*($C$13/(12/(J831-J830))))))","v":"-"},"-",{"$f":"IF(AND(J831>=Disbursement_Period/2,J830<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I831=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J831=\"-\",\"-\",IF(AND(J831<=Disbursement_Period,SUM($M$7:M831)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I831=\"Disbursement Period\",I831=\"Starting Point\"),SUM($M$7:M831)>0),AB830*V831*AF831/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J831=\"-\",\"-\",IF(AND(I831=\"Repayment Period\",SUM($M$7:M831)>0),AB830*V831*AF831/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J831-J830=TRUE),\"-\",IF(I831=\"Repayment Period\",(J831-J830),IF(#REF!=TRUE,(J831-J830),(J831-J830)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL831<>\"-\",AL831>0),(#REF!+$W$3)*AL831,0)","v":0},{"$f":"IF(ISERROR(X831*AJ831),\"-\",IF(AND(SUM($M$7:M831)>0,L831<>0),X831*AJ831,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z831=0,Z831=\"-\"),0,IF(I831=\"Repayment Period\",AJ831*Z831,SUM($Z$7:Z831)*AL831))","v":0},null,0,{"$f":"IF(I831=\"Starting Point\",SUM($Z$8:Z831)*AL831,IF(I831=\"Repayment Period\",Z831*AJ831,0))","v":0},null,"-","-","-","-","-",824,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I832=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I832=\"Zero Point\",I832=\"Disbursement Period\",I832=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J832=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I832=\"Disbursement Period\",'B.3 Profil splácení AWL'!I832=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I831=\"Starting Point\"),SUM($R$8:R832),AB831*($C$13/(12/(J832-J831))))))","v":"-"},"-",{"$f":"IF(AND(J832>=Disbursement_Period/2,J831<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I832=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J832=\"-\",\"-\",IF(AND(J832<=Disbursement_Period,SUM($M$7:M832)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I832=\"Disbursement Period\",I832=\"Starting Point\"),SUM($M$7:M832)>0),AB831*V832*AF832/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J832=\"-\",\"-\",IF(AND(I832=\"Repayment Period\",SUM($M$7:M832)>0),AB831*V832*AF832/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J832-J831=TRUE),\"-\",IF(I832=\"Repayment Period\",(J832-J831),IF(#REF!=TRUE,(J832-J831),(J832-J831)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL832<>\"-\",AL832>0),(#REF!+$W$3)*AL832,0)","v":0},{"$f":"IF(ISERROR(X832*AJ832),\"-\",IF(AND(SUM($M$7:M832)>0,L832<>0),X832*AJ832,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z832=0,Z832=\"-\"),0,IF(I832=\"Repayment Period\",AJ832*Z832,SUM($Z$7:Z832)*AL832))","v":0},null,0,{"$f":"IF(I832=\"Starting Point\",SUM($Z$8:Z832)*AL832,IF(I832=\"Repayment Period\",Z832*AJ832,0))","v":0},null,"-","-","-","-","-",825,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I833=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I833=\"Zero Point\",I833=\"Disbursement Period\",I833=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J833=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I833=\"Disbursement Period\",'B.3 Profil splácení AWL'!I833=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I832=\"Starting Point\"),SUM($R$8:R833),AB832*($C$13/(12/(J833-J832))))))","v":"-"},"-",{"$f":"IF(AND(J833>=Disbursement_Period/2,J832<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I833=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J833=\"-\",\"-\",IF(AND(J833<=Disbursement_Period,SUM($M$7:M833)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I833=\"Disbursement Period\",I833=\"Starting Point\"),SUM($M$7:M833)>0),AB832*V833*AF833/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J833=\"-\",\"-\",IF(AND(I833=\"Repayment Period\",SUM($M$7:M833)>0),AB832*V833*AF833/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J833-J832=TRUE),\"-\",IF(I833=\"Repayment Period\",(J833-J832),IF(#REF!=TRUE,(J833-J832),(J833-J832)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL833<>\"-\",AL833>0),(#REF!+$W$3)*AL833,0)","v":0},{"$f":"IF(ISERROR(X833*AJ833),\"-\",IF(AND(SUM($M$7:M833)>0,L833<>0),X833*AJ833,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z833=0,Z833=\"-\"),0,IF(I833=\"Repayment Period\",AJ833*Z833,SUM($Z$7:Z833)*AL833))","v":0},null,0,{"$f":"IF(I833=\"Starting Point\",SUM($Z$8:Z833)*AL833,IF(I833=\"Repayment Period\",Z833*AJ833,0))","v":0},null,"-","-","-","-","-",826,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I834=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I834=\"Zero Point\",I834=\"Disbursement Period\",I834=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J834=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I834=\"Disbursement Period\",'B.3 Profil splácení AWL'!I834=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I833=\"Starting Point\"),SUM($R$8:R834),AB833*($C$13/(12/(J834-J833))))))","v":"-"},"-",{"$f":"IF(AND(J834>=Disbursement_Period/2,J833<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I834=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J834=\"-\",\"-\",IF(AND(J834<=Disbursement_Period,SUM($M$7:M834)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I834=\"Disbursement Period\",I834=\"Starting Point\"),SUM($M$7:M834)>0),AB833*V834*AF834/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J834=\"-\",\"-\",IF(AND(I834=\"Repayment Period\",SUM($M$7:M834)>0),AB833*V834*AF834/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J834-J833=TRUE),\"-\",IF(I834=\"Repayment Period\",(J834-J833),IF(#REF!=TRUE,(J834-J833),(J834-J833)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL834<>\"-\",AL834>0),(#REF!+$W$3)*AL834,0)","v":0},{"$f":"IF(ISERROR(X834*AJ834),\"-\",IF(AND(SUM($M$7:M834)>0,L834<>0),X834*AJ834,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z834=0,Z834=\"-\"),0,IF(I834=\"Repayment Period\",AJ834*Z834,SUM($Z$7:Z834)*AL834))","v":0},null,0,{"$f":"IF(I834=\"Starting Point\",SUM($Z$8:Z834)*AL834,IF(I834=\"Repayment Period\",Z834*AJ834,0))","v":0},null,"-","-","-","-","-",827,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I835=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I835=\"Zero Point\",I835=\"Disbursement Period\",I835=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J835=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I835=\"Disbursement Period\",'B.3 Profil splácení AWL'!I835=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I834=\"Starting Point\"),SUM($R$8:R835),AB834*($C$13/(12/(J835-J834))))))","v":"-"},"-",{"$f":"IF(AND(J835>=Disbursement_Period/2,J834<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I835=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J835=\"-\",\"-\",IF(AND(J835<=Disbursement_Period,SUM($M$7:M835)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I835=\"Disbursement Period\",I835=\"Starting Point\"),SUM($M$7:M835)>0),AB834*V835*AF835/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J835=\"-\",\"-\",IF(AND(I835=\"Repayment Period\",SUM($M$7:M835)>0),AB834*V835*AF835/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J835-J834=TRUE),\"-\",IF(I835=\"Repayment Period\",(J835-J834),IF(#REF!=TRUE,(J835-J834),(J835-J834)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL835<>\"-\",AL835>0),(#REF!+$W$3)*AL835,0)","v":0},{"$f":"IF(ISERROR(X835*AJ835),\"-\",IF(AND(SUM($M$7:M835)>0,L835<>0),X835*AJ835,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z835=0,Z835=\"-\"),0,IF(I835=\"Repayment Period\",AJ835*Z835,SUM($Z$7:Z835)*AL835))","v":0},null,0,{"$f":"IF(I835=\"Starting Point\",SUM($Z$8:Z835)*AL835,IF(I835=\"Repayment Period\",Z835*AJ835,0))","v":0},null,"-","-","-","-","-",828,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I836=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I836=\"Zero Point\",I836=\"Disbursement Period\",I836=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J836=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I836=\"Disbursement Period\",'B.3 Profil splácení AWL'!I836=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I835=\"Starting Point\"),SUM($R$8:R836),AB835*($C$13/(12/(J836-J835))))))","v":"-"},"-",{"$f":"IF(AND(J836>=Disbursement_Period/2,J835<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I836=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J836=\"-\",\"-\",IF(AND(J836<=Disbursement_Period,SUM($M$7:M836)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I836=\"Disbursement Period\",I836=\"Starting Point\"),SUM($M$7:M836)>0),AB835*V836*AF836/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J836=\"-\",\"-\",IF(AND(I836=\"Repayment Period\",SUM($M$7:M836)>0),AB835*V836*AF836/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J836-J835=TRUE),\"-\",IF(I836=\"Repayment Period\",(J836-J835),IF(#REF!=TRUE,(J836-J835),(J836-J835)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL836<>\"-\",AL836>0),(#REF!+$W$3)*AL836,0)","v":0},{"$f":"IF(ISERROR(X836*AJ836),\"-\",IF(AND(SUM($M$7:M836)>0,L836<>0),X836*AJ836,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z836=0,Z836=\"-\"),0,IF(I836=\"Repayment Period\",AJ836*Z836,SUM($Z$7:Z836)*AL836))","v":0},null,0,{"$f":"IF(I836=\"Starting Point\",SUM($Z$8:Z836)*AL836,IF(I836=\"Repayment Period\",Z836*AJ836,0))","v":0},null,"-","-","-","-","-",829,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I837=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I837=\"Zero Point\",I837=\"Disbursement Period\",I837=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J837=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I837=\"Disbursement Period\",'B.3 Profil splácení AWL'!I837=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I836=\"Starting Point\"),SUM($R$8:R837),AB836*($C$13/(12/(J837-J836))))))","v":"-"},"-",{"$f":"IF(AND(J837>=Disbursement_Period/2,J836<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I837=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J837=\"-\",\"-\",IF(AND(J837<=Disbursement_Period,SUM($M$7:M837)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I837=\"Disbursement Period\",I837=\"Starting Point\"),SUM($M$7:M837)>0),AB836*V837*AF837/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J837=\"-\",\"-\",IF(AND(I837=\"Repayment Period\",SUM($M$7:M837)>0),AB836*V837*AF837/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J837-J836=TRUE),\"-\",IF(I837=\"Repayment Period\",(J837-J836),IF(#REF!=TRUE,(J837-J836),(J837-J836)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL837<>\"-\",AL837>0),(#REF!+$W$3)*AL837,0)","v":0},{"$f":"IF(ISERROR(X837*AJ837),\"-\",IF(AND(SUM($M$7:M837)>0,L837<>0),X837*AJ837,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z837=0,Z837=\"-\"),0,IF(I837=\"Repayment Period\",AJ837*Z837,SUM($Z$7:Z837)*AL837))","v":0},null,0,{"$f":"IF(I837=\"Starting Point\",SUM($Z$8:Z837)*AL837,IF(I837=\"Repayment Period\",Z837*AJ837,0))","v":0},null,"-","-","-","-","-",830,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I838=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I838=\"Zero Point\",I838=\"Disbursement Period\",I838=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J838=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I838=\"Disbursement Period\",'B.3 Profil splácení AWL'!I838=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I837=\"Starting Point\"),SUM($R$8:R838),AB837*($C$13/(12/(J838-J837))))))","v":"-"},"-",{"$f":"IF(AND(J838>=Disbursement_Period/2,J837<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I838=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J838=\"-\",\"-\",IF(AND(J838<=Disbursement_Period,SUM($M$7:M838)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I838=\"Disbursement Period\",I838=\"Starting Point\"),SUM($M$7:M838)>0),AB837*V838*AF838/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J838=\"-\",\"-\",IF(AND(I838=\"Repayment Period\",SUM($M$7:M838)>0),AB837*V838*AF838/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J838-J837=TRUE),\"-\",IF(I838=\"Repayment Period\",(J838-J837),IF(#REF!=TRUE,(J838-J837),(J838-J837)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL838<>\"-\",AL838>0),(#REF!+$W$3)*AL838,0)","v":0},{"$f":"IF(ISERROR(X838*AJ838),\"-\",IF(AND(SUM($M$7:M838)>0,L838<>0),X838*AJ838,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z838=0,Z838=\"-\"),0,IF(I838=\"Repayment Period\",AJ838*Z838,SUM($Z$7:Z838)*AL838))","v":0},null,0,{"$f":"IF(I838=\"Starting Point\",SUM($Z$8:Z838)*AL838,IF(I838=\"Repayment Period\",Z838*AJ838,0))","v":0},null,"-","-","-","-","-",831,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I839=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I839=\"Zero Point\",I839=\"Disbursement Period\",I839=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L839>0,L839<>\"-\"),PPMT(($C$13)/(12/AF839),L839,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J839=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I839=\"Disbursement Period\",'B.3 Profil splácení AWL'!I839=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I838=\"Starting Point\"),SUM($R$8:R839),AB838*($C$13/(12/(J839-J838))))))","v":"-"},"-",{"$f":"IF(AND(J839>=Disbursement_Period/2,J838<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I839=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J839=\"-\",\"-\",IF(AND(J839<=Disbursement_Period,SUM($M$7:M839)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I839=\"Disbursement Period\",I839=\"Starting Point\"),SUM($M$7:M839)>0),AB838*V839*AF839/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J839=\"-\",\"-\",IF(AND(I839=\"Repayment Period\",SUM($M$7:M839)>0),AB838*V839*AF839/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M839+AA839),AA839,-M839+T839+W839+X839)","v":0},{"$f":"IF(OR(J839=0,J839=\"-\"),0,AD838+(Q839*(J839-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J839-J838=TRUE),\"-\",IF(I839=\"Repayment Period\",(J839-J838),IF(#REF!=TRUE,(J839-J838),(J839-J838)/2)))","v":"-"},{"$f":"IF(ISERROR(AB838*AF839=TRUE),\"-\",AB838*AF839)","v":"-"},null,null,"-",{"$f":"IF(OR(L839=0,L839=\"-\",ISERROR($AB838*$AJ839=TRUE)),\"-\",$AB838*$AJ839)","v":"-"},{"$f":"IF(I839=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL839<>\"-\",AL839>0),(#REF!+$W$3)*AL839,0)","v":0},{"$f":"IF(ISERROR(X839*AJ839),\"-\",IF(AND(SUM($M$7:M839)>0,L839<>0),X839*AJ839,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z839=0,Z839=\"-\"),0,IF(I839=\"Repayment Period\",AJ839*Z839,SUM($Z$7:Z839)*AL839))","v":0},null,{"$f":"IF(I839<>\"Repayment Period\",AL839,AJ839)","v":0},{"$f":"IF(I839=\"Starting Point\",SUM($Z$8:Z839)*AL839,IF(I839=\"Repayment Period\",Z839*AJ839,0))","v":0},null,{"$f":"AJ839","v":"-"},{"$f":"IF(ISERROR(AU839*M839)=TRUE,\"-\",AU839*M839)","v":"-"},{"$f":"IF(ISERROR(AU839*Q839)=TRUE,\"-\",AU839*Q839)","v":"-"},{"$f":"IF(ISERROR(AU839*S839)=TRUE,\"-\",AU839*S839)","v":"-"},{"$f":"IF(ISERROR(AU839*AA839)=TRUE,\"-\",AU839*AA839)","v":"-"},832,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J840=Disbursement_Period,\"Starting Point\",IF(J840<Disbursement_Period,\"Disbursement Period\",IF(AND(J840>Disbursement_Period,J840<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J839<>\"-\",$C$8=\"Non-Standard\"),IF(J839+1<Disbursement_Period,J839+1,IF(AND(J839+$E$8>=Disbursement_Period,J839<$C$9+Disbursement_Period),VLOOKUP(L840,$AZ$7:$BA$1006,2),\"-\")),IF(J839<>\"-\",IF(J839+1<Disbursement_Period,J839+1,IF(AND(J839+1>=Disbursement_Period,J839<($C$9+$C$10)),Disbursement_Period+$E$8*(L840),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J839=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J839+$G$10<$BA$8,J839+$G$10>$C$9+$C$10),0,IF(AND(J839+$G$10>=$BA$8,J839+$G$10<=$C$9+$C$10),IF(MATCH(J839+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J839+$G$10,$BA$8:$BA$1003,1)>1,L839+1,0)),0)),IF(OR(J839+$G$10<$C$10+$G$10,J839+$G$10>$C$9+$C$10),0,IF(L839=\"-\",1,L839+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I840=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I840=\"Zero Point\",I840=\"Disbursement Period\",I840=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M840+N839),\"\",M840+N839)","v":""},"-",{"$f":"IF(O840<>\"-\",P839+(O840*(J840-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L840<>\"-\",J840>Disbursement_Period,J840<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J840>Disbursement_Period,J840<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J840,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J840>Disbursement_Period,J840<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF840),L840,$E$13,$C$7*-1),IF(J840<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB839*($C$13/(12/(J840-J839)))),\"-\",AB839*($C$13/(12/(J840-J839))))","v":"-"},{"$f":"IF(J840=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I840=\"Disbursement Period\",'B.3 Profil splácení AWL'!I840=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I839=\"Starting Point\"),SUM($R$8:R840),AB839*($C$13/(12/(J840-J839))))))","v":"-"},{"$f":"IF(J840=\"-\",\"-\",Q840+S840)","v":"-"},{"$f":"IF(AND(J840>=Disbursement_Period/2,J839<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I840=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J840=\"-\",\"-\",IF(AND(J840<=Disbursement_Period,SUM($M$7:M840)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I840=\"Disbursement Period\",I840=\"Starting Point\"),SUM($M$7:M840)>0),AB839*V840*AF840/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J840=\"-\",\"-\",IF(AND(I840=\"Repayment Period\",SUM($M$7:M840)>0),AB839*V840*AF840/12,0))","v":"-"},{"$f":"IF(J840=\"-\",\"\",U840+W840+X840)","v":""},{"$f":"IF(J840=\"-\",\"-\",IF(T840=0,0,AB839*$C$22*AF840/12))","v":"-"},0,{"$f":"IF(J840=\"-\",\"-\",IF(ISERROR(AB839+M840-Q840)<>TRUE,AB839+M840-Q840,IF(ISERROR(AB839+M840)<>TRUE,AB839+M840,AB839-Q840)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J840-J839=TRUE),\"-\",IF(I840=\"Repayment Period\",(J840-J839),IF(#REF!=TRUE,(J840-J839),(J840-J839)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J840/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J840/12))","v":"-"},"-",0,{"$f":"IF(AND(AL840<>\"-\",AL840>0),(#REF!+$W$3)*AL840,0)","v":0},{"$f":"IF(ISERROR(X840*AJ840),\"-\",IF(AND(SUM($M$7:M840)>0,L840<>0),X840*AJ840,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z840=0,Z840=\"-\"),0,IF(I840=\"Repayment Period\",AJ840*Z840,SUM($Z$7:Z840)*AL840))","v":0},null,0,{"$f":"IF(I840=\"Starting Point\",SUM($Z$8:Z840)*AL840,IF(I840=\"Repayment Period\",Z840*AJ840,0))","v":0},null,"-","-","-","-","-",833,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA840<>\"-\",\"← Input!\",IF(AND(BA840=\"-\",OR(BC840<>\"\",BC840<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J841=\"-\",\"-\",MONATSENDE($K$7,J841))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I841=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I841=\"Zero Point\",I841=\"Disbursement Period\",I841=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J841=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I841=\"Disbursement Period\",'B.3 Profil splácení AWL'!I841=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I840=\"Starting Point\"),SUM($R$8:R841),AB840*($C$13/(12/(J841-J840))))))","v":"-"},"-",{"$f":"IF(AND(J841>=Disbursement_Period/2,J840<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I841=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J841=\"-\",\"-\",IF(AND(J841<=Disbursement_Period,SUM($M$7:M841)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I841=\"Disbursement Period\",I841=\"Starting Point\"),SUM($M$7:M841)>0),AB840*V841*AF841/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J841=\"-\",\"-\",IF(AND(I841=\"Repayment Period\",SUM($M$7:M841)>0),AB840*V841*AF841/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q841+S841+Y841)=TRUE,0,Q841+S841+Z841)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J841-J840=TRUE),\"-\",IF(I841=\"Repayment Period\",(J841-J840),IF(#REF!=TRUE,(J841-J840),(J841-J840)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL841<>\"-\",AL841>0),(#REF!+$W$3)*AL841,0)","v":0},{"$f":"IF(ISERROR(X841*AJ841),\"-\",IF(AND(SUM($M$7:M841)>0,L841<>0),X841*AJ841,\"-\"))","v":"-"},{"$f":"SUM(AM841:AN841)","v":0},{"$f":"IF(OR(Z841=0,Z841=\"-\"),0,IF(I841=\"Repayment Period\",AJ841*Z841,SUM($Z$7:Z841)*AL841))","v":0},null,0,{"$f":"IF(I841=\"Starting Point\",SUM($Z$8:Z841)*AL841,IF(I841=\"Repayment Period\",Z841*AJ841,0))","v":0},null,"-","-","-","-","-",834,{"$f":"IF(OR(BA840=\"-\",BA840>=$C$9+$C$10),\"-\",IF(AND(BA840<$C$9+$C$10,BA840+$G$10>$C$9+$C$10),$C$9+$C$10,BA840+$G$10))","v":"-"},null,{"$f":"IF(BB841=\"-\",\"-\",BB841/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I842=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I842=\"Zero Point\",I842=\"Disbursement Period\",I842=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J842=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I842=\"Disbursement Period\",'B.3 Profil splácení AWL'!I842=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I841=\"Starting Point\"),SUM($R$8:R842),AB841*($C$13/(12/(J842-J841))))))","v":"-"},"-",{"$f":"IF(AND(J842>=Disbursement_Period/2,J841<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I842=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J842=\"-\",\"-\",IF(AND(J842<=Disbursement_Period,SUM($M$7:M842)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I842=\"Disbursement Period\",I842=\"Starting Point\"),SUM($M$7:M842)>0),AB841*V842*AF842/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J842=\"-\",\"-\",IF(AND(I842=\"Repayment Period\",SUM($M$7:M842)>0),AB841*V842*AF842/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J842-J841=TRUE),\"-\",IF(I842=\"Repayment Period\",(J842-J841),IF(#REF!=TRUE,(J842-J841),(J842-J841)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL842<>\"-\",AL842>0),(#REF!+$W$3)*AL842,0)","v":0},{"$f":"IF(ISERROR(X842*AJ842),\"-\",IF(AND(SUM($M$7:M842)>0,L842<>0),X842*AJ842,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z842=0,Z842=\"-\"),0,IF(I842=\"Repayment Period\",AJ842*Z842,SUM($Z$7:Z842)*AL842))","v":0},null,0,{"$f":"IF(I842=\"Starting Point\",SUM($Z$8:Z842)*AL842,IF(I842=\"Repayment Period\",Z842*AJ842,0))","v":0},null,"-","-","-","-","-",835,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I843=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I843=\"Zero Point\",I843=\"Disbursement Period\",I843=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J843=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I843=\"Disbursement Period\",'B.3 Profil splácení AWL'!I843=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I842=\"Starting Point\"),SUM($R$8:R843),AB842*($C$13/(12/(J843-J842))))))","v":"-"},"-",{"$f":"IF(AND(J843>=Disbursement_Period/2,J842<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I843=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J843=\"-\",\"-\",IF(AND(J843<=Disbursement_Period,SUM($M$7:M843)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I843=\"Disbursement Period\",I843=\"Starting Point\"),SUM($M$7:M843)>0),AB842*V843*AF843/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J843=\"-\",\"-\",IF(AND(I843=\"Repayment Period\",SUM($M$7:M843)>0),AB842*V843*AF843/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J843-J842=TRUE),\"-\",IF(I843=\"Repayment Period\",(J843-J842),IF(#REF!=TRUE,(J843-J842),(J843-J842)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL843<>\"-\",AL843>0),(#REF!+$W$3)*AL843,0)","v":0},{"$f":"IF(ISERROR(X843*AJ843),\"-\",IF(AND(SUM($M$7:M843)>0,L843<>0),X843*AJ843,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z843=0,Z843=\"-\"),0,IF(I843=\"Repayment Period\",AJ843*Z843,SUM($Z$7:Z843)*AL843))","v":0},null,0,{"$f":"IF(I843=\"Starting Point\",SUM($Z$8:Z843)*AL843,IF(I843=\"Repayment Period\",Z843*AJ843,0))","v":0},null,"-","-","-","-","-",836,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I844=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I844=\"Zero Point\",I844=\"Disbursement Period\",I844=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J844=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I844=\"Disbursement Period\",'B.3 Profil splácení AWL'!I844=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I843=\"Starting Point\"),SUM($R$8:R844),AB843*($C$13/(12/(J844-J843))))))","v":"-"},"-",{"$f":"IF(AND(J844>=Disbursement_Period/2,J843<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I844=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J844=\"-\",\"-\",IF(AND(J844<=Disbursement_Period,SUM($M$7:M844)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I844=\"Disbursement Period\",I844=\"Starting Point\"),SUM($M$7:M844)>0),AB843*V844*AF844/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J844=\"-\",\"-\",IF(AND(I844=\"Repayment Period\",SUM($M$7:M844)>0),AB843*V844*AF844/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J844-J843=TRUE),\"-\",IF(I844=\"Repayment Period\",(J844-J843),IF(#REF!=TRUE,(J844-J843),(J844-J843)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL844<>\"-\",AL844>0),(#REF!+$W$3)*AL844,0)","v":0},{"$f":"IF(ISERROR(X844*AJ844),\"-\",IF(AND(SUM($M$7:M844)>0,L844<>0),X844*AJ844,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z844=0,Z844=\"-\"),0,IF(I844=\"Repayment Period\",AJ844*Z844,SUM($Z$7:Z844)*AL844))","v":0},null,0,{"$f":"IF(I844=\"Starting Point\",SUM($Z$8:Z844)*AL844,IF(I844=\"Repayment Period\",Z844*AJ844,0))","v":0},null,"-","-","-","-","-",837,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I845=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I845=\"Zero Point\",I845=\"Disbursement Period\",I845=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J845=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I845=\"Disbursement Period\",'B.3 Profil splácení AWL'!I845=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I844=\"Starting Point\"),SUM($R$8:R845),AB844*($C$13/(12/(J845-J844))))))","v":"-"},"-",{"$f":"IF(AND(J845>=Disbursement_Period/2,J844<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I845=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J845=\"-\",\"-\",IF(AND(J845<=Disbursement_Period,SUM($M$7:M845)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I845=\"Disbursement Period\",I845=\"Starting Point\"),SUM($M$7:M845)>0),AB844*V845*AF845/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J845=\"-\",\"-\",IF(AND(I845=\"Repayment Period\",SUM($M$7:M845)>0),AB844*V845*AF845/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J845-J844=TRUE),\"-\",IF(I845=\"Repayment Period\",(J845-J844),IF(#REF!=TRUE,(J845-J844),(J845-J844)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL845<>\"-\",AL845>0),(#REF!+$W$3)*AL845,0)","v":0},{"$f":"IF(ISERROR(X845*AJ845),\"-\",IF(AND(SUM($M$7:M845)>0,L845<>0),X845*AJ845,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z845=0,Z845=\"-\"),0,IF(I845=\"Repayment Period\",AJ845*Z845,SUM($Z$7:Z845)*AL845))","v":0},null,0,{"$f":"IF(I845=\"Starting Point\",SUM($Z$8:Z845)*AL845,IF(I845=\"Repayment Period\",Z845*AJ845,0))","v":0},null,"-","-","-","-","-",838,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I846=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I846=\"Zero Point\",I846=\"Disbursement Period\",I846=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J846=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I846=\"Disbursement Period\",'B.3 Profil splácení AWL'!I846=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I845=\"Starting Point\"),SUM($R$8:R846),AB845*($C$13/(12/(J846-J845))))))","v":"-"},"-",{"$f":"IF(AND(J846>=Disbursement_Period/2,J845<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I846=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J846=\"-\",\"-\",IF(AND(J846<=Disbursement_Period,SUM($M$7:M846)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I846=\"Disbursement Period\",I846=\"Starting Point\"),SUM($M$7:M846)>0),AB845*V846*AF846/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J846=\"-\",\"-\",IF(AND(I846=\"Repayment Period\",SUM($M$7:M846)>0),AB845*V846*AF846/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J846-J845=TRUE),\"-\",IF(I846=\"Repayment Period\",(J846-J845),IF(#REF!=TRUE,(J846-J845),(J846-J845)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL846<>\"-\",AL846>0),(#REF!+$W$3)*AL846,0)","v":0},{"$f":"IF(ISERROR(X846*AJ846),\"-\",IF(AND(SUM($M$7:M846)>0,L846<>0),X846*AJ846,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z846=0,Z846=\"-\"),0,IF(I846=\"Repayment Period\",AJ846*Z846,SUM($Z$7:Z846)*AL846))","v":0},null,0,{"$f":"IF(I846=\"Starting Point\",SUM($Z$8:Z846)*AL846,IF(I846=\"Repayment Period\",Z846*AJ846,0))","v":0},null,"-","-","-","-","-",839,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I847=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I847=\"Zero Point\",I847=\"Disbursement Period\",I847=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J847=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I847=\"Disbursement Period\",'B.3 Profil splácení AWL'!I847=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I846=\"Starting Point\"),SUM($R$8:R847),AB846*($C$13/(12/(J847-J846))))))","v":"-"},"-",{"$f":"IF(AND(J847>=Disbursement_Period/2,J846<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I847=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J847=\"-\",\"-\",IF(AND(J847<=Disbursement_Period,SUM($M$7:M847)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I847=\"Disbursement Period\",I847=\"Starting Point\"),SUM($M$7:M847)>0),AB846*V847*AF847/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J847=\"-\",\"-\",IF(AND(I847=\"Repayment Period\",SUM($M$7:M847)>0),AB846*V847*AF847/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J847-J846=TRUE),\"-\",IF(I847=\"Repayment Period\",(J847-J846),IF(#REF!=TRUE,(J847-J846),(J847-J846)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL847<>\"-\",AL847>0),(#REF!+$W$3)*AL847,0)","v":0},{"$f":"IF(ISERROR(X847*AJ847),\"-\",IF(AND(SUM($M$7:M847)>0,L847<>0),X847*AJ847,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z847=0,Z847=\"-\"),0,IF(I847=\"Repayment Period\",AJ847*Z847,SUM($Z$7:Z847)*AL847))","v":0},null,0,{"$f":"IF(I847=\"Starting Point\",SUM($Z$8:Z847)*AL847,IF(I847=\"Repayment Period\",Z847*AJ847,0))","v":0},null,"-","-","-","-","-",840,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I848=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I848=\"Zero Point\",I848=\"Disbursement Period\",I848=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J848=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I848=\"Disbursement Period\",'B.3 Profil splácení AWL'!I848=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I847=\"Starting Point\"),SUM($R$8:R848),AB847*($C$13/(12/(J848-J847))))))","v":"-"},"-",{"$f":"IF(AND(J848>=Disbursement_Period/2,J847<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I848=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J848=\"-\",\"-\",IF(AND(J848<=Disbursement_Period,SUM($M$7:M848)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I848=\"Disbursement Period\",I848=\"Starting Point\"),SUM($M$7:M848)>0),AB847*V848*AF848/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J848=\"-\",\"-\",IF(AND(I848=\"Repayment Period\",SUM($M$7:M848)>0),AB847*V848*AF848/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J848-J847=TRUE),\"-\",IF(I848=\"Repayment Period\",(J848-J847),IF(#REF!=TRUE,(J848-J847),(J848-J847)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL848<>\"-\",AL848>0),(#REF!+$W$3)*AL848,0)","v":0},{"$f":"IF(ISERROR(X848*AJ848),\"-\",IF(AND(SUM($M$7:M848)>0,L848<>0),X848*AJ848,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z848=0,Z848=\"-\"),0,IF(I848=\"Repayment Period\",AJ848*Z848,SUM($Z$7:Z848)*AL848))","v":0},null,0,{"$f":"IF(I848=\"Starting Point\",SUM($Z$8:Z848)*AL848,IF(I848=\"Repayment Period\",Z848*AJ848,0))","v":0},null,"-","-","-","-","-",841,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I849=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I849=\"Zero Point\",I849=\"Disbursement Period\",I849=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J849=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I849=\"Disbursement Period\",'B.3 Profil splácení AWL'!I849=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I848=\"Starting Point\"),SUM($R$8:R849),AB848*($C$13/(12/(J849-J848))))))","v":"-"},"-",{"$f":"IF(AND(J849>=Disbursement_Period/2,J848<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I849=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J849=\"-\",\"-\",IF(AND(J849<=Disbursement_Period,SUM($M$7:M849)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I849=\"Disbursement Period\",I849=\"Starting Point\"),SUM($M$7:M849)>0),AB848*V849*AF849/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J849=\"-\",\"-\",IF(AND(I849=\"Repayment Period\",SUM($M$7:M849)>0),AB848*V849*AF849/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J849-J848=TRUE),\"-\",IF(I849=\"Repayment Period\",(J849-J848),IF(#REF!=TRUE,(J849-J848),(J849-J848)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL849<>\"-\",AL849>0),(#REF!+$W$3)*AL849,0)","v":0},{"$f":"IF(ISERROR(X849*AJ849),\"-\",IF(AND(SUM($M$7:M849)>0,L849<>0),X849*AJ849,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z849=0,Z849=\"-\"),0,IF(I849=\"Repayment Period\",AJ849*Z849,SUM($Z$7:Z849)*AL849))","v":0},null,0,{"$f":"IF(I849=\"Starting Point\",SUM($Z$8:Z849)*AL849,IF(I849=\"Repayment Period\",Z849*AJ849,0))","v":0},null,"-","-","-","-","-",842,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I850=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I850=\"Zero Point\",I850=\"Disbursement Period\",I850=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J850=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I850=\"Disbursement Period\",'B.3 Profil splácení AWL'!I850=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I849=\"Starting Point\"),SUM($R$8:R850),AB849*($C$13/(12/(J850-J849))))))","v":"-"},"-",{"$f":"IF(AND(J850>=Disbursement_Period/2,J849<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I850=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J850=\"-\",\"-\",IF(AND(J850<=Disbursement_Period,SUM($M$7:M850)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I850=\"Disbursement Period\",I850=\"Starting Point\"),SUM($M$7:M850)>0),AB849*V850*AF850/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J850=\"-\",\"-\",IF(AND(I850=\"Repayment Period\",SUM($M$7:M850)>0),AB849*V850*AF850/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J850-J849=TRUE),\"-\",IF(I850=\"Repayment Period\",(J850-J849),IF(#REF!=TRUE,(J850-J849),(J850-J849)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL850<>\"-\",AL850>0),(#REF!+$W$3)*AL850,0)","v":0},{"$f":"IF(ISERROR(X850*AJ850),\"-\",IF(AND(SUM($M$7:M850)>0,L850<>0),X850*AJ850,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z850=0,Z850=\"-\"),0,IF(I850=\"Repayment Period\",AJ850*Z850,SUM($Z$7:Z850)*AL850))","v":0},null,0,{"$f":"IF(I850=\"Starting Point\",SUM($Z$8:Z850)*AL850,IF(I850=\"Repayment Period\",Z850*AJ850,0))","v":0},null,"-","-","-","-","-",843,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I851=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I851=\"Zero Point\",I851=\"Disbursement Period\",I851=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J851=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I851=\"Disbursement Period\",'B.3 Profil splácení AWL'!I851=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I850=\"Starting Point\"),SUM($R$8:R851),AB850*($C$13/(12/(J851-J850))))))","v":"-"},"-",{"$f":"IF(AND(J851>=Disbursement_Period/2,J850<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I851=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J851=\"-\",\"-\",IF(AND(J851<=Disbursement_Period,SUM($M$7:M851)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I851=\"Disbursement Period\",I851=\"Starting Point\"),SUM($M$7:M851)>0),AB850*V851*AF851/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J851=\"-\",\"-\",IF(AND(I851=\"Repayment Period\",SUM($M$7:M851)>0),AB850*V851*AF851/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J851-J850=TRUE),\"-\",IF(I851=\"Repayment Period\",(J851-J850),IF(#REF!=TRUE,(J851-J850),(J851-J850)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL851<>\"-\",AL851>0),(#REF!+$W$3)*AL851,0)","v":0},{"$f":"IF(ISERROR(X851*AJ851),\"-\",IF(AND(SUM($M$7:M851)>0,L851<>0),X851*AJ851,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z851=0,Z851=\"-\"),0,IF(I851=\"Repayment Period\",AJ851*Z851,SUM($Z$7:Z851)*AL851))","v":0},null,0,{"$f":"IF(I851=\"Starting Point\",SUM($Z$8:Z851)*AL851,IF(I851=\"Repayment Period\",Z851*AJ851,0))","v":0},null,"-","-","-","-","-",844,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I852=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I852=\"Zero Point\",I852=\"Disbursement Period\",I852=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J852=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I852=\"Disbursement Period\",'B.3 Profil splácení AWL'!I852=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I851=\"Starting Point\"),SUM($R$8:R852),AB851*($C$13/(12/(J852-J851))))))","v":"-"},"-",{"$f":"IF(AND(J852>=Disbursement_Period/2,J851<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I852=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J852=\"-\",\"-\",IF(AND(J852<=Disbursement_Period,SUM($M$7:M852)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I852=\"Disbursement Period\",I852=\"Starting Point\"),SUM($M$7:M852)>0),AB851*V852*AF852/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J852=\"-\",\"-\",IF(AND(I852=\"Repayment Period\",SUM($M$7:M852)>0),AB851*V852*AF852/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J852-J851=TRUE),\"-\",IF(I852=\"Repayment Period\",(J852-J851),IF(#REF!=TRUE,(J852-J851),(J852-J851)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL852<>\"-\",AL852>0),(#REF!+$W$3)*AL852,0)","v":0},{"$f":"IF(ISERROR(X852*AJ852),\"-\",IF(AND(SUM($M$7:M852)>0,L852<>0),X852*AJ852,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z852=0,Z852=\"-\"),0,IF(I852=\"Repayment Period\",AJ852*Z852,SUM($Z$7:Z852)*AL852))","v":0},null,0,{"$f":"IF(I852=\"Starting Point\",SUM($Z$8:Z852)*AL852,IF(I852=\"Repayment Period\",Z852*AJ852,0))","v":0},null,"-","-","-","-","-",845,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I853=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I853=\"Zero Point\",I853=\"Disbursement Period\",I853=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J853=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I853=\"Disbursement Period\",'B.3 Profil splácení AWL'!I853=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I852=\"Starting Point\"),SUM($R$8:R853),AB852*($C$13/(12/(J853-J852))))))","v":"-"},"-",{"$f":"IF(AND(J853>=Disbursement_Period/2,J852<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I853=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J853=\"-\",\"-\",IF(AND(J853<=Disbursement_Period,SUM($M$7:M853)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I853=\"Disbursement Period\",I853=\"Starting Point\"),SUM($M$7:M853)>0),AB852*V853*AF853/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J853=\"-\",\"-\",IF(AND(I853=\"Repayment Period\",SUM($M$7:M853)>0),AB852*V853*AF853/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J853-J852=TRUE),\"-\",IF(I853=\"Repayment Period\",(J853-J852),IF(#REF!=TRUE,(J853-J852),(J853-J852)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL853<>\"-\",AL853>0),(#REF!+$W$3)*AL853,0)","v":0},{"$f":"IF(ISERROR(X853*AJ853),\"-\",IF(AND(SUM($M$7:M853)>0,L853<>0),X853*AJ853,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z853=0,Z853=\"-\"),0,IF(I853=\"Repayment Period\",AJ853*Z853,SUM($Z$7:Z853)*AL853))","v":0},null,0,{"$f":"IF(I853=\"Starting Point\",SUM($Z$8:Z853)*AL853,IF(I853=\"Repayment Period\",Z853*AJ853,0))","v":0},null,"-","-","-","-","-",846,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I854=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I854=\"Zero Point\",I854=\"Disbursement Period\",I854=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J854=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I854=\"Disbursement Period\",'B.3 Profil splácení AWL'!I854=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I853=\"Starting Point\"),SUM($R$8:R854),AB853*($C$13/(12/(J854-J853))))))","v":"-"},"-",{"$f":"IF(AND(J854>=Disbursement_Period/2,J853<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I854=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J854=\"-\",\"-\",IF(AND(J854<=Disbursement_Period,SUM($M$7:M854)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I854=\"Disbursement Period\",I854=\"Starting Point\"),SUM($M$7:M854)>0),AB853*V854*AF854/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J854=\"-\",\"-\",IF(AND(I854=\"Repayment Period\",SUM($M$7:M854)>0),AB853*V854*AF854/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J854-J853=TRUE),\"-\",IF(I854=\"Repayment Period\",(J854-J853),IF(#REF!=TRUE,(J854-J853),(J854-J853)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL854<>\"-\",AL854>0),(#REF!+$W$3)*AL854,0)","v":0},{"$f":"IF(ISERROR(X854*AJ854),\"-\",IF(AND(SUM($M$7:M854)>0,L854<>0),X854*AJ854,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z854=0,Z854=\"-\"),0,IF(I854=\"Repayment Period\",AJ854*Z854,SUM($Z$7:Z854)*AL854))","v":0},null,0,{"$f":"IF(I854=\"Starting Point\",SUM($Z$8:Z854)*AL854,IF(I854=\"Repayment Period\",Z854*AJ854,0))","v":0},null,"-","-","-","-","-",847,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I855=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I855=\"Zero Point\",I855=\"Disbursement Period\",I855=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J855=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I855=\"Disbursement Period\",'B.3 Profil splácení AWL'!I855=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I854=\"Starting Point\"),SUM($R$8:R855),AB854*($C$13/(12/(J855-J854))))))","v":"-"},"-",{"$f":"IF(AND(J855>=Disbursement_Period/2,J854<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I855=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J855=\"-\",\"-\",IF(AND(J855<=Disbursement_Period,SUM($M$7:M855)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I855=\"Disbursement Period\",I855=\"Starting Point\"),SUM($M$7:M855)>0),AB854*V855*AF855/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J855=\"-\",\"-\",IF(AND(I855=\"Repayment Period\",SUM($M$7:M855)>0),AB854*V855*AF855/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J855-J854=TRUE),\"-\",IF(I855=\"Repayment Period\",(J855-J854),IF(#REF!=TRUE,(J855-J854),(J855-J854)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL855<>\"-\",AL855>0),(#REF!+$W$3)*AL855,0)","v":0},{"$f":"IF(ISERROR(X855*AJ855),\"-\",IF(AND(SUM($M$7:M855)>0,L855<>0),X855*AJ855,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z855=0,Z855=\"-\"),0,IF(I855=\"Repayment Period\",AJ855*Z855,SUM($Z$7:Z855)*AL855))","v":0},null,0,{"$f":"IF(I855=\"Starting Point\",SUM($Z$8:Z855)*AL855,IF(I855=\"Repayment Period\",Z855*AJ855,0))","v":0},null,"-","-","-","-","-",848,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I856=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I856=\"Zero Point\",I856=\"Disbursement Period\",I856=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J856=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I856=\"Disbursement Period\",'B.3 Profil splácení AWL'!I856=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I855=\"Starting Point\"),SUM($R$8:R856),AB855*($C$13/(12/(J856-J855))))))","v":"-"},"-",{"$f":"IF(AND(J856>=Disbursement_Period/2,J855<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I856=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J856=\"-\",\"-\",IF(AND(J856<=Disbursement_Period,SUM($M$7:M856)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I856=\"Disbursement Period\",I856=\"Starting Point\"),SUM($M$7:M856)>0),AB855*V856*AF856/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J856=\"-\",\"-\",IF(AND(I856=\"Repayment Period\",SUM($M$7:M856)>0),AB855*V856*AF856/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J856-J855=TRUE),\"-\",IF(I856=\"Repayment Period\",(J856-J855),IF(#REF!=TRUE,(J856-J855),(J856-J855)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL856<>\"-\",AL856>0),(#REF!+$W$3)*AL856,0)","v":0},{"$f":"IF(ISERROR(X856*AJ856),\"-\",IF(AND(SUM($M$7:M856)>0,L856<>0),X856*AJ856,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z856=0,Z856=\"-\"),0,IF(I856=\"Repayment Period\",AJ856*Z856,SUM($Z$7:Z856)*AL856))","v":0},null,0,{"$f":"IF(I856=\"Starting Point\",SUM($Z$8:Z856)*AL856,IF(I856=\"Repayment Period\",Z856*AJ856,0))","v":0},null,"-","-","-","-","-",849,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I857=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I857=\"Zero Point\",I857=\"Disbursement Period\",I857=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J857=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I857=\"Disbursement Period\",'B.3 Profil splácení AWL'!I857=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I856=\"Starting Point\"),SUM($R$8:R857),AB856*($C$13/(12/(J857-J856))))))","v":"-"},"-",{"$f":"IF(AND(J857>=Disbursement_Period/2,J856<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I857=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J857=\"-\",\"-\",IF(AND(J857<=Disbursement_Period,SUM($M$7:M857)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I857=\"Disbursement Period\",I857=\"Starting Point\"),SUM($M$7:M857)>0),AB856*V857*AF857/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J857=\"-\",\"-\",IF(AND(I857=\"Repayment Period\",SUM($M$7:M857)>0),AB856*V857*AF857/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J857-J856=TRUE),\"-\",IF(I857=\"Repayment Period\",(J857-J856),IF(#REF!=TRUE,(J857-J856),(J857-J856)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL857<>\"-\",AL857>0),(#REF!+$W$3)*AL857,0)","v":0},{"$f":"IF(ISERROR(X857*AJ857),\"-\",IF(AND(SUM($M$7:M857)>0,L857<>0),X857*AJ857,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z857=0,Z857=\"-\"),0,IF(I857=\"Repayment Period\",AJ857*Z857,SUM($Z$7:Z857)*AL857))","v":0},null,0,{"$f":"IF(I857=\"Starting Point\",SUM($Z$8:Z857)*AL857,IF(I857=\"Repayment Period\",Z857*AJ857,0))","v":0},null,"-","-","-","-","-",850,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I858=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I858=\"Zero Point\",I858=\"Disbursement Period\",I858=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J858=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I858=\"Disbursement Period\",'B.3 Profil splácení AWL'!I858=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I857=\"Starting Point\"),SUM($R$8:R858),AB857*($C$13/(12/(J858-J857))))))","v":"-"},"-",{"$f":"IF(AND(J858>=Disbursement_Period/2,J857<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I858=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J858=\"-\",\"-\",IF(AND(J858<=Disbursement_Period,SUM($M$7:M858)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I858=\"Disbursement Period\",I858=\"Starting Point\"),SUM($M$7:M858)>0),AB857*V858*AF858/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J858=\"-\",\"-\",IF(AND(I858=\"Repayment Period\",SUM($M$7:M858)>0),AB857*V858*AF858/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J858-J857=TRUE),\"-\",IF(I858=\"Repayment Period\",(J858-J857),IF(#REF!=TRUE,(J858-J857),(J858-J857)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL858<>\"-\",AL858>0),(#REF!+$W$3)*AL858,0)","v":0},{"$f":"IF(ISERROR(X858*AJ858),\"-\",IF(AND(SUM($M$7:M858)>0,L858<>0),X858*AJ858,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z858=0,Z858=\"-\"),0,IF(I858=\"Repayment Period\",AJ858*Z858,SUM($Z$7:Z858)*AL858))","v":0},null,0,{"$f":"IF(I858=\"Starting Point\",SUM($Z$8:Z858)*AL858,IF(I858=\"Repayment Period\",Z858*AJ858,0))","v":0},null,"-","-","-","-","-",851,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I859=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I859=\"Zero Point\",I859=\"Disbursement Period\",I859=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J859=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I859=\"Disbursement Period\",'B.3 Profil splácení AWL'!I859=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I858=\"Starting Point\"),SUM($R$8:R859),AB858*($C$13/(12/(J859-J858))))))","v":"-"},"-",{"$f":"IF(AND(J859>=Disbursement_Period/2,J858<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I859=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J859=\"-\",\"-\",IF(AND(J859<=Disbursement_Period,SUM($M$7:M859)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I859=\"Disbursement Period\",I859=\"Starting Point\"),SUM($M$7:M859)>0),AB858*V859*AF859/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J859=\"-\",\"-\",IF(AND(I859=\"Repayment Period\",SUM($M$7:M859)>0),AB858*V859*AF859/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J859-J858=TRUE),\"-\",IF(I859=\"Repayment Period\",(J859-J858),IF(#REF!=TRUE,(J859-J858),(J859-J858)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL859<>\"-\",AL859>0),(#REF!+$W$3)*AL859,0)","v":0},{"$f":"IF(ISERROR(X859*AJ859),\"-\",IF(AND(SUM($M$7:M859)>0,L859<>0),X859*AJ859,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z859=0,Z859=\"-\"),0,IF(I859=\"Repayment Period\",AJ859*Z859,SUM($Z$7:Z859)*AL859))","v":0},null,0,{"$f":"IF(I859=\"Starting Point\",SUM($Z$8:Z859)*AL859,IF(I859=\"Repayment Period\",Z859*AJ859,0))","v":0},null,"-","-","-","-","-",852,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I860=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I860=\"Zero Point\",I860=\"Disbursement Period\",I860=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J860=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I860=\"Disbursement Period\",'B.3 Profil splácení AWL'!I860=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I859=\"Starting Point\"),SUM($R$8:R860),AB859*($C$13/(12/(J860-J859))))))","v":"-"},"-",{"$f":"IF(AND(J860>=Disbursement_Period/2,J859<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I860=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J860=\"-\",\"-\",IF(AND(J860<=Disbursement_Period,SUM($M$7:M860)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I860=\"Disbursement Period\",I860=\"Starting Point\"),SUM($M$7:M860)>0),AB859*V860*AF860/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J860=\"-\",\"-\",IF(AND(I860=\"Repayment Period\",SUM($M$7:M860)>0),AB859*V860*AF860/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J860-J859=TRUE),\"-\",IF(I860=\"Repayment Period\",(J860-J859),IF(#REF!=TRUE,(J860-J859),(J860-J859)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL860<>\"-\",AL860>0),(#REF!+$W$3)*AL860,0)","v":0},{"$f":"IF(ISERROR(X860*AJ860),\"-\",IF(AND(SUM($M$7:M860)>0,L860<>0),X860*AJ860,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z860=0,Z860=\"-\"),0,IF(I860=\"Repayment Period\",AJ860*Z860,SUM($Z$7:Z860)*AL860))","v":0},null,0,{"$f":"IF(I860=\"Starting Point\",SUM($Z$8:Z860)*AL860,IF(I860=\"Repayment Period\",Z860*AJ860,0))","v":0},null,"-","-","-","-","-",853,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I861=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I861=\"Zero Point\",I861=\"Disbursement Period\",I861=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J861=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I861=\"Disbursement Period\",'B.3 Profil splácení AWL'!I861=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I860=\"Starting Point\"),SUM($R$8:R861),AB860*($C$13/(12/(J861-J860))))))","v":"-"},"-",{"$f":"IF(AND(J861>=Disbursement_Period/2,J860<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I861=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J861=\"-\",\"-\",IF(AND(J861<=Disbursement_Period,SUM($M$7:M861)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I861=\"Disbursement Period\",I861=\"Starting Point\"),SUM($M$7:M861)>0),AB860*V861*AF861/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J861=\"-\",\"-\",IF(AND(I861=\"Repayment Period\",SUM($M$7:M861)>0),AB860*V861*AF861/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J861-J860=TRUE),\"-\",IF(I861=\"Repayment Period\",(J861-J860),IF(#REF!=TRUE,(J861-J860),(J861-J860)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL861<>\"-\",AL861>0),(#REF!+$W$3)*AL861,0)","v":0},{"$f":"IF(ISERROR(X861*AJ861),\"-\",IF(AND(SUM($M$7:M861)>0,L861<>0),X861*AJ861,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z861=0,Z861=\"-\"),0,IF(I861=\"Repayment Period\",AJ861*Z861,SUM($Z$7:Z861)*AL861))","v":0},null,0,{"$f":"IF(I861=\"Starting Point\",SUM($Z$8:Z861)*AL861,IF(I861=\"Repayment Period\",Z861*AJ861,0))","v":0},null,"-","-","-","-","-",854,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I862=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I862=\"Zero Point\",I862=\"Disbursement Period\",I862=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J862=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I862=\"Disbursement Period\",'B.3 Profil splácení AWL'!I862=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I861=\"Starting Point\"),SUM($R$8:R862),AB861*($C$13/(12/(J862-J861))))))","v":"-"},"-",{"$f":"IF(AND(J862>=Disbursement_Period/2,J861<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I862=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J862=\"-\",\"-\",IF(AND(J862<=Disbursement_Period,SUM($M$7:M862)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I862=\"Disbursement Period\",I862=\"Starting Point\"),SUM($M$7:M862)>0),AB861*V862*AF862/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J862=\"-\",\"-\",IF(AND(I862=\"Repayment Period\",SUM($M$7:M862)>0),AB861*V862*AF862/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J862-J861=TRUE),\"-\",IF(I862=\"Repayment Period\",(J862-J861),IF(#REF!=TRUE,(J862-J861),(J862-J861)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL862<>\"-\",AL862>0),(#REF!+$W$3)*AL862,0)","v":0},{"$f":"IF(ISERROR(X862*AJ862),\"-\",IF(AND(SUM($M$7:M862)>0,L862<>0),X862*AJ862,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z862=0,Z862=\"-\"),0,IF(I862=\"Repayment Period\",AJ862*Z862,SUM($Z$7:Z862)*AL862))","v":0},null,0,{"$f":"IF(I862=\"Starting Point\",SUM($Z$8:Z862)*AL862,IF(I862=\"Repayment Period\",Z862*AJ862,0))","v":0},null,"-","-","-","-","-",855,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I863=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I863=\"Zero Point\",I863=\"Disbursement Period\",I863=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J863=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I863=\"Disbursement Period\",'B.3 Profil splácení AWL'!I863=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I862=\"Starting Point\"),SUM($R$8:R863),AB862*($C$13/(12/(J863-J862))))))","v":"-"},"-",{"$f":"IF(AND(J863>=Disbursement_Period/2,J862<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I863=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J863=\"-\",\"-\",IF(AND(J863<=Disbursement_Period,SUM($M$7:M863)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I863=\"Disbursement Period\",I863=\"Starting Point\"),SUM($M$7:M863)>0),AB862*V863*AF863/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J863=\"-\",\"-\",IF(AND(I863=\"Repayment Period\",SUM($M$7:M863)>0),AB862*V863*AF863/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J863-J862=TRUE),\"-\",IF(I863=\"Repayment Period\",(J863-J862),IF(#REF!=TRUE,(J863-J862),(J863-J862)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL863<>\"-\",AL863>0),(#REF!+$W$3)*AL863,0)","v":0},{"$f":"IF(ISERROR(X863*AJ863),\"-\",IF(AND(SUM($M$7:M863)>0,L863<>0),X863*AJ863,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z863=0,Z863=\"-\"),0,IF(I863=\"Repayment Period\",AJ863*Z863,SUM($Z$7:Z863)*AL863))","v":0},null,0,{"$f":"IF(I863=\"Starting Point\",SUM($Z$8:Z863)*AL863,IF(I863=\"Repayment Period\",Z863*AJ863,0))","v":0},null,"-","-","-","-","-",856,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I864=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I864=\"Zero Point\",I864=\"Disbursement Period\",I864=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J864=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I864=\"Disbursement Period\",'B.3 Profil splácení AWL'!I864=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I863=\"Starting Point\"),SUM($R$8:R864),AB863*($C$13/(12/(J864-J863))))))","v":"-"},"-",{"$f":"IF(AND(J864>=Disbursement_Period/2,J863<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I864=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J864=\"-\",\"-\",IF(AND(J864<=Disbursement_Period,SUM($M$7:M864)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I864=\"Disbursement Period\",I864=\"Starting Point\"),SUM($M$7:M864)>0),AB863*V864*AF864/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J864=\"-\",\"-\",IF(AND(I864=\"Repayment Period\",SUM($M$7:M864)>0),AB863*V864*AF864/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J864-J863=TRUE),\"-\",IF(I864=\"Repayment Period\",(J864-J863),IF(#REF!=TRUE,(J864-J863),(J864-J863)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL864<>\"-\",AL864>0),(#REF!+$W$3)*AL864,0)","v":0},{"$f":"IF(ISERROR(X864*AJ864),\"-\",IF(AND(SUM($M$7:M864)>0,L864<>0),X864*AJ864,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z864=0,Z864=\"-\"),0,IF(I864=\"Repayment Period\",AJ864*Z864,SUM($Z$7:Z864)*AL864))","v":0},null,0,{"$f":"IF(I864=\"Starting Point\",SUM($Z$8:Z864)*AL864,IF(I864=\"Repayment Period\",Z864*AJ864,0))","v":0},null,"-","-","-","-","-",857,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I865=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I865=\"Zero Point\",I865=\"Disbursement Period\",I865=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J865=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I865=\"Disbursement Period\",'B.3 Profil splácení AWL'!I865=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I864=\"Starting Point\"),SUM($R$8:R865),AB864*($C$13/(12/(J865-J864))))))","v":"-"},"-",{"$f":"IF(AND(J865>=Disbursement_Period/2,J864<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I865=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J865=\"-\",\"-\",IF(AND(J865<=Disbursement_Period,SUM($M$7:M865)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I865=\"Disbursement Period\",I865=\"Starting Point\"),SUM($M$7:M865)>0),AB864*V865*AF865/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J865=\"-\",\"-\",IF(AND(I865=\"Repayment Period\",SUM($M$7:M865)>0),AB864*V865*AF865/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J865-J864=TRUE),\"-\",IF(I865=\"Repayment Period\",(J865-J864),IF(#REF!=TRUE,(J865-J864),(J865-J864)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL865<>\"-\",AL865>0),(#REF!+$W$3)*AL865,0)","v":0},{"$f":"IF(ISERROR(X865*AJ865),\"-\",IF(AND(SUM($M$7:M865)>0,L865<>0),X865*AJ865,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z865=0,Z865=\"-\"),0,IF(I865=\"Repayment Period\",AJ865*Z865,SUM($Z$7:Z865)*AL865))","v":0},null,0,{"$f":"IF(I865=\"Starting Point\",SUM($Z$8:Z865)*AL865,IF(I865=\"Repayment Period\",Z865*AJ865,0))","v":0},null,"-","-","-","-","-",858,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I866=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I866=\"Zero Point\",I866=\"Disbursement Period\",I866=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J866=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I866=\"Disbursement Period\",'B.3 Profil splácení AWL'!I866=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I865=\"Starting Point\"),SUM($R$8:R866),AB865*($C$13/(12/(J866-J865))))))","v":"-"},"-",{"$f":"IF(AND(J866>=Disbursement_Period/2,J865<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I866=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J866=\"-\",\"-\",IF(AND(J866<=Disbursement_Period,SUM($M$7:M866)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I866=\"Disbursement Period\",I866=\"Starting Point\"),SUM($M$7:M866)>0),AB865*V866*AF866/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J866=\"-\",\"-\",IF(AND(I866=\"Repayment Period\",SUM($M$7:M866)>0),AB865*V866*AF866/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J866-J865=TRUE),\"-\",IF(I866=\"Repayment Period\",(J866-J865),IF(#REF!=TRUE,(J866-J865),(J866-J865)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL866<>\"-\",AL866>0),(#REF!+$W$3)*AL866,0)","v":0},{"$f":"IF(ISERROR(X866*AJ866),\"-\",IF(AND(SUM($M$7:M866)>0,L866<>0),X866*AJ866,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z866=0,Z866=\"-\"),0,IF(I866=\"Repayment Period\",AJ866*Z866,SUM($Z$7:Z866)*AL866))","v":0},null,0,{"$f":"IF(I866=\"Starting Point\",SUM($Z$8:Z866)*AL866,IF(I866=\"Repayment Period\",Z866*AJ866,0))","v":0},null,"-","-","-","-","-",859,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I867=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I867=\"Zero Point\",I867=\"Disbursement Period\",I867=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J867=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I867=\"Disbursement Period\",'B.3 Profil splácení AWL'!I867=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I866=\"Starting Point\"),SUM($R$8:R867),AB866*($C$13/(12/(J867-J866))))))","v":"-"},"-",{"$f":"IF(AND(J867>=Disbursement_Period/2,J866<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I867=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J867=\"-\",\"-\",IF(AND(J867<=Disbursement_Period,SUM($M$7:M867)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I867=\"Disbursement Period\",I867=\"Starting Point\"),SUM($M$7:M867)>0),AB866*V867*AF867/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J867=\"-\",\"-\",IF(AND(I867=\"Repayment Period\",SUM($M$7:M867)>0),AB866*V867*AF867/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J867-J866=TRUE),\"-\",IF(I867=\"Repayment Period\",(J867-J866),IF(#REF!=TRUE,(J867-J866),(J867-J866)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL867<>\"-\",AL867>0),(#REF!+$W$3)*AL867,0)","v":0},{"$f":"IF(ISERROR(X867*AJ867),\"-\",IF(AND(SUM($M$7:M867)>0,L867<>0),X867*AJ867,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z867=0,Z867=\"-\"),0,IF(I867=\"Repayment Period\",AJ867*Z867,SUM($Z$7:Z867)*AL867))","v":0},null,0,{"$f":"IF(I867=\"Starting Point\",SUM($Z$8:Z867)*AL867,IF(I867=\"Repayment Period\",Z867*AJ867,0))","v":0},null,"-","-","-","-","-",860,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I868=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I868=\"Zero Point\",I868=\"Disbursement Period\",I868=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J868=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I868=\"Disbursement Period\",'B.3 Profil splácení AWL'!I868=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I867=\"Starting Point\"),SUM($R$8:R868),AB867*($C$13/(12/(J868-J867))))))","v":"-"},"-",{"$f":"IF(AND(J868>=Disbursement_Period/2,J867<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I868=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J868=\"-\",\"-\",IF(AND(J868<=Disbursement_Period,SUM($M$7:M868)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I868=\"Disbursement Period\",I868=\"Starting Point\"),SUM($M$7:M868)>0),AB867*V868*AF868/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J868=\"-\",\"-\",IF(AND(I868=\"Repayment Period\",SUM($M$7:M868)>0),AB867*V868*AF868/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J868-J867=TRUE),\"-\",IF(I868=\"Repayment Period\",(J868-J867),IF(#REF!=TRUE,(J868-J867),(J868-J867)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL868<>\"-\",AL868>0),(#REF!+$W$3)*AL868,0)","v":0},{"$f":"IF(ISERROR(X868*AJ868),\"-\",IF(AND(SUM($M$7:M868)>0,L868<>0),X868*AJ868,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z868=0,Z868=\"-\"),0,IF(I868=\"Repayment Period\",AJ868*Z868,SUM($Z$7:Z868)*AL868))","v":0},null,0,{"$f":"IF(I868=\"Starting Point\",SUM($Z$8:Z868)*AL868,IF(I868=\"Repayment Period\",Z868*AJ868,0))","v":0},null,"-","-","-","-","-",861,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I869=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I869=\"Zero Point\",I869=\"Disbursement Period\",I869=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J869=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I869=\"Disbursement Period\",'B.3 Profil splácení AWL'!I869=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I868=\"Starting Point\"),SUM($R$8:R869),AB868*($C$13/(12/(J869-J868))))))","v":"-"},"-",{"$f":"IF(AND(J869>=Disbursement_Period/2,J868<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I869=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J869=\"-\",\"-\",IF(AND(J869<=Disbursement_Period,SUM($M$7:M869)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I869=\"Disbursement Period\",I869=\"Starting Point\"),SUM($M$7:M869)>0),AB868*V869*AF869/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J869=\"-\",\"-\",IF(AND(I869=\"Repayment Period\",SUM($M$7:M869)>0),AB868*V869*AF869/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J869-J868=TRUE),\"-\",IF(I869=\"Repayment Period\",(J869-J868),IF(#REF!=TRUE,(J869-J868),(J869-J868)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL869<>\"-\",AL869>0),(#REF!+$W$3)*AL869,0)","v":0},{"$f":"IF(ISERROR(X869*AJ869),\"-\",IF(AND(SUM($M$7:M869)>0,L869<>0),X869*AJ869,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z869=0,Z869=\"-\"),0,IF(I869=\"Repayment Period\",AJ869*Z869,SUM($Z$7:Z869)*AL869))","v":0},null,0,{"$f":"IF(I869=\"Starting Point\",SUM($Z$8:Z869)*AL869,IF(I869=\"Repayment Period\",Z869*AJ869,0))","v":0},null,"-","-","-","-","-",862,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I870=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I870=\"Zero Point\",I870=\"Disbursement Period\",I870=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J870=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I870=\"Disbursement Period\",'B.3 Profil splácení AWL'!I870=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I869=\"Starting Point\"),SUM($R$8:R870),AB869*($C$13/(12/(J870-J869))))))","v":"-"},"-",{"$f":"IF(AND(J870>=Disbursement_Period/2,J869<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I870=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J870=\"-\",\"-\",IF(AND(J870<=Disbursement_Period,SUM($M$7:M870)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I870=\"Disbursement Period\",I870=\"Starting Point\"),SUM($M$7:M870)>0),AB869*V870*AF870/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J870=\"-\",\"-\",IF(AND(I870=\"Repayment Period\",SUM($M$7:M870)>0),AB869*V870*AF870/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J870-J869=TRUE),\"-\",IF(I870=\"Repayment Period\",(J870-J869),IF(#REF!=TRUE,(J870-J869),(J870-J869)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL870<>\"-\",AL870>0),(#REF!+$W$3)*AL870,0)","v":0},{"$f":"IF(ISERROR(X870*AJ870),\"-\",IF(AND(SUM($M$7:M870)>0,L870<>0),X870*AJ870,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z870=0,Z870=\"-\"),0,IF(I870=\"Repayment Period\",AJ870*Z870,SUM($Z$7:Z870)*AL870))","v":0},null,0,{"$f":"IF(I870=\"Starting Point\",SUM($Z$8:Z870)*AL870,IF(I870=\"Repayment Period\",Z870*AJ870,0))","v":0},null,"-","-","-","-","-",863,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I871=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I871=\"Zero Point\",I871=\"Disbursement Period\",I871=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J871=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I871=\"Disbursement Period\",'B.3 Profil splácení AWL'!I871=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I870=\"Starting Point\"),SUM($R$8:R871),AB870*($C$13/(12/(J871-J870))))))","v":"-"},"-",{"$f":"IF(AND(J871>=Disbursement_Period/2,J870<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I871=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J871=\"-\",\"-\",IF(AND(J871<=Disbursement_Period,SUM($M$7:M871)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I871=\"Disbursement Period\",I871=\"Starting Point\"),SUM($M$7:M871)>0),AB870*V871*AF871/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J871=\"-\",\"-\",IF(AND(I871=\"Repayment Period\",SUM($M$7:M871)>0),AB870*V871*AF871/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J871-J870=TRUE),\"-\",IF(I871=\"Repayment Period\",(J871-J870),IF(#REF!=TRUE,(J871-J870),(J871-J870)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL871<>\"-\",AL871>0),(#REF!+$W$3)*AL871,0)","v":0},{"$f":"IF(ISERROR(X871*AJ871),\"-\",IF(AND(SUM($M$7:M871)>0,L871<>0),X871*AJ871,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z871=0,Z871=\"-\"),0,IF(I871=\"Repayment Period\",AJ871*Z871,SUM($Z$7:Z871)*AL871))","v":0},null,0,{"$f":"IF(I871=\"Starting Point\",SUM($Z$8:Z871)*AL871,IF(I871=\"Repayment Period\",Z871*AJ871,0))","v":0},null,"-","-","-","-","-",864,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I872=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I872=\"Zero Point\",I872=\"Disbursement Period\",I872=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J872=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I872=\"Disbursement Period\",'B.3 Profil splácení AWL'!I872=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I871=\"Starting Point\"),SUM($R$8:R872),AB871*($C$13/(12/(J872-J871))))))","v":"-"},"-",{"$f":"IF(AND(J872>=Disbursement_Period/2,J871<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I872=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J872=\"-\",\"-\",IF(AND(J872<=Disbursement_Period,SUM($M$7:M872)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I872=\"Disbursement Period\",I872=\"Starting Point\"),SUM($M$7:M872)>0),AB871*V872*AF872/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J872=\"-\",\"-\",IF(AND(I872=\"Repayment Period\",SUM($M$7:M872)>0),AB871*V872*AF872/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J872-J871=TRUE),\"-\",IF(I872=\"Repayment Period\",(J872-J871),IF(#REF!=TRUE,(J872-J871),(J872-J871)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL872<>\"-\",AL872>0),(#REF!+$W$3)*AL872,0)","v":0},{"$f":"IF(ISERROR(X872*AJ872),\"-\",IF(AND(SUM($M$7:M872)>0,L872<>0),X872*AJ872,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z872=0,Z872=\"-\"),0,IF(I872=\"Repayment Period\",AJ872*Z872,SUM($Z$7:Z872)*AL872))","v":0},null,0,{"$f":"IF(I872=\"Starting Point\",SUM($Z$8:Z872)*AL872,IF(I872=\"Repayment Period\",Z872*AJ872,0))","v":0},null,"-","-","-","-","-",865,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I873=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I873=\"Zero Point\",I873=\"Disbursement Period\",I873=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J873=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I873=\"Disbursement Period\",'B.3 Profil splácení AWL'!I873=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I872=\"Starting Point\"),SUM($R$8:R873),AB872*($C$13/(12/(J873-J872))))))","v":"-"},"-",{"$f":"IF(AND(J873>=Disbursement_Period/2,J872<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I873=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J873=\"-\",\"-\",IF(AND(J873<=Disbursement_Period,SUM($M$7:M873)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I873=\"Disbursement Period\",I873=\"Starting Point\"),SUM($M$7:M873)>0),AB872*V873*AF873/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J873=\"-\",\"-\",IF(AND(I873=\"Repayment Period\",SUM($M$7:M873)>0),AB872*V873*AF873/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J873-J872=TRUE),\"-\",IF(I873=\"Repayment Period\",(J873-J872),IF(#REF!=TRUE,(J873-J872),(J873-J872)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL873<>\"-\",AL873>0),(#REF!+$W$3)*AL873,0)","v":0},{"$f":"IF(ISERROR(X873*AJ873),\"-\",IF(AND(SUM($M$7:M873)>0,L873<>0),X873*AJ873,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z873=0,Z873=\"-\"),0,IF(I873=\"Repayment Period\",AJ873*Z873,SUM($Z$7:Z873)*AL873))","v":0},null,0,{"$f":"IF(I873=\"Starting Point\",SUM($Z$8:Z873)*AL873,IF(I873=\"Repayment Period\",Z873*AJ873,0))","v":0},null,"-","-","-","-","-",866,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I874=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I874=\"Zero Point\",I874=\"Disbursement Period\",I874=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J874=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I874=\"Disbursement Period\",'B.3 Profil splácení AWL'!I874=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I873=\"Starting Point\"),SUM($R$8:R874),AB873*($C$13/(12/(J874-J873))))))","v":"-"},"-",{"$f":"IF(AND(J874>=Disbursement_Period/2,J873<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I874=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J874=\"-\",\"-\",IF(AND(J874<=Disbursement_Period,SUM($M$7:M874)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I874=\"Disbursement Period\",I874=\"Starting Point\"),SUM($M$7:M874)>0),AB873*V874*AF874/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J874=\"-\",\"-\",IF(AND(I874=\"Repayment Period\",SUM($M$7:M874)>0),AB873*V874*AF874/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J874-J873=TRUE),\"-\",IF(I874=\"Repayment Period\",(J874-J873),IF(#REF!=TRUE,(J874-J873),(J874-J873)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL874<>\"-\",AL874>0),(#REF!+$W$3)*AL874,0)","v":0},{"$f":"IF(ISERROR(X874*AJ874),\"-\",IF(AND(SUM($M$7:M874)>0,L874<>0),X874*AJ874,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z874=0,Z874=\"-\"),0,IF(I874=\"Repayment Period\",AJ874*Z874,SUM($Z$7:Z874)*AL874))","v":0},null,0,{"$f":"IF(I874=\"Starting Point\",SUM($Z$8:Z874)*AL874,IF(I874=\"Repayment Period\",Z874*AJ874,0))","v":0},null,"-","-","-","-","-",867,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I875=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I875=\"Zero Point\",I875=\"Disbursement Period\",I875=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J875=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I875=\"Disbursement Period\",'B.3 Profil splácení AWL'!I875=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I874=\"Starting Point\"),SUM($R$8:R875),AB874*($C$13/(12/(J875-J874))))))","v":"-"},"-",{"$f":"IF(AND(J875>=Disbursement_Period/2,J874<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I875=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J875=\"-\",\"-\",IF(AND(J875<=Disbursement_Period,SUM($M$7:M875)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I875=\"Disbursement Period\",I875=\"Starting Point\"),SUM($M$7:M875)>0),AB874*V875*AF875/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J875=\"-\",\"-\",IF(AND(I875=\"Repayment Period\",SUM($M$7:M875)>0),AB874*V875*AF875/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J875-J874=TRUE),\"-\",IF(I875=\"Repayment Period\",(J875-J874),IF(#REF!=TRUE,(J875-J874),(J875-J874)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL875<>\"-\",AL875>0),(#REF!+$W$3)*AL875,0)","v":0},{"$f":"IF(ISERROR(X875*AJ875),\"-\",IF(AND(SUM($M$7:M875)>0,L875<>0),X875*AJ875,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z875=0,Z875=\"-\"),0,IF(I875=\"Repayment Period\",AJ875*Z875,SUM($Z$7:Z875)*AL875))","v":0},null,0,{"$f":"IF(I875=\"Starting Point\",SUM($Z$8:Z875)*AL875,IF(I875=\"Repayment Period\",Z875*AJ875,0))","v":0},null,"-","-","-","-","-",868,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I876=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I876=\"Zero Point\",I876=\"Disbursement Period\",I876=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J876=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I876=\"Disbursement Period\",'B.3 Profil splácení AWL'!I876=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I875=\"Starting Point\"),SUM($R$8:R876),AB875*($C$13/(12/(J876-J875))))))","v":"-"},"-",{"$f":"IF(AND(J876>=Disbursement_Period/2,J875<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I876=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J876=\"-\",\"-\",IF(AND(J876<=Disbursement_Period,SUM($M$7:M876)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I876=\"Disbursement Period\",I876=\"Starting Point\"),SUM($M$7:M876)>0),AB875*V876*AF876/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J876=\"-\",\"-\",IF(AND(I876=\"Repayment Period\",SUM($M$7:M876)>0),AB875*V876*AF876/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J876-J875=TRUE),\"-\",IF(I876=\"Repayment Period\",(J876-J875),IF(#REF!=TRUE,(J876-J875),(J876-J875)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL876<>\"-\",AL876>0),(#REF!+$W$3)*AL876,0)","v":0},{"$f":"IF(ISERROR(X876*AJ876),\"-\",IF(AND(SUM($M$7:M876)>0,L876<>0),X876*AJ876,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z876=0,Z876=\"-\"),0,IF(I876=\"Repayment Period\",AJ876*Z876,SUM($Z$7:Z876)*AL876))","v":0},null,0,{"$f":"IF(I876=\"Starting Point\",SUM($Z$8:Z876)*AL876,IF(I876=\"Repayment Period\",Z876*AJ876,0))","v":0},null,"-","-","-","-","-",869,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I877=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I877=\"Zero Point\",I877=\"Disbursement Period\",I877=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J877=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I877=\"Disbursement Period\",'B.3 Profil splácení AWL'!I877=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I876=\"Starting Point\"),SUM($R$8:R877),AB876*($C$13/(12/(J877-J876))))))","v":"-"},"-",{"$f":"IF(AND(J877>=Disbursement_Period/2,J876<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I877=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J877=\"-\",\"-\",IF(AND(J877<=Disbursement_Period,SUM($M$7:M877)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I877=\"Disbursement Period\",I877=\"Starting Point\"),SUM($M$7:M877)>0),AB876*V877*AF877/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J877=\"-\",\"-\",IF(AND(I877=\"Repayment Period\",SUM($M$7:M877)>0),AB876*V877*AF877/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J877-J876=TRUE),\"-\",IF(I877=\"Repayment Period\",(J877-J876),IF(#REF!=TRUE,(J877-J876),(J877-J876)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL877<>\"-\",AL877>0),(#REF!+$W$3)*AL877,0)","v":0},{"$f":"IF(ISERROR(X877*AJ877),\"-\",IF(AND(SUM($M$7:M877)>0,L877<>0),X877*AJ877,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z877=0,Z877=\"-\"),0,IF(I877=\"Repayment Period\",AJ877*Z877,SUM($Z$7:Z877)*AL877))","v":0},null,0,{"$f":"IF(I877=\"Starting Point\",SUM($Z$8:Z877)*AL877,IF(I877=\"Repayment Period\",Z877*AJ877,0))","v":0},null,"-","-","-","-","-",870,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I878=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I878=\"Zero Point\",I878=\"Disbursement Period\",I878=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J878=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I878=\"Disbursement Period\",'B.3 Profil splácení AWL'!I878=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I877=\"Starting Point\"),SUM($R$8:R878),AB877*($C$13/(12/(J878-J877))))))","v":"-"},"-",{"$f":"IF(AND(J878>=Disbursement_Period/2,J877<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I878=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J878=\"-\",\"-\",IF(AND(J878<=Disbursement_Period,SUM($M$7:M878)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I878=\"Disbursement Period\",I878=\"Starting Point\"),SUM($M$7:M878)>0),AB877*V878*AF878/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J878=\"-\",\"-\",IF(AND(I878=\"Repayment Period\",SUM($M$7:M878)>0),AB877*V878*AF878/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J878-J877=TRUE),\"-\",IF(I878=\"Repayment Period\",(J878-J877),IF(#REF!=TRUE,(J878-J877),(J878-J877)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL878<>\"-\",AL878>0),(#REF!+$W$3)*AL878,0)","v":0},{"$f":"IF(ISERROR(X878*AJ878),\"-\",IF(AND(SUM($M$7:M878)>0,L878<>0),X878*AJ878,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z878=0,Z878=\"-\"),0,IF(I878=\"Repayment Period\",AJ878*Z878,SUM($Z$7:Z878)*AL878))","v":0},null,0,{"$f":"IF(I878=\"Starting Point\",SUM($Z$8:Z878)*AL878,IF(I878=\"Repayment Period\",Z878*AJ878,0))","v":0},null,"-","-","-","-","-",871,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I879=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I879=\"Zero Point\",I879=\"Disbursement Period\",I879=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J879=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I879=\"Disbursement Period\",'B.3 Profil splácení AWL'!I879=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I878=\"Starting Point\"),SUM($R$8:R879),AB878*($C$13/(12/(J879-J878))))))","v":"-"},"-",{"$f":"IF(AND(J879>=Disbursement_Period/2,J878<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I879=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J879=\"-\",\"-\",IF(AND(J879<=Disbursement_Period,SUM($M$7:M879)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I879=\"Disbursement Period\",I879=\"Starting Point\"),SUM($M$7:M879)>0),AB878*V879*AF879/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J879=\"-\",\"-\",IF(AND(I879=\"Repayment Period\",SUM($M$7:M879)>0),AB878*V879*AF879/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J879-J878=TRUE),\"-\",IF(I879=\"Repayment Period\",(J879-J878),IF(#REF!=TRUE,(J879-J878),(J879-J878)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL879<>\"-\",AL879>0),(#REF!+$W$3)*AL879,0)","v":0},{"$f":"IF(ISERROR(X879*AJ879),\"-\",IF(AND(SUM($M$7:M879)>0,L879<>0),X879*AJ879,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z879=0,Z879=\"-\"),0,IF(I879=\"Repayment Period\",AJ879*Z879,SUM($Z$7:Z879)*AL879))","v":0},null,0,{"$f":"IF(I879=\"Starting Point\",SUM($Z$8:Z879)*AL879,IF(I879=\"Repayment Period\",Z879*AJ879,0))","v":0},null,"-","-","-","-","-",872,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I880=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I880=\"Zero Point\",I880=\"Disbursement Period\",I880=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J880=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I880=\"Disbursement Period\",'B.3 Profil splácení AWL'!I880=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I879=\"Starting Point\"),SUM($R$8:R880),AB879*($C$13/(12/(J880-J879))))))","v":"-"},"-",{"$f":"IF(AND(J880>=Disbursement_Period/2,J879<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I880=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J880=\"-\",\"-\",IF(AND(J880<=Disbursement_Period,SUM($M$7:M880)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I880=\"Disbursement Period\",I880=\"Starting Point\"),SUM($M$7:M880)>0),AB879*V880*AF880/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J880=\"-\",\"-\",IF(AND(I880=\"Repayment Period\",SUM($M$7:M880)>0),AB879*V880*AF880/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J880-J879=TRUE),\"-\",IF(I880=\"Repayment Period\",(J880-J879),IF(#REF!=TRUE,(J880-J879),(J880-J879)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL880<>\"-\",AL880>0),(#REF!+$W$3)*AL880,0)","v":0},{"$f":"IF(ISERROR(X880*AJ880),\"-\",IF(AND(SUM($M$7:M880)>0,L880<>0),X880*AJ880,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z880=0,Z880=\"-\"),0,IF(I880=\"Repayment Period\",AJ880*Z880,SUM($Z$7:Z880)*AL880))","v":0},null,0,{"$f":"IF(I880=\"Starting Point\",SUM($Z$8:Z880)*AL880,IF(I880=\"Repayment Period\",Z880*AJ880,0))","v":0},null,"-","-","-","-","-",873,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I881=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I881=\"Zero Point\",I881=\"Disbursement Period\",I881=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J881=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I881=\"Disbursement Period\",'B.3 Profil splácení AWL'!I881=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I880=\"Starting Point\"),SUM($R$8:R881),AB880*($C$13/(12/(J881-J880))))))","v":"-"},"-",{"$f":"IF(AND(J881>=Disbursement_Period/2,J880<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I881=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J881=\"-\",\"-\",IF(AND(J881<=Disbursement_Period,SUM($M$7:M881)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I881=\"Disbursement Period\",I881=\"Starting Point\"),SUM($M$7:M881)>0),AB880*V881*AF881/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J881=\"-\",\"-\",IF(AND(I881=\"Repayment Period\",SUM($M$7:M881)>0),AB880*V881*AF881/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J881-J880=TRUE),\"-\",IF(I881=\"Repayment Period\",(J881-J880),IF(#REF!=TRUE,(J881-J880),(J881-J880)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL881<>\"-\",AL881>0),(#REF!+$W$3)*AL881,0)","v":0},{"$f":"IF(ISERROR(X881*AJ881),\"-\",IF(AND(SUM($M$7:M881)>0,L881<>0),X881*AJ881,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z881=0,Z881=\"-\"),0,IF(I881=\"Repayment Period\",AJ881*Z881,SUM($Z$7:Z881)*AL881))","v":0},null,0,{"$f":"IF(I881=\"Starting Point\",SUM($Z$8:Z881)*AL881,IF(I881=\"Repayment Period\",Z881*AJ881,0))","v":0},null,"-","-","-","-","-",874,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I882=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I882=\"Zero Point\",I882=\"Disbursement Period\",I882=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J882=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I882=\"Disbursement Period\",'B.3 Profil splácení AWL'!I882=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I881=\"Starting Point\"),SUM($R$8:R882),AB881*($C$13/(12/(J882-J881))))))","v":"-"},"-",{"$f":"IF(AND(J882>=Disbursement_Period/2,J881<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I882=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J882=\"-\",\"-\",IF(AND(J882<=Disbursement_Period,SUM($M$7:M882)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I882=\"Disbursement Period\",I882=\"Starting Point\"),SUM($M$7:M882)>0),AB881*V882*AF882/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J882=\"-\",\"-\",IF(AND(I882=\"Repayment Period\",SUM($M$7:M882)>0),AB881*V882*AF882/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J882-J881=TRUE),\"-\",IF(I882=\"Repayment Period\",(J882-J881),IF(#REF!=TRUE,(J882-J881),(J882-J881)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL882<>\"-\",AL882>0),(#REF!+$W$3)*AL882,0)","v":0},{"$f":"IF(ISERROR(X882*AJ882),\"-\",IF(AND(SUM($M$7:M882)>0,L882<>0),X882*AJ882,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z882=0,Z882=\"-\"),0,IF(I882=\"Repayment Period\",AJ882*Z882,SUM($Z$7:Z882)*AL882))","v":0},null,0,{"$f":"IF(I882=\"Starting Point\",SUM($Z$8:Z882)*AL882,IF(I882=\"Repayment Period\",Z882*AJ882,0))","v":0},null,"-","-","-","-","-",875,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I883=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I883=\"Zero Point\",I883=\"Disbursement Period\",I883=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J883=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I883=\"Disbursement Period\",'B.3 Profil splácení AWL'!I883=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I882=\"Starting Point\"),SUM($R$8:R883),AB882*($C$13/(12/(J883-J882))))))","v":"-"},"-",{"$f":"IF(AND(J883>=Disbursement_Period/2,J882<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I883=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J883=\"-\",\"-\",IF(AND(J883<=Disbursement_Period,SUM($M$7:M883)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I883=\"Disbursement Period\",I883=\"Starting Point\"),SUM($M$7:M883)>0),AB882*V883*AF883/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J883=\"-\",\"-\",IF(AND(I883=\"Repayment Period\",SUM($M$7:M883)>0),AB882*V883*AF883/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J883-J882=TRUE),\"-\",IF(I883=\"Repayment Period\",(J883-J882),IF(#REF!=TRUE,(J883-J882),(J883-J882)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL883<>\"-\",AL883>0),(#REF!+$W$3)*AL883,0)","v":0},{"$f":"IF(ISERROR(X883*AJ883),\"-\",IF(AND(SUM($M$7:M883)>0,L883<>0),X883*AJ883,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z883=0,Z883=\"-\"),0,IF(I883=\"Repayment Period\",AJ883*Z883,SUM($Z$7:Z883)*AL883))","v":0},null,0,{"$f":"IF(I883=\"Starting Point\",SUM($Z$8:Z883)*AL883,IF(I883=\"Repayment Period\",Z883*AJ883,0))","v":0},null,"-","-","-","-","-",876,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I884=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I884=\"Zero Point\",I884=\"Disbursement Period\",I884=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J884=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I884=\"Disbursement Period\",'B.3 Profil splácení AWL'!I884=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I883=\"Starting Point\"),SUM($R$8:R884),AB883*($C$13/(12/(J884-J883))))))","v":"-"},"-",{"$f":"IF(AND(J884>=Disbursement_Period/2,J883<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I884=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J884=\"-\",\"-\",IF(AND(J884<=Disbursement_Period,SUM($M$7:M884)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I884=\"Disbursement Period\",I884=\"Starting Point\"),SUM($M$7:M884)>0),AB883*V884*AF884/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J884=\"-\",\"-\",IF(AND(I884=\"Repayment Period\",SUM($M$7:M884)>0),AB883*V884*AF884/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J884-J883=TRUE),\"-\",IF(I884=\"Repayment Period\",(J884-J883),IF(#REF!=TRUE,(J884-J883),(J884-J883)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL884<>\"-\",AL884>0),(#REF!+$W$3)*AL884,0)","v":0},{"$f":"IF(ISERROR(X884*AJ884),\"-\",IF(AND(SUM($M$7:M884)>0,L884<>0),X884*AJ884,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z884=0,Z884=\"-\"),0,IF(I884=\"Repayment Period\",AJ884*Z884,SUM($Z$7:Z884)*AL884))","v":0},null,0,{"$f":"IF(I884=\"Starting Point\",SUM($Z$8:Z884)*AL884,IF(I884=\"Repayment Period\",Z884*AJ884,0))","v":0},null,"-","-","-","-","-",877,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I885=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I885=\"Zero Point\",I885=\"Disbursement Period\",I885=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J885=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I885=\"Disbursement Period\",'B.3 Profil splácení AWL'!I885=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I884=\"Starting Point\"),SUM($R$8:R885),AB884*($C$13/(12/(J885-J884))))))","v":"-"},"-",{"$f":"IF(AND(J885>=Disbursement_Period/2,J884<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I885=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J885=\"-\",\"-\",IF(AND(J885<=Disbursement_Period,SUM($M$7:M885)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I885=\"Disbursement Period\",I885=\"Starting Point\"),SUM($M$7:M885)>0),AB884*V885*AF885/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J885=\"-\",\"-\",IF(AND(I885=\"Repayment Period\",SUM($M$7:M885)>0),AB884*V885*AF885/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J885-J884=TRUE),\"-\",IF(I885=\"Repayment Period\",(J885-J884),IF(#REF!=TRUE,(J885-J884),(J885-J884)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL885<>\"-\",AL885>0),(#REF!+$W$3)*AL885,0)","v":0},{"$f":"IF(ISERROR(X885*AJ885),\"-\",IF(AND(SUM($M$7:M885)>0,L885<>0),X885*AJ885,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z885=0,Z885=\"-\"),0,IF(I885=\"Repayment Period\",AJ885*Z885,SUM($Z$7:Z885)*AL885))","v":0},null,0,{"$f":"IF(I885=\"Starting Point\",SUM($Z$8:Z885)*AL885,IF(I885=\"Repayment Period\",Z885*AJ885,0))","v":0},null,"-","-","-","-","-",878,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I886=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I886=\"Zero Point\",I886=\"Disbursement Period\",I886=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J886=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I886=\"Disbursement Period\",'B.3 Profil splácení AWL'!I886=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I885=\"Starting Point\"),SUM($R$8:R886),AB885*($C$13/(12/(J886-J885))))))","v":"-"},"-",{"$f":"IF(AND(J886>=Disbursement_Period/2,J885<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I886=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J886=\"-\",\"-\",IF(AND(J886<=Disbursement_Period,SUM($M$7:M886)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I886=\"Disbursement Period\",I886=\"Starting Point\"),SUM($M$7:M886)>0),AB885*V886*AF886/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J886=\"-\",\"-\",IF(AND(I886=\"Repayment Period\",SUM($M$7:M886)>0),AB885*V886*AF886/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J886-J885=TRUE),\"-\",IF(I886=\"Repayment Period\",(J886-J885),IF(#REF!=TRUE,(J886-J885),(J886-J885)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL886<>\"-\",AL886>0),(#REF!+$W$3)*AL886,0)","v":0},{"$f":"IF(ISERROR(X886*AJ886),\"-\",IF(AND(SUM($M$7:M886)>0,L886<>0),X886*AJ886,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z886=0,Z886=\"-\"),0,IF(I886=\"Repayment Period\",AJ886*Z886,SUM($Z$7:Z886)*AL886))","v":0},null,0,{"$f":"IF(I886=\"Starting Point\",SUM($Z$8:Z886)*AL886,IF(I886=\"Repayment Period\",Z886*AJ886,0))","v":0},null,"-","-","-","-","-",879,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I887=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I887=\"Zero Point\",I887=\"Disbursement Period\",I887=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J887=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I887=\"Disbursement Period\",'B.3 Profil splácení AWL'!I887=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I886=\"Starting Point\"),SUM($R$8:R887),AB886*($C$13/(12/(J887-J886))))))","v":"-"},"-",{"$f":"IF(AND(J887>=Disbursement_Period/2,J886<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I887=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J887=\"-\",\"-\",IF(AND(J887<=Disbursement_Period,SUM($M$7:M887)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I887=\"Disbursement Period\",I887=\"Starting Point\"),SUM($M$7:M887)>0),AB886*V887*AF887/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J887=\"-\",\"-\",IF(AND(I887=\"Repayment Period\",SUM($M$7:M887)>0),AB886*V887*AF887/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J887-J886=TRUE),\"-\",IF(I887=\"Repayment Period\",(J887-J886),IF(#REF!=TRUE,(J887-J886),(J887-J886)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL887<>\"-\",AL887>0),(#REF!+$W$3)*AL887,0)","v":0},{"$f":"IF(ISERROR(X887*AJ887),\"-\",IF(AND(SUM($M$7:M887)>0,L887<>0),X887*AJ887,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z887=0,Z887=\"-\"),0,IF(I887=\"Repayment Period\",AJ887*Z887,SUM($Z$7:Z887)*AL887))","v":0},null,0,{"$f":"IF(I887=\"Starting Point\",SUM($Z$8:Z887)*AL887,IF(I887=\"Repayment Period\",Z887*AJ887,0))","v":0},null,"-","-","-","-","-",880,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I888=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I888=\"Zero Point\",I888=\"Disbursement Period\",I888=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J888=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I888=\"Disbursement Period\",'B.3 Profil splácení AWL'!I888=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I887=\"Starting Point\"),SUM($R$8:R888),AB887*($C$13/(12/(J888-J887))))))","v":"-"},"-",{"$f":"IF(AND(J888>=Disbursement_Period/2,J887<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I888=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J888=\"-\",\"-\",IF(AND(J888<=Disbursement_Period,SUM($M$7:M888)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I888=\"Disbursement Period\",I888=\"Starting Point\"),SUM($M$7:M888)>0),AB887*V888*AF888/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J888=\"-\",\"-\",IF(AND(I888=\"Repayment Period\",SUM($M$7:M888)>0),AB887*V888*AF888/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J888-J887=TRUE),\"-\",IF(I888=\"Repayment Period\",(J888-J887),IF(#REF!=TRUE,(J888-J887),(J888-J887)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL888<>\"-\",AL888>0),(#REF!+$W$3)*AL888,0)","v":0},{"$f":"IF(ISERROR(X888*AJ888),\"-\",IF(AND(SUM($M$7:M888)>0,L888<>0),X888*AJ888,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z888=0,Z888=\"-\"),0,IF(I888=\"Repayment Period\",AJ888*Z888,SUM($Z$7:Z888)*AL888))","v":0},null,0,{"$f":"IF(I888=\"Starting Point\",SUM($Z$8:Z888)*AL888,IF(I888=\"Repayment Period\",Z888*AJ888,0))","v":0},null,"-","-","-","-","-",881,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I889=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I889=\"Zero Point\",I889=\"Disbursement Period\",I889=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J889=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I889=\"Disbursement Period\",'B.3 Profil splácení AWL'!I889=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I888=\"Starting Point\"),SUM($R$8:R889),AB888*($C$13/(12/(J889-J888))))))","v":"-"},"-",{"$f":"IF(AND(J889>=Disbursement_Period/2,J888<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I889=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J889=\"-\",\"-\",IF(AND(J889<=Disbursement_Period,SUM($M$7:M889)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I889=\"Disbursement Period\",I889=\"Starting Point\"),SUM($M$7:M889)>0),AB888*V889*AF889/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J889=\"-\",\"-\",IF(AND(I889=\"Repayment Period\",SUM($M$7:M889)>0),AB888*V889*AF889/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J889-J888=TRUE),\"-\",IF(I889=\"Repayment Period\",(J889-J888),IF(#REF!=TRUE,(J889-J888),(J889-J888)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL889<>\"-\",AL889>0),(#REF!+$W$3)*AL889,0)","v":0},{"$f":"IF(ISERROR(X889*AJ889),\"-\",IF(AND(SUM($M$7:M889)>0,L889<>0),X889*AJ889,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z889=0,Z889=\"-\"),0,IF(I889=\"Repayment Period\",AJ889*Z889,SUM($Z$7:Z889)*AL889))","v":0},null,0,{"$f":"IF(I889=\"Starting Point\",SUM($Z$8:Z889)*AL889,IF(I889=\"Repayment Period\",Z889*AJ889,0))","v":0},null,"-","-","-","-","-",882,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I890=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I890=\"Zero Point\",I890=\"Disbursement Period\",I890=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J890=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I890=\"Disbursement Period\",'B.3 Profil splácení AWL'!I890=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I889=\"Starting Point\"),SUM($R$8:R890),AB889*($C$13/(12/(J890-J889))))))","v":"-"},"-",{"$f":"IF(AND(J890>=Disbursement_Period/2,J889<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I890=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J890=\"-\",\"-\",IF(AND(J890<=Disbursement_Period,SUM($M$7:M890)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I890=\"Disbursement Period\",I890=\"Starting Point\"),SUM($M$7:M890)>0),AB889*V890*AF890/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J890=\"-\",\"-\",IF(AND(I890=\"Repayment Period\",SUM($M$7:M890)>0),AB889*V890*AF890/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J890-J889=TRUE),\"-\",IF(I890=\"Repayment Period\",(J890-J889),IF(#REF!=TRUE,(J890-J889),(J890-J889)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL890<>\"-\",AL890>0),(#REF!+$W$3)*AL890,0)","v":0},{"$f":"IF(ISERROR(X890*AJ890),\"-\",IF(AND(SUM($M$7:M890)>0,L890<>0),X890*AJ890,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z890=0,Z890=\"-\"),0,IF(I890=\"Repayment Period\",AJ890*Z890,SUM($Z$7:Z890)*AL890))","v":0},null,0,{"$f":"IF(I890=\"Starting Point\",SUM($Z$8:Z890)*AL890,IF(I890=\"Repayment Period\",Z890*AJ890,0))","v":0},null,"-","-","-","-","-",883,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I891=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I891=\"Zero Point\",I891=\"Disbursement Period\",I891=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J891=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I891=\"Disbursement Period\",'B.3 Profil splácení AWL'!I891=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I890=\"Starting Point\"),SUM($R$8:R891),AB890*($C$13/(12/(J891-J890))))))","v":"-"},"-",{"$f":"IF(AND(J891>=Disbursement_Period/2,J890<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I891=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J891=\"-\",\"-\",IF(AND(J891<=Disbursement_Period,SUM($M$7:M891)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I891=\"Disbursement Period\",I891=\"Starting Point\"),SUM($M$7:M891)>0),AB890*V891*AF891/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J891=\"-\",\"-\",IF(AND(I891=\"Repayment Period\",SUM($M$7:M891)>0),AB890*V891*AF891/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J891-J890=TRUE),\"-\",IF(I891=\"Repayment Period\",(J891-J890),IF(#REF!=TRUE,(J891-J890),(J891-J890)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL891<>\"-\",AL891>0),(#REF!+$W$3)*AL891,0)","v":0},{"$f":"IF(ISERROR(X891*AJ891),\"-\",IF(AND(SUM($M$7:M891)>0,L891<>0),X891*AJ891,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z891=0,Z891=\"-\"),0,IF(I891=\"Repayment Period\",AJ891*Z891,SUM($Z$7:Z891)*AL891))","v":0},null,0,{"$f":"IF(I891=\"Starting Point\",SUM($Z$8:Z891)*AL891,IF(I891=\"Repayment Period\",Z891*AJ891,0))","v":0},null,"-","-","-","-","-",884,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I892=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I892=\"Zero Point\",I892=\"Disbursement Period\",I892=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J892=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I892=\"Disbursement Period\",'B.3 Profil splácení AWL'!I892=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I891=\"Starting Point\"),SUM($R$8:R892),AB891*($C$13/(12/(J892-J891))))))","v":"-"},"-",{"$f":"IF(AND(J892>=Disbursement_Period/2,J891<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I892=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J892=\"-\",\"-\",IF(AND(J892<=Disbursement_Period,SUM($M$7:M892)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I892=\"Disbursement Period\",I892=\"Starting Point\"),SUM($M$7:M892)>0),AB891*V892*AF892/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J892=\"-\",\"-\",IF(AND(I892=\"Repayment Period\",SUM($M$7:M892)>0),AB891*V892*AF892/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J892-J891=TRUE),\"-\",IF(I892=\"Repayment Period\",(J892-J891),IF(#REF!=TRUE,(J892-J891),(J892-J891)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL892<>\"-\",AL892>0),(#REF!+$W$3)*AL892,0)","v":0},{"$f":"IF(ISERROR(X892*AJ892),\"-\",IF(AND(SUM($M$7:M892)>0,L892<>0),X892*AJ892,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z892=0,Z892=\"-\"),0,IF(I892=\"Repayment Period\",AJ892*Z892,SUM($Z$7:Z892)*AL892))","v":0},null,0,{"$f":"IF(I892=\"Starting Point\",SUM($Z$8:Z892)*AL892,IF(I892=\"Repayment Period\",Z892*AJ892,0))","v":0},null,"-","-","-","-","-",885,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I893=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I893=\"Zero Point\",I893=\"Disbursement Period\",I893=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J893=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I893=\"Disbursement Period\",'B.3 Profil splácení AWL'!I893=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I892=\"Starting Point\"),SUM($R$8:R893),AB892*($C$13/(12/(J893-J892))))))","v":"-"},"-",{"$f":"IF(AND(J893>=Disbursement_Period/2,J892<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I893=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J893=\"-\",\"-\",IF(AND(J893<=Disbursement_Period,SUM($M$7:M893)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I893=\"Disbursement Period\",I893=\"Starting Point\"),SUM($M$7:M893)>0),AB892*V893*AF893/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J893=\"-\",\"-\",IF(AND(I893=\"Repayment Period\",SUM($M$7:M893)>0),AB892*V893*AF893/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J893-J892=TRUE),\"-\",IF(I893=\"Repayment Period\",(J893-J892),IF(#REF!=TRUE,(J893-J892),(J893-J892)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL893<>\"-\",AL893>0),(#REF!+$W$3)*AL893,0)","v":0},{"$f":"IF(ISERROR(X893*AJ893),\"-\",IF(AND(SUM($M$7:M893)>0,L893<>0),X893*AJ893,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z893=0,Z893=\"-\"),0,IF(I893=\"Repayment Period\",AJ893*Z893,SUM($Z$7:Z893)*AL893))","v":0},null,0,{"$f":"IF(I893=\"Starting Point\",SUM($Z$8:Z893)*AL893,IF(I893=\"Repayment Period\",Z893*AJ893,0))","v":0},null,"-","-","-","-","-",886,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I894=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I894=\"Zero Point\",I894=\"Disbursement Period\",I894=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J894=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I894=\"Disbursement Period\",'B.3 Profil splácení AWL'!I894=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I893=\"Starting Point\"),SUM($R$8:R894),AB893*($C$13/(12/(J894-J893))))))","v":"-"},"-",{"$f":"IF(AND(J894>=Disbursement_Period/2,J893<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I894=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J894=\"-\",\"-\",IF(AND(J894<=Disbursement_Period,SUM($M$7:M894)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I894=\"Disbursement Period\",I894=\"Starting Point\"),SUM($M$7:M894)>0),AB893*V894*AF894/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J894=\"-\",\"-\",IF(AND(I894=\"Repayment Period\",SUM($M$7:M894)>0),AB893*V894*AF894/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J894-J893=TRUE),\"-\",IF(I894=\"Repayment Period\",(J894-J893),IF(#REF!=TRUE,(J894-J893),(J894-J893)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL894<>\"-\",AL894>0),(#REF!+$W$3)*AL894,0)","v":0},{"$f":"IF(ISERROR(X894*AJ894),\"-\",IF(AND(SUM($M$7:M894)>0,L894<>0),X894*AJ894,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z894=0,Z894=\"-\"),0,IF(I894=\"Repayment Period\",AJ894*Z894,SUM($Z$7:Z894)*AL894))","v":0},null,0,{"$f":"IF(I894=\"Starting Point\",SUM($Z$8:Z894)*AL894,IF(I894=\"Repayment Period\",Z894*AJ894,0))","v":0},null,"-","-","-","-","-",887,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I895=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I895=\"Zero Point\",I895=\"Disbursement Period\",I895=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J895=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I895=\"Disbursement Period\",'B.3 Profil splácení AWL'!I895=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I894=\"Starting Point\"),SUM($R$8:R895),AB894*($C$13/(12/(J895-J894))))))","v":"-"},"-",{"$f":"IF(AND(J895>=Disbursement_Period/2,J894<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I895=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J895=\"-\",\"-\",IF(AND(J895<=Disbursement_Period,SUM($M$7:M895)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I895=\"Disbursement Period\",I895=\"Starting Point\"),SUM($M$7:M895)>0),AB894*V895*AF895/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J895=\"-\",\"-\",IF(AND(I895=\"Repayment Period\",SUM($M$7:M895)>0),AB894*V895*AF895/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J895-J894=TRUE),\"-\",IF(I895=\"Repayment Period\",(J895-J894),IF(#REF!=TRUE,(J895-J894),(J895-J894)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL895<>\"-\",AL895>0),(#REF!+$W$3)*AL895,0)","v":0},{"$f":"IF(ISERROR(X895*AJ895),\"-\",IF(AND(SUM($M$7:M895)>0,L895<>0),X895*AJ895,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z895=0,Z895=\"-\"),0,IF(I895=\"Repayment Period\",AJ895*Z895,SUM($Z$7:Z895)*AL895))","v":0},null,0,{"$f":"IF(I895=\"Starting Point\",SUM($Z$8:Z895)*AL895,IF(I895=\"Repayment Period\",Z895*AJ895,0))","v":0},null,"-","-","-","-","-",888,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I896=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I896=\"Zero Point\",I896=\"Disbursement Period\",I896=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J896=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I896=\"Disbursement Period\",'B.3 Profil splácení AWL'!I896=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I895=\"Starting Point\"),SUM($R$8:R896),AB895*($C$13/(12/(J896-J895))))))","v":"-"},"-",{"$f":"IF(AND(J896>=Disbursement_Period/2,J895<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I896=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J896=\"-\",\"-\",IF(AND(J896<=Disbursement_Period,SUM($M$7:M896)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I896=\"Disbursement Period\",I896=\"Starting Point\"),SUM($M$7:M896)>0),AB895*V896*AF896/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J896=\"-\",\"-\",IF(AND(I896=\"Repayment Period\",SUM($M$7:M896)>0),AB895*V896*AF896/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J896-J895=TRUE),\"-\",IF(I896=\"Repayment Period\",(J896-J895),IF(#REF!=TRUE,(J896-J895),(J896-J895)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL896<>\"-\",AL896>0),(#REF!+$W$3)*AL896,0)","v":0},{"$f":"IF(ISERROR(X896*AJ896),\"-\",IF(AND(SUM($M$7:M896)>0,L896<>0),X896*AJ896,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z896=0,Z896=\"-\"),0,IF(I896=\"Repayment Period\",AJ896*Z896,SUM($Z$7:Z896)*AL896))","v":0},null,0,{"$f":"IF(I896=\"Starting Point\",SUM($Z$8:Z896)*AL896,IF(I896=\"Repayment Period\",Z896*AJ896,0))","v":0},null,"-","-","-","-","-",889,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I897=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I897=\"Zero Point\",I897=\"Disbursement Period\",I897=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J897=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I897=\"Disbursement Period\",'B.3 Profil splácení AWL'!I897=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I896=\"Starting Point\"),SUM($R$8:R897),AB896*($C$13/(12/(J897-J896))))))","v":"-"},"-",{"$f":"IF(AND(J897>=Disbursement_Period/2,J896<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I897=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J897=\"-\",\"-\",IF(AND(J897<=Disbursement_Period,SUM($M$7:M897)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I897=\"Disbursement Period\",I897=\"Starting Point\"),SUM($M$7:M897)>0),AB896*V897*AF897/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J897=\"-\",\"-\",IF(AND(I897=\"Repayment Period\",SUM($M$7:M897)>0),AB896*V897*AF897/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J897-J896=TRUE),\"-\",IF(I897=\"Repayment Period\",(J897-J896),IF(#REF!=TRUE,(J897-J896),(J897-J896)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL897<>\"-\",AL897>0),(#REF!+$W$3)*AL897,0)","v":0},{"$f":"IF(ISERROR(X897*AJ897),\"-\",IF(AND(SUM($M$7:M897)>0,L897<>0),X897*AJ897,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z897=0,Z897=\"-\"),0,IF(I897=\"Repayment Period\",AJ897*Z897,SUM($Z$7:Z897)*AL897))","v":0},null,0,{"$f":"IF(I897=\"Starting Point\",SUM($Z$8:Z897)*AL897,IF(I897=\"Repayment Period\",Z897*AJ897,0))","v":0},null,"-","-","-","-","-",890,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I898=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I898=\"Zero Point\",I898=\"Disbursement Period\",I898=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J898=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I898=\"Disbursement Period\",'B.3 Profil splácení AWL'!I898=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I897=\"Starting Point\"),SUM($R$8:R898),AB897*($C$13/(12/(J898-J897))))))","v":"-"},"-",{"$f":"IF(AND(J898>=Disbursement_Period/2,J897<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I898=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J898=\"-\",\"-\",IF(AND(J898<=Disbursement_Period,SUM($M$7:M898)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I898=\"Disbursement Period\",I898=\"Starting Point\"),SUM($M$7:M898)>0),AB897*V898*AF898/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J898=\"-\",\"-\",IF(AND(I898=\"Repayment Period\",SUM($M$7:M898)>0),AB897*V898*AF898/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J898-J897=TRUE),\"-\",IF(I898=\"Repayment Period\",(J898-J897),IF(#REF!=TRUE,(J898-J897),(J898-J897)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL898<>\"-\",AL898>0),(#REF!+$W$3)*AL898,0)","v":0},{"$f":"IF(ISERROR(X898*AJ898),\"-\",IF(AND(SUM($M$7:M898)>0,L898<>0),X898*AJ898,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z898=0,Z898=\"-\"),0,IF(I898=\"Repayment Period\",AJ898*Z898,SUM($Z$7:Z898)*AL898))","v":0},null,0,{"$f":"IF(I898=\"Starting Point\",SUM($Z$8:Z898)*AL898,IF(I898=\"Repayment Period\",Z898*AJ898,0))","v":0},null,"-","-","-","-","-",891,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I899=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I899=\"Zero Point\",I899=\"Disbursement Period\",I899=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J899=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I899=\"Disbursement Period\",'B.3 Profil splácení AWL'!I899=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I898=\"Starting Point\"),SUM($R$8:R899),AB898*($C$13/(12/(J899-J898))))))","v":"-"},"-",{"$f":"IF(AND(J899>=Disbursement_Period/2,J898<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I899=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J899=\"-\",\"-\",IF(AND(J899<=Disbursement_Period,SUM($M$7:M899)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I899=\"Disbursement Period\",I899=\"Starting Point\"),SUM($M$7:M899)>0),AB898*V899*AF899/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J899=\"-\",\"-\",IF(AND(I899=\"Repayment Period\",SUM($M$7:M899)>0),AB898*V899*AF899/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J899-J898=TRUE),\"-\",IF(I899=\"Repayment Period\",(J899-J898),IF(#REF!=TRUE,(J899-J898),(J899-J898)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL899<>\"-\",AL899>0),(#REF!+$W$3)*AL899,0)","v":0},{"$f":"IF(ISERROR(X899*AJ899),\"-\",IF(AND(SUM($M$7:M899)>0,L899<>0),X899*AJ899,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z899=0,Z899=\"-\"),0,IF(I899=\"Repayment Period\",AJ899*Z899,SUM($Z$7:Z899)*AL899))","v":0},null,0,{"$f":"IF(I899=\"Starting Point\",SUM($Z$8:Z899)*AL899,IF(I899=\"Repayment Period\",Z899*AJ899,0))","v":0},null,"-","-","-","-","-",892,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I900=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I900=\"Zero Point\",I900=\"Disbursement Period\",I900=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J900=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I900=\"Disbursement Period\",'B.3 Profil splácení AWL'!I900=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I899=\"Starting Point\"),SUM($R$8:R900),AB899*($C$13/(12/(J900-J899))))))","v":"-"},"-",{"$f":"IF(AND(J900>=Disbursement_Period/2,J899<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I900=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J900=\"-\",\"-\",IF(AND(J900<=Disbursement_Period,SUM($M$7:M900)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I900=\"Disbursement Period\",I900=\"Starting Point\"),SUM($M$7:M900)>0),AB899*V900*AF900/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J900=\"-\",\"-\",IF(AND(I900=\"Repayment Period\",SUM($M$7:M900)>0),AB899*V900*AF900/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J900-J899=TRUE),\"-\",IF(I900=\"Repayment Period\",(J900-J899),IF(#REF!=TRUE,(J900-J899),(J900-J899)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL900<>\"-\",AL900>0),(#REF!+$W$3)*AL900,0)","v":0},{"$f":"IF(ISERROR(X900*AJ900),\"-\",IF(AND(SUM($M$7:M900)>0,L900<>0),X900*AJ900,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z900=0,Z900=\"-\"),0,IF(I900=\"Repayment Period\",AJ900*Z900,SUM($Z$7:Z900)*AL900))","v":0},null,0,{"$f":"IF(I900=\"Starting Point\",SUM($Z$8:Z900)*AL900,IF(I900=\"Repayment Period\",Z900*AJ900,0))","v":0},null,"-","-","-","-","-",893,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I901=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I901=\"Zero Point\",I901=\"Disbursement Period\",I901=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J901=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I901=\"Disbursement Period\",'B.3 Profil splácení AWL'!I901=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I900=\"Starting Point\"),SUM($R$8:R901),AB900*($C$13/(12/(J901-J900))))))","v":"-"},"-",{"$f":"IF(AND(J901>=Disbursement_Period/2,J900<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I901=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J901=\"-\",\"-\",IF(AND(J901<=Disbursement_Period,SUM($M$7:M901)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I901=\"Disbursement Period\",I901=\"Starting Point\"),SUM($M$7:M901)>0),AB900*V901*AF901/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J901=\"-\",\"-\",IF(AND(I901=\"Repayment Period\",SUM($M$7:M901)>0),AB900*V901*AF901/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J901-J900=TRUE),\"-\",IF(I901=\"Repayment Period\",(J901-J900),IF(#REF!=TRUE,(J901-J900),(J901-J900)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL901<>\"-\",AL901>0),(#REF!+$W$3)*AL901,0)","v":0},{"$f":"IF(ISERROR(X901*AJ901),\"-\",IF(AND(SUM($M$7:M901)>0,L901<>0),X901*AJ901,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z901=0,Z901=\"-\"),0,IF(I901=\"Repayment Period\",AJ901*Z901,SUM($Z$7:Z901)*AL901))","v":0},null,0,{"$f":"IF(I901=\"Starting Point\",SUM($Z$8:Z901)*AL901,IF(I901=\"Repayment Period\",Z901*AJ901,0))","v":0},null,"-","-","-","-","-",894,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I902=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I902=\"Zero Point\",I902=\"Disbursement Period\",I902=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J902=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I902=\"Disbursement Period\",'B.3 Profil splácení AWL'!I902=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I901=\"Starting Point\"),SUM($R$8:R902),AB901*($C$13/(12/(J902-J901))))))","v":"-"},"-",{"$f":"IF(AND(J902>=Disbursement_Period/2,J901<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I902=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J902=\"-\",\"-\",IF(AND(J902<=Disbursement_Period,SUM($M$7:M902)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I902=\"Disbursement Period\",I902=\"Starting Point\"),SUM($M$7:M902)>0),AB901*V902*AF902/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J902=\"-\",\"-\",IF(AND(I902=\"Repayment Period\",SUM($M$7:M902)>0),AB901*V902*AF902/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J902-J901=TRUE),\"-\",IF(I902=\"Repayment Period\",(J902-J901),IF(#REF!=TRUE,(J902-J901),(J902-J901)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL902<>\"-\",AL902>0),(#REF!+$W$3)*AL902,0)","v":0},{"$f":"IF(ISERROR(X902*AJ902),\"-\",IF(AND(SUM($M$7:M902)>0,L902<>0),X902*AJ902,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z902=0,Z902=\"-\"),0,IF(I902=\"Repayment Period\",AJ902*Z902,SUM($Z$7:Z902)*AL902))","v":0},null,0,{"$f":"IF(I902=\"Starting Point\",SUM($Z$8:Z902)*AL902,IF(I902=\"Repayment Period\",Z902*AJ902,0))","v":0},null,"-","-","-","-","-",895,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I903=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I903=\"Zero Point\",I903=\"Disbursement Period\",I903=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L903>0,L903<>\"-\"),PPMT(($C$13)/(12/AF903),L903,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J903=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I903=\"Disbursement Period\",'B.3 Profil splácení AWL'!I903=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I902=\"Starting Point\"),SUM($R$8:R903),AB902*($C$13/(12/(J903-J902))))))","v":"-"},"-",{"$f":"IF(AND(J903>=Disbursement_Period/2,J902<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I903=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J903=\"-\",\"-\",IF(AND(J903<=Disbursement_Period,SUM($M$7:M903)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I903=\"Disbursement Period\",I903=\"Starting Point\"),SUM($M$7:M903)>0),AB902*V903*AF903/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J903=\"-\",\"-\",IF(AND(I903=\"Repayment Period\",SUM($M$7:M903)>0),AB902*V903*AF903/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M903+AA903),AA903,-M903+T903+W903+X903)","v":0},{"$f":"IF(OR(J903=0,J903=\"-\"),0,AD902+(Q903*(J903-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J903-J902=TRUE),\"-\",IF(I903=\"Repayment Period\",(J903-J902),IF(#REF!=TRUE,(J903-J902),(J903-J902)/2)))","v":"-"},{"$f":"IF(ISERROR(AB902*AF903=TRUE),\"-\",AB902*AF903)","v":"-"},null,null,"-",{"$f":"IF(OR(L903=0,L903=\"-\",ISERROR($AB902*$AJ903=TRUE)),\"-\",$AB902*$AJ903)","v":"-"},{"$f":"IF(I903=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL903<>\"-\",AL903>0),(#REF!+$W$3)*AL903,0)","v":0},{"$f":"IF(ISERROR(X903*AJ903),\"-\",IF(AND(SUM($M$7:M903)>0,L903<>0),X903*AJ903,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z903=0,Z903=\"-\"),0,IF(I903=\"Repayment Period\",AJ903*Z903,SUM($Z$7:Z903)*AL903))","v":0},null,{"$f":"IF(I903<>\"Repayment Period\",AL903,AJ903)","v":0},{"$f":"IF(I903=\"Starting Point\",SUM($Z$8:Z903)*AL903,IF(I903=\"Repayment Period\",Z903*AJ903,0))","v":0},null,{"$f":"AJ903","v":"-"},{"$f":"IF(ISERROR(AU903*M903)=TRUE,\"-\",AU903*M903)","v":"-"},{"$f":"IF(ISERROR(AU903*Q903)=TRUE,\"-\",AU903*Q903)","v":"-"},{"$f":"IF(ISERROR(AU903*S903)=TRUE,\"-\",AU903*S903)","v":"-"},{"$f":"IF(ISERROR(AU903*AA903)=TRUE,\"-\",AU903*AA903)","v":"-"},896,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J904=Disbursement_Period,\"Starting Point\",IF(J904<Disbursement_Period,\"Disbursement Period\",IF(AND(J904>Disbursement_Period,J904<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J903<>\"-\",$C$8=\"Non-Standard\"),IF(J903+1<Disbursement_Period,J903+1,IF(AND(J903+$E$8>=Disbursement_Period,J903<$C$9+Disbursement_Period),VLOOKUP(L904,$AZ$7:$BA$1006,2),\"-\")),IF(J903<>\"-\",IF(J903+1<Disbursement_Period,J903+1,IF(AND(J903+1>=Disbursement_Period,J903<($C$9+$C$10)),Disbursement_Period+$E$8*(L904),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J903=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J903+$G$10<$BA$8,J903+$G$10>$C$9+$C$10),0,IF(AND(J903+$G$10>=$BA$8,J903+$G$10<=$C$9+$C$10),IF(MATCH(J903+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J903+$G$10,$BA$8:$BA$1003,1)>1,L903+1,0)),0)),IF(OR(J903+$G$10<$C$10+$G$10,J903+$G$10>$C$9+$C$10),0,IF(L903=\"-\",1,L903+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I904=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I904=\"Zero Point\",I904=\"Disbursement Period\",I904=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M904+N903),\"\",M904+N903)","v":""},"-",{"$f":"IF(O904<>\"-\",P903+(O904*(J904-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L904<>\"-\",J904>Disbursement_Period,J904<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J904>Disbursement_Period,J904<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J904,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J904>Disbursement_Period,J904<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF904),L904,$E$13,$C$7*-1),IF(J904<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB903*($C$13/(12/(J904-J903)))),\"-\",AB903*($C$13/(12/(J904-J903))))","v":"-"},{"$f":"IF(J904=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I904=\"Disbursement Period\",'B.3 Profil splácení AWL'!I904=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I903=\"Starting Point\"),SUM($R$8:R904),AB903*($C$13/(12/(J904-J903))))))","v":"-"},{"$f":"IF(J904=\"-\",\"-\",Q904+S904)","v":"-"},{"$f":"IF(AND(J904>=Disbursement_Period/2,J903<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I904=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J904=\"-\",\"-\",IF(AND(J904<=Disbursement_Period,SUM($M$7:M904)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I904=\"Disbursement Period\",I904=\"Starting Point\"),SUM($M$7:M904)>0),AB903*V904*AF904/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J904=\"-\",\"-\",IF(AND(I904=\"Repayment Period\",SUM($M$7:M904)>0),AB903*V904*AF904/12,0))","v":"-"},{"$f":"IF(J904=\"-\",\"\",U904+W904+X904)","v":""},{"$f":"IF(J904=\"-\",\"-\",IF(T904=0,0,AB903*$C$22*AF904/12))","v":"-"},0,{"$f":"IF(J904=\"-\",\"-\",IF(ISERROR(AB903+M904-Q904)<>TRUE,AB903+M904-Q904,IF(ISERROR(AB903+M904)<>TRUE,AB903+M904,AB903-Q904)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J904-J903=TRUE),\"-\",IF(I904=\"Repayment Period\",(J904-J903),IF(#REF!=TRUE,(J904-J903),(J904-J903)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J904/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J904/12))","v":"-"},"-",0,{"$f":"IF(AND(AL904<>\"-\",AL904>0),(#REF!+$W$3)*AL904,0)","v":0},{"$f":"IF(ISERROR(X904*AJ904),\"-\",IF(AND(SUM($M$7:M904)>0,L904<>0),X904*AJ904,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z904=0,Z904=\"-\"),0,IF(I904=\"Repayment Period\",AJ904*Z904,SUM($Z$7:Z904)*AL904))","v":0},null,0,{"$f":"IF(I904=\"Starting Point\",SUM($Z$8:Z904)*AL904,IF(I904=\"Repayment Period\",Z904*AJ904,0))","v":0},null,"-","-","-","-","-",897,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA904<>\"-\",\"← Input!\",IF(AND(BA904=\"-\",OR(BC904<>\"\",BC904<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J905=\"-\",\"-\",MONATSENDE($K$7,J905))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I905=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I905=\"Zero Point\",I905=\"Disbursement Period\",I905=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J905=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I905=\"Disbursement Period\",'B.3 Profil splácení AWL'!I905=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I904=\"Starting Point\"),SUM($R$8:R905),AB904*($C$13/(12/(J905-J904))))))","v":"-"},"-",{"$f":"IF(AND(J905>=Disbursement_Period/2,J904<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I905=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J905=\"-\",\"-\",IF(AND(J905<=Disbursement_Period,SUM($M$7:M905)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I905=\"Disbursement Period\",I905=\"Starting Point\"),SUM($M$7:M905)>0),AB904*V905*AF905/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J905=\"-\",\"-\",IF(AND(I905=\"Repayment Period\",SUM($M$7:M905)>0),AB904*V905*AF905/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q905+S905+Y905)=TRUE,0,Q905+S905+Z905)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J905-J904=TRUE),\"-\",IF(I905=\"Repayment Period\",(J905-J904),IF(#REF!=TRUE,(J905-J904),(J905-J904)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL905<>\"-\",AL905>0),(#REF!+$W$3)*AL905,0)","v":0},{"$f":"IF(ISERROR(X905*AJ905),\"-\",IF(AND(SUM($M$7:M905)>0,L905<>0),X905*AJ905,\"-\"))","v":"-"},{"$f":"SUM(AM905:AN905)","v":0},{"$f":"IF(OR(Z905=0,Z905=\"-\"),0,IF(I905=\"Repayment Period\",AJ905*Z905,SUM($Z$7:Z905)*AL905))","v":0},null,0,{"$f":"IF(I905=\"Starting Point\",SUM($Z$8:Z905)*AL905,IF(I905=\"Repayment Period\",Z905*AJ905,0))","v":0},null,"-","-","-","-","-",898,{"$f":"IF(OR(BA904=\"-\",BA904>=$C$9+$C$10),\"-\",IF(AND(BA904<$C$9+$C$10,BA904+$G$10>$C$9+$C$10),$C$9+$C$10,BA904+$G$10))","v":"-"},null,{"$f":"IF(BB905=\"-\",\"-\",BB905/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I906=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I906=\"Zero Point\",I906=\"Disbursement Period\",I906=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J906=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I906=\"Disbursement Period\",'B.3 Profil splácení AWL'!I906=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I905=\"Starting Point\"),SUM($R$8:R906),AB905*($C$13/(12/(J906-J905))))))","v":"-"},"-",{"$f":"IF(AND(J906>=Disbursement_Period/2,J905<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I906=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J906=\"-\",\"-\",IF(AND(J906<=Disbursement_Period,SUM($M$7:M906)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I906=\"Disbursement Period\",I906=\"Starting Point\"),SUM($M$7:M906)>0),AB905*V906*AF906/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J906=\"-\",\"-\",IF(AND(I906=\"Repayment Period\",SUM($M$7:M906)>0),AB905*V906*AF906/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J906-J905=TRUE),\"-\",IF(I906=\"Repayment Period\",(J906-J905),IF(#REF!=TRUE,(J906-J905),(J906-J905)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL906<>\"-\",AL906>0),(#REF!+$W$3)*AL906,0)","v":0},{"$f":"IF(ISERROR(X906*AJ906),\"-\",IF(AND(SUM($M$7:M906)>0,L906<>0),X906*AJ906,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z906=0,Z906=\"-\"),0,IF(I906=\"Repayment Period\",AJ906*Z906,SUM($Z$7:Z906)*AL906))","v":0},null,0,{"$f":"IF(I906=\"Starting Point\",SUM($Z$8:Z906)*AL906,IF(I906=\"Repayment Period\",Z906*AJ906,0))","v":0},null,"-","-","-","-","-",899,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I907=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I907=\"Zero Point\",I907=\"Disbursement Period\",I907=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J907=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I907=\"Disbursement Period\",'B.3 Profil splácení AWL'!I907=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I906=\"Starting Point\"),SUM($R$8:R907),AB906*($C$13/(12/(J907-J906))))))","v":"-"},"-",{"$f":"IF(AND(J907>=Disbursement_Period/2,J906<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I907=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J907=\"-\",\"-\",IF(AND(J907<=Disbursement_Period,SUM($M$7:M907)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I907=\"Disbursement Period\",I907=\"Starting Point\"),SUM($M$7:M907)>0),AB906*V907*AF907/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J907=\"-\",\"-\",IF(AND(I907=\"Repayment Period\",SUM($M$7:M907)>0),AB906*V907*AF907/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J907-J906=TRUE),\"-\",IF(I907=\"Repayment Period\",(J907-J906),IF(#REF!=TRUE,(J907-J906),(J907-J906)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL907<>\"-\",AL907>0),(#REF!+$W$3)*AL907,0)","v":0},{"$f":"IF(ISERROR(X907*AJ907),\"-\",IF(AND(SUM($M$7:M907)>0,L907<>0),X907*AJ907,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z907=0,Z907=\"-\"),0,IF(I907=\"Repayment Period\",AJ907*Z907,SUM($Z$7:Z907)*AL907))","v":0},null,0,{"$f":"IF(I907=\"Starting Point\",SUM($Z$8:Z907)*AL907,IF(I907=\"Repayment Period\",Z907*AJ907,0))","v":0},null,"-","-","-","-","-",900,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I908=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I908=\"Zero Point\",I908=\"Disbursement Period\",I908=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J908=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I908=\"Disbursement Period\",'B.3 Profil splácení AWL'!I908=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I907=\"Starting Point\"),SUM($R$8:R908),AB907*($C$13/(12/(J908-J907))))))","v":"-"},"-",{"$f":"IF(AND(J908>=Disbursement_Period/2,J907<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I908=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J908=\"-\",\"-\",IF(AND(J908<=Disbursement_Period,SUM($M$7:M908)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I908=\"Disbursement Period\",I908=\"Starting Point\"),SUM($M$7:M908)>0),AB907*V908*AF908/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J908=\"-\",\"-\",IF(AND(I908=\"Repayment Period\",SUM($M$7:M908)>0),AB907*V908*AF908/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J908-J907=TRUE),\"-\",IF(I908=\"Repayment Period\",(J908-J907),IF(#REF!=TRUE,(J908-J907),(J908-J907)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL908<>\"-\",AL908>0),(#REF!+$W$3)*AL908,0)","v":0},{"$f":"IF(ISERROR(X908*AJ908),\"-\",IF(AND(SUM($M$7:M908)>0,L908<>0),X908*AJ908,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z908=0,Z908=\"-\"),0,IF(I908=\"Repayment Period\",AJ908*Z908,SUM($Z$7:Z908)*AL908))","v":0},null,0,{"$f":"IF(I908=\"Starting Point\",SUM($Z$8:Z908)*AL908,IF(I908=\"Repayment Period\",Z908*AJ908,0))","v":0},null,"-","-","-","-","-",901,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I909=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I909=\"Zero Point\",I909=\"Disbursement Period\",I909=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J909=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I909=\"Disbursement Period\",'B.3 Profil splácení AWL'!I909=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I908=\"Starting Point\"),SUM($R$8:R909),AB908*($C$13/(12/(J909-J908))))))","v":"-"},"-",{"$f":"IF(AND(J909>=Disbursement_Period/2,J908<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I909=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J909=\"-\",\"-\",IF(AND(J909<=Disbursement_Period,SUM($M$7:M909)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I909=\"Disbursement Period\",I909=\"Starting Point\"),SUM($M$7:M909)>0),AB908*V909*AF909/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J909=\"-\",\"-\",IF(AND(I909=\"Repayment Period\",SUM($M$7:M909)>0),AB908*V909*AF909/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J909-J908=TRUE),\"-\",IF(I909=\"Repayment Period\",(J909-J908),IF(#REF!=TRUE,(J909-J908),(J909-J908)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL909<>\"-\",AL909>0),(#REF!+$W$3)*AL909,0)","v":0},{"$f":"IF(ISERROR(X909*AJ909),\"-\",IF(AND(SUM($M$7:M909)>0,L909<>0),X909*AJ909,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z909=0,Z909=\"-\"),0,IF(I909=\"Repayment Period\",AJ909*Z909,SUM($Z$7:Z909)*AL909))","v":0},null,0,{"$f":"IF(I909=\"Starting Point\",SUM($Z$8:Z909)*AL909,IF(I909=\"Repayment Period\",Z909*AJ909,0))","v":0},null,"-","-","-","-","-",902,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I910=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I910=\"Zero Point\",I910=\"Disbursement Period\",I910=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J910=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I910=\"Disbursement Period\",'B.3 Profil splácení AWL'!I910=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I909=\"Starting Point\"),SUM($R$8:R910),AB909*($C$13/(12/(J910-J909))))))","v":"-"},"-",{"$f":"IF(AND(J910>=Disbursement_Period/2,J909<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I910=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J910=\"-\",\"-\",IF(AND(J910<=Disbursement_Period,SUM($M$7:M910)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I910=\"Disbursement Period\",I910=\"Starting Point\"),SUM($M$7:M910)>0),AB909*V910*AF910/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J910=\"-\",\"-\",IF(AND(I910=\"Repayment Period\",SUM($M$7:M910)>0),AB909*V910*AF910/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J910-J909=TRUE),\"-\",IF(I910=\"Repayment Period\",(J910-J909),IF(#REF!=TRUE,(J910-J909),(J910-J909)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL910<>\"-\",AL910>0),(#REF!+$W$3)*AL910,0)","v":0},{"$f":"IF(ISERROR(X910*AJ910),\"-\",IF(AND(SUM($M$7:M910)>0,L910<>0),X910*AJ910,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z910=0,Z910=\"-\"),0,IF(I910=\"Repayment Period\",AJ910*Z910,SUM($Z$7:Z910)*AL910))","v":0},null,0,{"$f":"IF(I910=\"Starting Point\",SUM($Z$8:Z910)*AL910,IF(I910=\"Repayment Period\",Z910*AJ910,0))","v":0},null,"-","-","-","-","-",903,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I911=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I911=\"Zero Point\",I911=\"Disbursement Period\",I911=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J911=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I911=\"Disbursement Period\",'B.3 Profil splácení AWL'!I911=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I910=\"Starting Point\"),SUM($R$8:R911),AB910*($C$13/(12/(J911-J910))))))","v":"-"},"-",{"$f":"IF(AND(J911>=Disbursement_Period/2,J910<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I911=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J911=\"-\",\"-\",IF(AND(J911<=Disbursement_Period,SUM($M$7:M911)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I911=\"Disbursement Period\",I911=\"Starting Point\"),SUM($M$7:M911)>0),AB910*V911*AF911/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J911=\"-\",\"-\",IF(AND(I911=\"Repayment Period\",SUM($M$7:M911)>0),AB910*V911*AF911/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J911-J910=TRUE),\"-\",IF(I911=\"Repayment Period\",(J911-J910),IF(#REF!=TRUE,(J911-J910),(J911-J910)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL911<>\"-\",AL911>0),(#REF!+$W$3)*AL911,0)","v":0},{"$f":"IF(ISERROR(X911*AJ911),\"-\",IF(AND(SUM($M$7:M911)>0,L911<>0),X911*AJ911,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z911=0,Z911=\"-\"),0,IF(I911=\"Repayment Period\",AJ911*Z911,SUM($Z$7:Z911)*AL911))","v":0},null,0,{"$f":"IF(I911=\"Starting Point\",SUM($Z$8:Z911)*AL911,IF(I911=\"Repayment Period\",Z911*AJ911,0))","v":0},null,"-","-","-","-","-",904,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I912=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I912=\"Zero Point\",I912=\"Disbursement Period\",I912=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J912=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I912=\"Disbursement Period\",'B.3 Profil splácení AWL'!I912=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I911=\"Starting Point\"),SUM($R$8:R912),AB911*($C$13/(12/(J912-J911))))))","v":"-"},"-",{"$f":"IF(AND(J912>=Disbursement_Period/2,J911<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I912=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J912=\"-\",\"-\",IF(AND(J912<=Disbursement_Period,SUM($M$7:M912)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I912=\"Disbursement Period\",I912=\"Starting Point\"),SUM($M$7:M912)>0),AB911*V912*AF912/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J912=\"-\",\"-\",IF(AND(I912=\"Repayment Period\",SUM($M$7:M912)>0),AB911*V912*AF912/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J912-J911=TRUE),\"-\",IF(I912=\"Repayment Period\",(J912-J911),IF(#REF!=TRUE,(J912-J911),(J912-J911)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL912<>\"-\",AL912>0),(#REF!+$W$3)*AL912,0)","v":0},{"$f":"IF(ISERROR(X912*AJ912),\"-\",IF(AND(SUM($M$7:M912)>0,L912<>0),X912*AJ912,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z912=0,Z912=\"-\"),0,IF(I912=\"Repayment Period\",AJ912*Z912,SUM($Z$7:Z912)*AL912))","v":0},null,0,{"$f":"IF(I912=\"Starting Point\",SUM($Z$8:Z912)*AL912,IF(I912=\"Repayment Period\",Z912*AJ912,0))","v":0},null,"-","-","-","-","-",905,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I913=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I913=\"Zero Point\",I913=\"Disbursement Period\",I913=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J913=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I913=\"Disbursement Period\",'B.3 Profil splácení AWL'!I913=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I912=\"Starting Point\"),SUM($R$8:R913),AB912*($C$13/(12/(J913-J912))))))","v":"-"},"-",{"$f":"IF(AND(J913>=Disbursement_Period/2,J912<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I913=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J913=\"-\",\"-\",IF(AND(J913<=Disbursement_Period,SUM($M$7:M913)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I913=\"Disbursement Period\",I913=\"Starting Point\"),SUM($M$7:M913)>0),AB912*V913*AF913/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J913=\"-\",\"-\",IF(AND(I913=\"Repayment Period\",SUM($M$7:M913)>0),AB912*V913*AF913/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J913-J912=TRUE),\"-\",IF(I913=\"Repayment Period\",(J913-J912),IF(#REF!=TRUE,(J913-J912),(J913-J912)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL913<>\"-\",AL913>0),(#REF!+$W$3)*AL913,0)","v":0},{"$f":"IF(ISERROR(X913*AJ913),\"-\",IF(AND(SUM($M$7:M913)>0,L913<>0),X913*AJ913,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z913=0,Z913=\"-\"),0,IF(I913=\"Repayment Period\",AJ913*Z913,SUM($Z$7:Z913)*AL913))","v":0},null,0,{"$f":"IF(I913=\"Starting Point\",SUM($Z$8:Z913)*AL913,IF(I913=\"Repayment Period\",Z913*AJ913,0))","v":0},null,"-","-","-","-","-",906,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I914=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I914=\"Zero Point\",I914=\"Disbursement Period\",I914=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J914=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I914=\"Disbursement Period\",'B.3 Profil splácení AWL'!I914=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I913=\"Starting Point\"),SUM($R$8:R914),AB913*($C$13/(12/(J914-J913))))))","v":"-"},"-",{"$f":"IF(AND(J914>=Disbursement_Period/2,J913<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I914=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J914=\"-\",\"-\",IF(AND(J914<=Disbursement_Period,SUM($M$7:M914)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I914=\"Disbursement Period\",I914=\"Starting Point\"),SUM($M$7:M914)>0),AB913*V914*AF914/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J914=\"-\",\"-\",IF(AND(I914=\"Repayment Period\",SUM($M$7:M914)>0),AB913*V914*AF914/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J914-J913=TRUE),\"-\",IF(I914=\"Repayment Period\",(J914-J913),IF(#REF!=TRUE,(J914-J913),(J914-J913)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL914<>\"-\",AL914>0),(#REF!+$W$3)*AL914,0)","v":0},{"$f":"IF(ISERROR(X914*AJ914),\"-\",IF(AND(SUM($M$7:M914)>0,L914<>0),X914*AJ914,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z914=0,Z914=\"-\"),0,IF(I914=\"Repayment Period\",AJ914*Z914,SUM($Z$7:Z914)*AL914))","v":0},null,0,{"$f":"IF(I914=\"Starting Point\",SUM($Z$8:Z914)*AL914,IF(I914=\"Repayment Period\",Z914*AJ914,0))","v":0},null,"-","-","-","-","-",907,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I915=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I915=\"Zero Point\",I915=\"Disbursement Period\",I915=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J915=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I915=\"Disbursement Period\",'B.3 Profil splácení AWL'!I915=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I914=\"Starting Point\"),SUM($R$8:R915),AB914*($C$13/(12/(J915-J914))))))","v":"-"},"-",{"$f":"IF(AND(J915>=Disbursement_Period/2,J914<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I915=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J915=\"-\",\"-\",IF(AND(J915<=Disbursement_Period,SUM($M$7:M915)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I915=\"Disbursement Period\",I915=\"Starting Point\"),SUM($M$7:M915)>0),AB914*V915*AF915/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J915=\"-\",\"-\",IF(AND(I915=\"Repayment Period\",SUM($M$7:M915)>0),AB914*V915*AF915/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J915-J914=TRUE),\"-\",IF(I915=\"Repayment Period\",(J915-J914),IF(#REF!=TRUE,(J915-J914),(J915-J914)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL915<>\"-\",AL915>0),(#REF!+$W$3)*AL915,0)","v":0},{"$f":"IF(ISERROR(X915*AJ915),\"-\",IF(AND(SUM($M$7:M915)>0,L915<>0),X915*AJ915,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z915=0,Z915=\"-\"),0,IF(I915=\"Repayment Period\",AJ915*Z915,SUM($Z$7:Z915)*AL915))","v":0},null,0,{"$f":"IF(I915=\"Starting Point\",SUM($Z$8:Z915)*AL915,IF(I915=\"Repayment Period\",Z915*AJ915,0))","v":0},null,"-","-","-","-","-",908,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I916=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I916=\"Zero Point\",I916=\"Disbursement Period\",I916=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J916=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I916=\"Disbursement Period\",'B.3 Profil splácení AWL'!I916=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I915=\"Starting Point\"),SUM($R$8:R916),AB915*($C$13/(12/(J916-J915))))))","v":"-"},"-",{"$f":"IF(AND(J916>=Disbursement_Period/2,J915<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I916=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J916=\"-\",\"-\",IF(AND(J916<=Disbursement_Period,SUM($M$7:M916)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I916=\"Disbursement Period\",I916=\"Starting Point\"),SUM($M$7:M916)>0),AB915*V916*AF916/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J916=\"-\",\"-\",IF(AND(I916=\"Repayment Period\",SUM($M$7:M916)>0),AB915*V916*AF916/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J916-J915=TRUE),\"-\",IF(I916=\"Repayment Period\",(J916-J915),IF(#REF!=TRUE,(J916-J915),(J916-J915)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL916<>\"-\",AL916>0),(#REF!+$W$3)*AL916,0)","v":0},{"$f":"IF(ISERROR(X916*AJ916),\"-\",IF(AND(SUM($M$7:M916)>0,L916<>0),X916*AJ916,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z916=0,Z916=\"-\"),0,IF(I916=\"Repayment Period\",AJ916*Z916,SUM($Z$7:Z916)*AL916))","v":0},null,0,{"$f":"IF(I916=\"Starting Point\",SUM($Z$8:Z916)*AL916,IF(I916=\"Repayment Period\",Z916*AJ916,0))","v":0},null,"-","-","-","-","-",909,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I917=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I917=\"Zero Point\",I917=\"Disbursement Period\",I917=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J917=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I917=\"Disbursement Period\",'B.3 Profil splácení AWL'!I917=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I916=\"Starting Point\"),SUM($R$8:R917),AB916*($C$13/(12/(J917-J916))))))","v":"-"},"-",{"$f":"IF(AND(J917>=Disbursement_Period/2,J916<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I917=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J917=\"-\",\"-\",IF(AND(J917<=Disbursement_Period,SUM($M$7:M917)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I917=\"Disbursement Period\",I917=\"Starting Point\"),SUM($M$7:M917)>0),AB916*V917*AF917/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J917=\"-\",\"-\",IF(AND(I917=\"Repayment Period\",SUM($M$7:M917)>0),AB916*V917*AF917/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J917-J916=TRUE),\"-\",IF(I917=\"Repayment Period\",(J917-J916),IF(#REF!=TRUE,(J917-J916),(J917-J916)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL917<>\"-\",AL917>0),(#REF!+$W$3)*AL917,0)","v":0},{"$f":"IF(ISERROR(X917*AJ917),\"-\",IF(AND(SUM($M$7:M917)>0,L917<>0),X917*AJ917,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z917=0,Z917=\"-\"),0,IF(I917=\"Repayment Period\",AJ917*Z917,SUM($Z$7:Z917)*AL917))","v":0},null,0,{"$f":"IF(I917=\"Starting Point\",SUM($Z$8:Z917)*AL917,IF(I917=\"Repayment Period\",Z917*AJ917,0))","v":0},null,"-","-","-","-","-",910,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I918=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I918=\"Zero Point\",I918=\"Disbursement Period\",I918=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J918=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I918=\"Disbursement Period\",'B.3 Profil splácení AWL'!I918=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I917=\"Starting Point\"),SUM($R$8:R918),AB917*($C$13/(12/(J918-J917))))))","v":"-"},"-",{"$f":"IF(AND(J918>=Disbursement_Period/2,J917<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I918=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J918=\"-\",\"-\",IF(AND(J918<=Disbursement_Period,SUM($M$7:M918)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I918=\"Disbursement Period\",I918=\"Starting Point\"),SUM($M$7:M918)>0),AB917*V918*AF918/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J918=\"-\",\"-\",IF(AND(I918=\"Repayment Period\",SUM($M$7:M918)>0),AB917*V918*AF918/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J918-J917=TRUE),\"-\",IF(I918=\"Repayment Period\",(J918-J917),IF(#REF!=TRUE,(J918-J917),(J918-J917)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL918<>\"-\",AL918>0),(#REF!+$W$3)*AL918,0)","v":0},{"$f":"IF(ISERROR(X918*AJ918),\"-\",IF(AND(SUM($M$7:M918)>0,L918<>0),X918*AJ918,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z918=0,Z918=\"-\"),0,IF(I918=\"Repayment Period\",AJ918*Z918,SUM($Z$7:Z918)*AL918))","v":0},null,0,{"$f":"IF(I918=\"Starting Point\",SUM($Z$8:Z918)*AL918,IF(I918=\"Repayment Period\",Z918*AJ918,0))","v":0},null,"-","-","-","-","-",911,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I919=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I919=\"Zero Point\",I919=\"Disbursement Period\",I919=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J919=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I919=\"Disbursement Period\",'B.3 Profil splácení AWL'!I919=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I918=\"Starting Point\"),SUM($R$8:R919),AB918*($C$13/(12/(J919-J918))))))","v":"-"},"-",{"$f":"IF(AND(J919>=Disbursement_Period/2,J918<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I919=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J919=\"-\",\"-\",IF(AND(J919<=Disbursement_Period,SUM($M$7:M919)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I919=\"Disbursement Period\",I919=\"Starting Point\"),SUM($M$7:M919)>0),AB918*V919*AF919/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J919=\"-\",\"-\",IF(AND(I919=\"Repayment Period\",SUM($M$7:M919)>0),AB918*V919*AF919/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J919-J918=TRUE),\"-\",IF(I919=\"Repayment Period\",(J919-J918),IF(#REF!=TRUE,(J919-J918),(J919-J918)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL919<>\"-\",AL919>0),(#REF!+$W$3)*AL919,0)","v":0},{"$f":"IF(ISERROR(X919*AJ919),\"-\",IF(AND(SUM($M$7:M919)>0,L919<>0),X919*AJ919,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z919=0,Z919=\"-\"),0,IF(I919=\"Repayment Period\",AJ919*Z919,SUM($Z$7:Z919)*AL919))","v":0},null,0,{"$f":"IF(I919=\"Starting Point\",SUM($Z$8:Z919)*AL919,IF(I919=\"Repayment Period\",Z919*AJ919,0))","v":0},null,"-","-","-","-","-",912,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I920=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I920=\"Zero Point\",I920=\"Disbursement Period\",I920=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J920=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I920=\"Disbursement Period\",'B.3 Profil splácení AWL'!I920=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I919=\"Starting Point\"),SUM($R$8:R920),AB919*($C$13/(12/(J920-J919))))))","v":"-"},"-",{"$f":"IF(AND(J920>=Disbursement_Period/2,J919<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I920=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J920=\"-\",\"-\",IF(AND(J920<=Disbursement_Period,SUM($M$7:M920)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I920=\"Disbursement Period\",I920=\"Starting Point\"),SUM($M$7:M920)>0),AB919*V920*AF920/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J920=\"-\",\"-\",IF(AND(I920=\"Repayment Period\",SUM($M$7:M920)>0),AB919*V920*AF920/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J920-J919=TRUE),\"-\",IF(I920=\"Repayment Period\",(J920-J919),IF(#REF!=TRUE,(J920-J919),(J920-J919)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL920<>\"-\",AL920>0),(#REF!+$W$3)*AL920,0)","v":0},{"$f":"IF(ISERROR(X920*AJ920),\"-\",IF(AND(SUM($M$7:M920)>0,L920<>0),X920*AJ920,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z920=0,Z920=\"-\"),0,IF(I920=\"Repayment Period\",AJ920*Z920,SUM($Z$7:Z920)*AL920))","v":0},null,0,{"$f":"IF(I920=\"Starting Point\",SUM($Z$8:Z920)*AL920,IF(I920=\"Repayment Period\",Z920*AJ920,0))","v":0},null,"-","-","-","-","-",913,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I921=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I921=\"Zero Point\",I921=\"Disbursement Period\",I921=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J921=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I921=\"Disbursement Period\",'B.3 Profil splácení AWL'!I921=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I920=\"Starting Point\"),SUM($R$8:R921),AB920*($C$13/(12/(J921-J920))))))","v":"-"},"-",{"$f":"IF(AND(J921>=Disbursement_Period/2,J920<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I921=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J921=\"-\",\"-\",IF(AND(J921<=Disbursement_Period,SUM($M$7:M921)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I921=\"Disbursement Period\",I921=\"Starting Point\"),SUM($M$7:M921)>0),AB920*V921*AF921/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J921=\"-\",\"-\",IF(AND(I921=\"Repayment Period\",SUM($M$7:M921)>0),AB920*V921*AF921/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J921-J920=TRUE),\"-\",IF(I921=\"Repayment Period\",(J921-J920),IF(#REF!=TRUE,(J921-J920),(J921-J920)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL921<>\"-\",AL921>0),(#REF!+$W$3)*AL921,0)","v":0},{"$f":"IF(ISERROR(X921*AJ921),\"-\",IF(AND(SUM($M$7:M921)>0,L921<>0),X921*AJ921,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z921=0,Z921=\"-\"),0,IF(I921=\"Repayment Period\",AJ921*Z921,SUM($Z$7:Z921)*AL921))","v":0},null,0,{"$f":"IF(I921=\"Starting Point\",SUM($Z$8:Z921)*AL921,IF(I921=\"Repayment Period\",Z921*AJ921,0))","v":0},null,"-","-","-","-","-",914,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I922=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I922=\"Zero Point\",I922=\"Disbursement Period\",I922=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J922=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I922=\"Disbursement Period\",'B.3 Profil splácení AWL'!I922=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I921=\"Starting Point\"),SUM($R$8:R922),AB921*($C$13/(12/(J922-J921))))))","v":"-"},"-",{"$f":"IF(AND(J922>=Disbursement_Period/2,J921<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I922=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J922=\"-\",\"-\",IF(AND(J922<=Disbursement_Period,SUM($M$7:M922)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I922=\"Disbursement Period\",I922=\"Starting Point\"),SUM($M$7:M922)>0),AB921*V922*AF922/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J922=\"-\",\"-\",IF(AND(I922=\"Repayment Period\",SUM($M$7:M922)>0),AB921*V922*AF922/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J922-J921=TRUE),\"-\",IF(I922=\"Repayment Period\",(J922-J921),IF(#REF!=TRUE,(J922-J921),(J922-J921)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL922<>\"-\",AL922>0),(#REF!+$W$3)*AL922,0)","v":0},{"$f":"IF(ISERROR(X922*AJ922),\"-\",IF(AND(SUM($M$7:M922)>0,L922<>0),X922*AJ922,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z922=0,Z922=\"-\"),0,IF(I922=\"Repayment Period\",AJ922*Z922,SUM($Z$7:Z922)*AL922))","v":0},null,0,{"$f":"IF(I922=\"Starting Point\",SUM($Z$8:Z922)*AL922,IF(I922=\"Repayment Period\",Z922*AJ922,0))","v":0},null,"-","-","-","-","-",915,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I923=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I923=\"Zero Point\",I923=\"Disbursement Period\",I923=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J923=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I923=\"Disbursement Period\",'B.3 Profil splácení AWL'!I923=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I922=\"Starting Point\"),SUM($R$8:R923),AB922*($C$13/(12/(J923-J922))))))","v":"-"},"-",{"$f":"IF(AND(J923>=Disbursement_Period/2,J922<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I923=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J923=\"-\",\"-\",IF(AND(J923<=Disbursement_Period,SUM($M$7:M923)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I923=\"Disbursement Period\",I923=\"Starting Point\"),SUM($M$7:M923)>0),AB922*V923*AF923/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J923=\"-\",\"-\",IF(AND(I923=\"Repayment Period\",SUM($M$7:M923)>0),AB922*V923*AF923/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J923-J922=TRUE),\"-\",IF(I923=\"Repayment Period\",(J923-J922),IF(#REF!=TRUE,(J923-J922),(J923-J922)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL923<>\"-\",AL923>0),(#REF!+$W$3)*AL923,0)","v":0},{"$f":"IF(ISERROR(X923*AJ923),\"-\",IF(AND(SUM($M$7:M923)>0,L923<>0),X923*AJ923,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z923=0,Z923=\"-\"),0,IF(I923=\"Repayment Period\",AJ923*Z923,SUM($Z$7:Z923)*AL923))","v":0},null,0,{"$f":"IF(I923=\"Starting Point\",SUM($Z$8:Z923)*AL923,IF(I923=\"Repayment Period\",Z923*AJ923,0))","v":0},null,"-","-","-","-","-",916,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I924=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I924=\"Zero Point\",I924=\"Disbursement Period\",I924=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J924=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I924=\"Disbursement Period\",'B.3 Profil splácení AWL'!I924=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I923=\"Starting Point\"),SUM($R$8:R924),AB923*($C$13/(12/(J924-J923))))))","v":"-"},"-",{"$f":"IF(AND(J924>=Disbursement_Period/2,J923<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I924=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J924=\"-\",\"-\",IF(AND(J924<=Disbursement_Period,SUM($M$7:M924)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I924=\"Disbursement Period\",I924=\"Starting Point\"),SUM($M$7:M924)>0),AB923*V924*AF924/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J924=\"-\",\"-\",IF(AND(I924=\"Repayment Period\",SUM($M$7:M924)>0),AB923*V924*AF924/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J924-J923=TRUE),\"-\",IF(I924=\"Repayment Period\",(J924-J923),IF(#REF!=TRUE,(J924-J923),(J924-J923)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL924<>\"-\",AL924>0),(#REF!+$W$3)*AL924,0)","v":0},{"$f":"IF(ISERROR(X924*AJ924),\"-\",IF(AND(SUM($M$7:M924)>0,L924<>0),X924*AJ924,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z924=0,Z924=\"-\"),0,IF(I924=\"Repayment Period\",AJ924*Z924,SUM($Z$7:Z924)*AL924))","v":0},null,0,{"$f":"IF(I924=\"Starting Point\",SUM($Z$8:Z924)*AL924,IF(I924=\"Repayment Period\",Z924*AJ924,0))","v":0},null,"-","-","-","-","-",917,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I925=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I925=\"Zero Point\",I925=\"Disbursement Period\",I925=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J925=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I925=\"Disbursement Period\",'B.3 Profil splácení AWL'!I925=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I924=\"Starting Point\"),SUM($R$8:R925),AB924*($C$13/(12/(J925-J924))))))","v":"-"},"-",{"$f":"IF(AND(J925>=Disbursement_Period/2,J924<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I925=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J925=\"-\",\"-\",IF(AND(J925<=Disbursement_Period,SUM($M$7:M925)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I925=\"Disbursement Period\",I925=\"Starting Point\"),SUM($M$7:M925)>0),AB924*V925*AF925/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J925=\"-\",\"-\",IF(AND(I925=\"Repayment Period\",SUM($M$7:M925)>0),AB924*V925*AF925/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J925-J924=TRUE),\"-\",IF(I925=\"Repayment Period\",(J925-J924),IF(#REF!=TRUE,(J925-J924),(J925-J924)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL925<>\"-\",AL925>0),(#REF!+$W$3)*AL925,0)","v":0},{"$f":"IF(ISERROR(X925*AJ925),\"-\",IF(AND(SUM($M$7:M925)>0,L925<>0),X925*AJ925,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z925=0,Z925=\"-\"),0,IF(I925=\"Repayment Period\",AJ925*Z925,SUM($Z$7:Z925)*AL925))","v":0},null,0,{"$f":"IF(I925=\"Starting Point\",SUM($Z$8:Z925)*AL925,IF(I925=\"Repayment Period\",Z925*AJ925,0))","v":0},null,"-","-","-","-","-",918,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I926=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I926=\"Zero Point\",I926=\"Disbursement Period\",I926=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J926=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I926=\"Disbursement Period\",'B.3 Profil splácení AWL'!I926=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I925=\"Starting Point\"),SUM($R$8:R926),AB925*($C$13/(12/(J926-J925))))))","v":"-"},"-",{"$f":"IF(AND(J926>=Disbursement_Period/2,J925<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I926=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J926=\"-\",\"-\",IF(AND(J926<=Disbursement_Period,SUM($M$7:M926)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I926=\"Disbursement Period\",I926=\"Starting Point\"),SUM($M$7:M926)>0),AB925*V926*AF926/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J926=\"-\",\"-\",IF(AND(I926=\"Repayment Period\",SUM($M$7:M926)>0),AB925*V926*AF926/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J926-J925=TRUE),\"-\",IF(I926=\"Repayment Period\",(J926-J925),IF(#REF!=TRUE,(J926-J925),(J926-J925)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL926<>\"-\",AL926>0),(#REF!+$W$3)*AL926,0)","v":0},{"$f":"IF(ISERROR(X926*AJ926),\"-\",IF(AND(SUM($M$7:M926)>0,L926<>0),X926*AJ926,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z926=0,Z926=\"-\"),0,IF(I926=\"Repayment Period\",AJ926*Z926,SUM($Z$7:Z926)*AL926))","v":0},null,0,{"$f":"IF(I926=\"Starting Point\",SUM($Z$8:Z926)*AL926,IF(I926=\"Repayment Period\",Z926*AJ926,0))","v":0},null,"-","-","-","-","-",919,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I927=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I927=\"Zero Point\",I927=\"Disbursement Period\",I927=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J927=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I927=\"Disbursement Period\",'B.3 Profil splácení AWL'!I927=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I926=\"Starting Point\"),SUM($R$8:R927),AB926*($C$13/(12/(J927-J926))))))","v":"-"},"-",{"$f":"IF(AND(J927>=Disbursement_Period/2,J926<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I927=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J927=\"-\",\"-\",IF(AND(J927<=Disbursement_Period,SUM($M$7:M927)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I927=\"Disbursement Period\",I927=\"Starting Point\"),SUM($M$7:M927)>0),AB926*V927*AF927/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J927=\"-\",\"-\",IF(AND(I927=\"Repayment Period\",SUM($M$7:M927)>0),AB926*V927*AF927/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J927-J926=TRUE),\"-\",IF(I927=\"Repayment Period\",(J927-J926),IF(#REF!=TRUE,(J927-J926),(J927-J926)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL927<>\"-\",AL927>0),(#REF!+$W$3)*AL927,0)","v":0},{"$f":"IF(ISERROR(X927*AJ927),\"-\",IF(AND(SUM($M$7:M927)>0,L927<>0),X927*AJ927,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z927=0,Z927=\"-\"),0,IF(I927=\"Repayment Period\",AJ927*Z927,SUM($Z$7:Z927)*AL927))","v":0},null,0,{"$f":"IF(I927=\"Starting Point\",SUM($Z$8:Z927)*AL927,IF(I927=\"Repayment Period\",Z927*AJ927,0))","v":0},null,"-","-","-","-","-",920,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I928=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I928=\"Zero Point\",I928=\"Disbursement Period\",I928=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J928=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I928=\"Disbursement Period\",'B.3 Profil splácení AWL'!I928=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I927=\"Starting Point\"),SUM($R$8:R928),AB927*($C$13/(12/(J928-J927))))))","v":"-"},"-",{"$f":"IF(AND(J928>=Disbursement_Period/2,J927<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I928=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J928=\"-\",\"-\",IF(AND(J928<=Disbursement_Period,SUM($M$7:M928)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I928=\"Disbursement Period\",I928=\"Starting Point\"),SUM($M$7:M928)>0),AB927*V928*AF928/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J928=\"-\",\"-\",IF(AND(I928=\"Repayment Period\",SUM($M$7:M928)>0),AB927*V928*AF928/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J928-J927=TRUE),\"-\",IF(I928=\"Repayment Period\",(J928-J927),IF(#REF!=TRUE,(J928-J927),(J928-J927)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL928<>\"-\",AL928>0),(#REF!+$W$3)*AL928,0)","v":0},{"$f":"IF(ISERROR(X928*AJ928),\"-\",IF(AND(SUM($M$7:M928)>0,L928<>0),X928*AJ928,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z928=0,Z928=\"-\"),0,IF(I928=\"Repayment Period\",AJ928*Z928,SUM($Z$7:Z928)*AL928))","v":0},null,0,{"$f":"IF(I928=\"Starting Point\",SUM($Z$8:Z928)*AL928,IF(I928=\"Repayment Period\",Z928*AJ928,0))","v":0},null,"-","-","-","-","-",921,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I929=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I929=\"Zero Point\",I929=\"Disbursement Period\",I929=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J929=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I929=\"Disbursement Period\",'B.3 Profil splácení AWL'!I929=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I928=\"Starting Point\"),SUM($R$8:R929),AB928*($C$13/(12/(J929-J928))))))","v":"-"},"-",{"$f":"IF(AND(J929>=Disbursement_Period/2,J928<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I929=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J929=\"-\",\"-\",IF(AND(J929<=Disbursement_Period,SUM($M$7:M929)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I929=\"Disbursement Period\",I929=\"Starting Point\"),SUM($M$7:M929)>0),AB928*V929*AF929/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J929=\"-\",\"-\",IF(AND(I929=\"Repayment Period\",SUM($M$7:M929)>0),AB928*V929*AF929/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J929-J928=TRUE),\"-\",IF(I929=\"Repayment Period\",(J929-J928),IF(#REF!=TRUE,(J929-J928),(J929-J928)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL929<>\"-\",AL929>0),(#REF!+$W$3)*AL929,0)","v":0},{"$f":"IF(ISERROR(X929*AJ929),\"-\",IF(AND(SUM($M$7:M929)>0,L929<>0),X929*AJ929,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z929=0,Z929=\"-\"),0,IF(I929=\"Repayment Period\",AJ929*Z929,SUM($Z$7:Z929)*AL929))","v":0},null,0,{"$f":"IF(I929=\"Starting Point\",SUM($Z$8:Z929)*AL929,IF(I929=\"Repayment Period\",Z929*AJ929,0))","v":0},null,"-","-","-","-","-",922,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I930=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I930=\"Zero Point\",I930=\"Disbursement Period\",I930=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J930=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I930=\"Disbursement Period\",'B.3 Profil splácení AWL'!I930=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I929=\"Starting Point\"),SUM($R$8:R930),AB929*($C$13/(12/(J930-J929))))))","v":"-"},"-",{"$f":"IF(AND(J930>=Disbursement_Period/2,J929<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I930=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J930=\"-\",\"-\",IF(AND(J930<=Disbursement_Period,SUM($M$7:M930)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I930=\"Disbursement Period\",I930=\"Starting Point\"),SUM($M$7:M930)>0),AB929*V930*AF930/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J930=\"-\",\"-\",IF(AND(I930=\"Repayment Period\",SUM($M$7:M930)>0),AB929*V930*AF930/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J930-J929=TRUE),\"-\",IF(I930=\"Repayment Period\",(J930-J929),IF(#REF!=TRUE,(J930-J929),(J930-J929)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL930<>\"-\",AL930>0),(#REF!+$W$3)*AL930,0)","v":0},{"$f":"IF(ISERROR(X930*AJ930),\"-\",IF(AND(SUM($M$7:M930)>0,L930<>0),X930*AJ930,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z930=0,Z930=\"-\"),0,IF(I930=\"Repayment Period\",AJ930*Z930,SUM($Z$7:Z930)*AL930))","v":0},null,0,{"$f":"IF(I930=\"Starting Point\",SUM($Z$8:Z930)*AL930,IF(I930=\"Repayment Period\",Z930*AJ930,0))","v":0},null,"-","-","-","-","-",923,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I931=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I931=\"Zero Point\",I931=\"Disbursement Period\",I931=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J931=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I931=\"Disbursement Period\",'B.3 Profil splácení AWL'!I931=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I930=\"Starting Point\"),SUM($R$8:R931),AB930*($C$13/(12/(J931-J930))))))","v":"-"},"-",{"$f":"IF(AND(J931>=Disbursement_Period/2,J930<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I931=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J931=\"-\",\"-\",IF(AND(J931<=Disbursement_Period,SUM($M$7:M931)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I931=\"Disbursement Period\",I931=\"Starting Point\"),SUM($M$7:M931)>0),AB930*V931*AF931/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J931=\"-\",\"-\",IF(AND(I931=\"Repayment Period\",SUM($M$7:M931)>0),AB930*V931*AF931/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J931-J930=TRUE),\"-\",IF(I931=\"Repayment Period\",(J931-J930),IF(#REF!=TRUE,(J931-J930),(J931-J930)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL931<>\"-\",AL931>0),(#REF!+$W$3)*AL931,0)","v":0},{"$f":"IF(ISERROR(X931*AJ931),\"-\",IF(AND(SUM($M$7:M931)>0,L931<>0),X931*AJ931,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z931=0,Z931=\"-\"),0,IF(I931=\"Repayment Period\",AJ931*Z931,SUM($Z$7:Z931)*AL931))","v":0},null,0,{"$f":"IF(I931=\"Starting Point\",SUM($Z$8:Z931)*AL931,IF(I931=\"Repayment Period\",Z931*AJ931,0))","v":0},null,"-","-","-","-","-",924,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I932=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I932=\"Zero Point\",I932=\"Disbursement Period\",I932=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J932=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I932=\"Disbursement Period\",'B.3 Profil splácení AWL'!I932=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I931=\"Starting Point\"),SUM($R$8:R932),AB931*($C$13/(12/(J932-J931))))))","v":"-"},"-",{"$f":"IF(AND(J932>=Disbursement_Period/2,J931<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I932=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J932=\"-\",\"-\",IF(AND(J932<=Disbursement_Period,SUM($M$7:M932)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I932=\"Disbursement Period\",I932=\"Starting Point\"),SUM($M$7:M932)>0),AB931*V932*AF932/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J932=\"-\",\"-\",IF(AND(I932=\"Repayment Period\",SUM($M$7:M932)>0),AB931*V932*AF932/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J932-J931=TRUE),\"-\",IF(I932=\"Repayment Period\",(J932-J931),IF(#REF!=TRUE,(J932-J931),(J932-J931)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL932<>\"-\",AL932>0),(#REF!+$W$3)*AL932,0)","v":0},{"$f":"IF(ISERROR(X932*AJ932),\"-\",IF(AND(SUM($M$7:M932)>0,L932<>0),X932*AJ932,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z932=0,Z932=\"-\"),0,IF(I932=\"Repayment Period\",AJ932*Z932,SUM($Z$7:Z932)*AL932))","v":0},null,0,{"$f":"IF(I932=\"Starting Point\",SUM($Z$8:Z932)*AL932,IF(I932=\"Repayment Period\",Z932*AJ932,0))","v":0},null,"-","-","-","-","-",925,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I933=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I933=\"Zero Point\",I933=\"Disbursement Period\",I933=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J933=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I933=\"Disbursement Period\",'B.3 Profil splácení AWL'!I933=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I932=\"Starting Point\"),SUM($R$8:R933),AB932*($C$13/(12/(J933-J932))))))","v":"-"},"-",{"$f":"IF(AND(J933>=Disbursement_Period/2,J932<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I933=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J933=\"-\",\"-\",IF(AND(J933<=Disbursement_Period,SUM($M$7:M933)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I933=\"Disbursement Period\",I933=\"Starting Point\"),SUM($M$7:M933)>0),AB932*V933*AF933/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J933=\"-\",\"-\",IF(AND(I933=\"Repayment Period\",SUM($M$7:M933)>0),AB932*V933*AF933/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J933-J932=TRUE),\"-\",IF(I933=\"Repayment Period\",(J933-J932),IF(#REF!=TRUE,(J933-J932),(J933-J932)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL933<>\"-\",AL933>0),(#REF!+$W$3)*AL933,0)","v":0},{"$f":"IF(ISERROR(X933*AJ933),\"-\",IF(AND(SUM($M$7:M933)>0,L933<>0),X933*AJ933,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z933=0,Z933=\"-\"),0,IF(I933=\"Repayment Period\",AJ933*Z933,SUM($Z$7:Z933)*AL933))","v":0},null,0,{"$f":"IF(I933=\"Starting Point\",SUM($Z$8:Z933)*AL933,IF(I933=\"Repayment Period\",Z933*AJ933,0))","v":0},null,"-","-","-","-","-",926,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I934=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I934=\"Zero Point\",I934=\"Disbursement Period\",I934=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J934=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I934=\"Disbursement Period\",'B.3 Profil splácení AWL'!I934=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I933=\"Starting Point\"),SUM($R$8:R934),AB933*($C$13/(12/(J934-J933))))))","v":"-"},"-",{"$f":"IF(AND(J934>=Disbursement_Period/2,J933<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I934=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J934=\"-\",\"-\",IF(AND(J934<=Disbursement_Period,SUM($M$7:M934)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I934=\"Disbursement Period\",I934=\"Starting Point\"),SUM($M$7:M934)>0),AB933*V934*AF934/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J934=\"-\",\"-\",IF(AND(I934=\"Repayment Period\",SUM($M$7:M934)>0),AB933*V934*AF934/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J934-J933=TRUE),\"-\",IF(I934=\"Repayment Period\",(J934-J933),IF(#REF!=TRUE,(J934-J933),(J934-J933)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL934<>\"-\",AL934>0),(#REF!+$W$3)*AL934,0)","v":0},{"$f":"IF(ISERROR(X934*AJ934),\"-\",IF(AND(SUM($M$7:M934)>0,L934<>0),X934*AJ934,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z934=0,Z934=\"-\"),0,IF(I934=\"Repayment Period\",AJ934*Z934,SUM($Z$7:Z934)*AL934))","v":0},null,0,{"$f":"IF(I934=\"Starting Point\",SUM($Z$8:Z934)*AL934,IF(I934=\"Repayment Period\",Z934*AJ934,0))","v":0},null,"-","-","-","-","-",927,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I935=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I935=\"Zero Point\",I935=\"Disbursement Period\",I935=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J935=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I935=\"Disbursement Period\",'B.3 Profil splácení AWL'!I935=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I934=\"Starting Point\"),SUM($R$8:R935),AB934*($C$13/(12/(J935-J934))))))","v":"-"},"-",{"$f":"IF(AND(J935>=Disbursement_Period/2,J934<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I935=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J935=\"-\",\"-\",IF(AND(J935<=Disbursement_Period,SUM($M$7:M935)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I935=\"Disbursement Period\",I935=\"Starting Point\"),SUM($M$7:M935)>0),AB934*V935*AF935/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J935=\"-\",\"-\",IF(AND(I935=\"Repayment Period\",SUM($M$7:M935)>0),AB934*V935*AF935/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J935-J934=TRUE),\"-\",IF(I935=\"Repayment Period\",(J935-J934),IF(#REF!=TRUE,(J935-J934),(J935-J934)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL935<>\"-\",AL935>0),(#REF!+$W$3)*AL935,0)","v":0},{"$f":"IF(ISERROR(X935*AJ935),\"-\",IF(AND(SUM($M$7:M935)>0,L935<>0),X935*AJ935,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z935=0,Z935=\"-\"),0,IF(I935=\"Repayment Period\",AJ935*Z935,SUM($Z$7:Z935)*AL935))","v":0},null,0,{"$f":"IF(I935=\"Starting Point\",SUM($Z$8:Z935)*AL935,IF(I935=\"Repayment Period\",Z935*AJ935,0))","v":0},null,"-","-","-","-","-",928,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I936=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I936=\"Zero Point\",I936=\"Disbursement Period\",I936=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J936=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I936=\"Disbursement Period\",'B.3 Profil splácení AWL'!I936=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I935=\"Starting Point\"),SUM($R$8:R936),AB935*($C$13/(12/(J936-J935))))))","v":"-"},"-",{"$f":"IF(AND(J936>=Disbursement_Period/2,J935<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I936=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J936=\"-\",\"-\",IF(AND(J936<=Disbursement_Period,SUM($M$7:M936)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I936=\"Disbursement Period\",I936=\"Starting Point\"),SUM($M$7:M936)>0),AB935*V936*AF936/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J936=\"-\",\"-\",IF(AND(I936=\"Repayment Period\",SUM($M$7:M936)>0),AB935*V936*AF936/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J936-J935=TRUE),\"-\",IF(I936=\"Repayment Period\",(J936-J935),IF(#REF!=TRUE,(J936-J935),(J936-J935)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL936<>\"-\",AL936>0),(#REF!+$W$3)*AL936,0)","v":0},{"$f":"IF(ISERROR(X936*AJ936),\"-\",IF(AND(SUM($M$7:M936)>0,L936<>0),X936*AJ936,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z936=0,Z936=\"-\"),0,IF(I936=\"Repayment Period\",AJ936*Z936,SUM($Z$7:Z936)*AL936))","v":0},null,0,{"$f":"IF(I936=\"Starting Point\",SUM($Z$8:Z936)*AL936,IF(I936=\"Repayment Period\",Z936*AJ936,0))","v":0},null,"-","-","-","-","-",929,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I937=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I937=\"Zero Point\",I937=\"Disbursement Period\",I937=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J937=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I937=\"Disbursement Period\",'B.3 Profil splácení AWL'!I937=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I936=\"Starting Point\"),SUM($R$8:R937),AB936*($C$13/(12/(J937-J936))))))","v":"-"},"-",{"$f":"IF(AND(J937>=Disbursement_Period/2,J936<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I937=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J937=\"-\",\"-\",IF(AND(J937<=Disbursement_Period,SUM($M$7:M937)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I937=\"Disbursement Period\",I937=\"Starting Point\"),SUM($M$7:M937)>0),AB936*V937*AF937/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J937=\"-\",\"-\",IF(AND(I937=\"Repayment Period\",SUM($M$7:M937)>0),AB936*V937*AF937/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J937-J936=TRUE),\"-\",IF(I937=\"Repayment Period\",(J937-J936),IF(#REF!=TRUE,(J937-J936),(J937-J936)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL937<>\"-\",AL937>0),(#REF!+$W$3)*AL937,0)","v":0},{"$f":"IF(ISERROR(X937*AJ937),\"-\",IF(AND(SUM($M$7:M937)>0,L937<>0),X937*AJ937,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z937=0,Z937=\"-\"),0,IF(I937=\"Repayment Period\",AJ937*Z937,SUM($Z$7:Z937)*AL937))","v":0},null,0,{"$f":"IF(I937=\"Starting Point\",SUM($Z$8:Z937)*AL937,IF(I937=\"Repayment Period\",Z937*AJ937,0))","v":0},null,"-","-","-","-","-",930,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I938=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I938=\"Zero Point\",I938=\"Disbursement Period\",I938=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J938=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I938=\"Disbursement Period\",'B.3 Profil splácení AWL'!I938=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I937=\"Starting Point\"),SUM($R$8:R938),AB937*($C$13/(12/(J938-J937))))))","v":"-"},"-",{"$f":"IF(AND(J938>=Disbursement_Period/2,J937<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I938=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J938=\"-\",\"-\",IF(AND(J938<=Disbursement_Period,SUM($M$7:M938)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I938=\"Disbursement Period\",I938=\"Starting Point\"),SUM($M$7:M938)>0),AB937*V938*AF938/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J938=\"-\",\"-\",IF(AND(I938=\"Repayment Period\",SUM($M$7:M938)>0),AB937*V938*AF938/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J938-J937=TRUE),\"-\",IF(I938=\"Repayment Period\",(J938-J937),IF(#REF!=TRUE,(J938-J937),(J938-J937)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL938<>\"-\",AL938>0),(#REF!+$W$3)*AL938,0)","v":0},{"$f":"IF(ISERROR(X938*AJ938),\"-\",IF(AND(SUM($M$7:M938)>0,L938<>0),X938*AJ938,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z938=0,Z938=\"-\"),0,IF(I938=\"Repayment Period\",AJ938*Z938,SUM($Z$7:Z938)*AL938))","v":0},null,0,{"$f":"IF(I938=\"Starting Point\",SUM($Z$8:Z938)*AL938,IF(I938=\"Repayment Period\",Z938*AJ938,0))","v":0},null,"-","-","-","-","-",931,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I939=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I939=\"Zero Point\",I939=\"Disbursement Period\",I939=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J939=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I939=\"Disbursement Period\",'B.3 Profil splácení AWL'!I939=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I938=\"Starting Point\"),SUM($R$8:R939),AB938*($C$13/(12/(J939-J938))))))","v":"-"},"-",{"$f":"IF(AND(J939>=Disbursement_Period/2,J938<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I939=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J939=\"-\",\"-\",IF(AND(J939<=Disbursement_Period,SUM($M$7:M939)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I939=\"Disbursement Period\",I939=\"Starting Point\"),SUM($M$7:M939)>0),AB938*V939*AF939/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J939=\"-\",\"-\",IF(AND(I939=\"Repayment Period\",SUM($M$7:M939)>0),AB938*V939*AF939/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J939-J938=TRUE),\"-\",IF(I939=\"Repayment Period\",(J939-J938),IF(#REF!=TRUE,(J939-J938),(J939-J938)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL939<>\"-\",AL939>0),(#REF!+$W$3)*AL939,0)","v":0},{"$f":"IF(ISERROR(X939*AJ939),\"-\",IF(AND(SUM($M$7:M939)>0,L939<>0),X939*AJ939,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z939=0,Z939=\"-\"),0,IF(I939=\"Repayment Period\",AJ939*Z939,SUM($Z$7:Z939)*AL939))","v":0},null,0,{"$f":"IF(I939=\"Starting Point\",SUM($Z$8:Z939)*AL939,IF(I939=\"Repayment Period\",Z939*AJ939,0))","v":0},null,"-","-","-","-","-",932,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I940=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I940=\"Zero Point\",I940=\"Disbursement Period\",I940=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J940=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I940=\"Disbursement Period\",'B.3 Profil splácení AWL'!I940=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I939=\"Starting Point\"),SUM($R$8:R940),AB939*($C$13/(12/(J940-J939))))))","v":"-"},"-",{"$f":"IF(AND(J940>=Disbursement_Period/2,J939<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I940=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J940=\"-\",\"-\",IF(AND(J940<=Disbursement_Period,SUM($M$7:M940)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I940=\"Disbursement Period\",I940=\"Starting Point\"),SUM($M$7:M940)>0),AB939*V940*AF940/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J940=\"-\",\"-\",IF(AND(I940=\"Repayment Period\",SUM($M$7:M940)>0),AB939*V940*AF940/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J940-J939=TRUE),\"-\",IF(I940=\"Repayment Period\",(J940-J939),IF(#REF!=TRUE,(J940-J939),(J940-J939)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL940<>\"-\",AL940>0),(#REF!+$W$3)*AL940,0)","v":0},{"$f":"IF(ISERROR(X940*AJ940),\"-\",IF(AND(SUM($M$7:M940)>0,L940<>0),X940*AJ940,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z940=0,Z940=\"-\"),0,IF(I940=\"Repayment Period\",AJ940*Z940,SUM($Z$7:Z940)*AL940))","v":0},null,0,{"$f":"IF(I940=\"Starting Point\",SUM($Z$8:Z940)*AL940,IF(I940=\"Repayment Period\",Z940*AJ940,0))","v":0},null,"-","-","-","-","-",933,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I941=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I941=\"Zero Point\",I941=\"Disbursement Period\",I941=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J941=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I941=\"Disbursement Period\",'B.3 Profil splácení AWL'!I941=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I940=\"Starting Point\"),SUM($R$8:R941),AB940*($C$13/(12/(J941-J940))))))","v":"-"},"-",{"$f":"IF(AND(J941>=Disbursement_Period/2,J940<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I941=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J941=\"-\",\"-\",IF(AND(J941<=Disbursement_Period,SUM($M$7:M941)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I941=\"Disbursement Period\",I941=\"Starting Point\"),SUM($M$7:M941)>0),AB940*V941*AF941/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J941=\"-\",\"-\",IF(AND(I941=\"Repayment Period\",SUM($M$7:M941)>0),AB940*V941*AF941/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J941-J940=TRUE),\"-\",IF(I941=\"Repayment Period\",(J941-J940),IF(#REF!=TRUE,(J941-J940),(J941-J940)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL941<>\"-\",AL941>0),(#REF!+$W$3)*AL941,0)","v":0},{"$f":"IF(ISERROR(X941*AJ941),\"-\",IF(AND(SUM($M$7:M941)>0,L941<>0),X941*AJ941,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z941=0,Z941=\"-\"),0,IF(I941=\"Repayment Period\",AJ941*Z941,SUM($Z$7:Z941)*AL941))","v":0},null,0,{"$f":"IF(I941=\"Starting Point\",SUM($Z$8:Z941)*AL941,IF(I941=\"Repayment Period\",Z941*AJ941,0))","v":0},null,"-","-","-","-","-",934,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I942=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I942=\"Zero Point\",I942=\"Disbursement Period\",I942=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J942=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I942=\"Disbursement Period\",'B.3 Profil splácení AWL'!I942=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I941=\"Starting Point\"),SUM($R$8:R942),AB941*($C$13/(12/(J942-J941))))))","v":"-"},"-",{"$f":"IF(AND(J942>=Disbursement_Period/2,J941<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I942=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J942=\"-\",\"-\",IF(AND(J942<=Disbursement_Period,SUM($M$7:M942)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I942=\"Disbursement Period\",I942=\"Starting Point\"),SUM($M$7:M942)>0),AB941*V942*AF942/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J942=\"-\",\"-\",IF(AND(I942=\"Repayment Period\",SUM($M$7:M942)>0),AB941*V942*AF942/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J942-J941=TRUE),\"-\",IF(I942=\"Repayment Period\",(J942-J941),IF(#REF!=TRUE,(J942-J941),(J942-J941)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL942<>\"-\",AL942>0),(#REF!+$W$3)*AL942,0)","v":0},{"$f":"IF(ISERROR(X942*AJ942),\"-\",IF(AND(SUM($M$7:M942)>0,L942<>0),X942*AJ942,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z942=0,Z942=\"-\"),0,IF(I942=\"Repayment Period\",AJ942*Z942,SUM($Z$7:Z942)*AL942))","v":0},null,0,{"$f":"IF(I942=\"Starting Point\",SUM($Z$8:Z942)*AL942,IF(I942=\"Repayment Period\",Z942*AJ942,0))","v":0},null,"-","-","-","-","-",935,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I943=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I943=\"Zero Point\",I943=\"Disbursement Period\",I943=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J943=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I943=\"Disbursement Period\",'B.3 Profil splácení AWL'!I943=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I942=\"Starting Point\"),SUM($R$8:R943),AB942*($C$13/(12/(J943-J942))))))","v":"-"},"-",{"$f":"IF(AND(J943>=Disbursement_Period/2,J942<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I943=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J943=\"-\",\"-\",IF(AND(J943<=Disbursement_Period,SUM($M$7:M943)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I943=\"Disbursement Period\",I943=\"Starting Point\"),SUM($M$7:M943)>0),AB942*V943*AF943/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J943=\"-\",\"-\",IF(AND(I943=\"Repayment Period\",SUM($M$7:M943)>0),AB942*V943*AF943/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J943-J942=TRUE),\"-\",IF(I943=\"Repayment Period\",(J943-J942),IF(#REF!=TRUE,(J943-J942),(J943-J942)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL943<>\"-\",AL943>0),(#REF!+$W$3)*AL943,0)","v":0},{"$f":"IF(ISERROR(X943*AJ943),\"-\",IF(AND(SUM($M$7:M943)>0,L943<>0),X943*AJ943,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z943=0,Z943=\"-\"),0,IF(I943=\"Repayment Period\",AJ943*Z943,SUM($Z$7:Z943)*AL943))","v":0},null,0,{"$f":"IF(I943=\"Starting Point\",SUM($Z$8:Z943)*AL943,IF(I943=\"Repayment Period\",Z943*AJ943,0))","v":0},null,"-","-","-","-","-",936,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I944=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I944=\"Zero Point\",I944=\"Disbursement Period\",I944=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J944=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I944=\"Disbursement Period\",'B.3 Profil splácení AWL'!I944=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I943=\"Starting Point\"),SUM($R$8:R944),AB943*($C$13/(12/(J944-J943))))))","v":"-"},"-",{"$f":"IF(AND(J944>=Disbursement_Period/2,J943<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I944=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J944=\"-\",\"-\",IF(AND(J944<=Disbursement_Period,SUM($M$7:M944)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I944=\"Disbursement Period\",I944=\"Starting Point\"),SUM($M$7:M944)>0),AB943*V944*AF944/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J944=\"-\",\"-\",IF(AND(I944=\"Repayment Period\",SUM($M$7:M944)>0),AB943*V944*AF944/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J944-J943=TRUE),\"-\",IF(I944=\"Repayment Period\",(J944-J943),IF(#REF!=TRUE,(J944-J943),(J944-J943)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL944<>\"-\",AL944>0),(#REF!+$W$3)*AL944,0)","v":0},{"$f":"IF(ISERROR(X944*AJ944),\"-\",IF(AND(SUM($M$7:M944)>0,L944<>0),X944*AJ944,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z944=0,Z944=\"-\"),0,IF(I944=\"Repayment Period\",AJ944*Z944,SUM($Z$7:Z944)*AL944))","v":0},null,0,{"$f":"IF(I944=\"Starting Point\",SUM($Z$8:Z944)*AL944,IF(I944=\"Repayment Period\",Z944*AJ944,0))","v":0},null,"-","-","-","-","-",937,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I945=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I945=\"Zero Point\",I945=\"Disbursement Period\",I945=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J945=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I945=\"Disbursement Period\",'B.3 Profil splácení AWL'!I945=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I944=\"Starting Point\"),SUM($R$8:R945),AB944*($C$13/(12/(J945-J944))))))","v":"-"},"-",{"$f":"IF(AND(J945>=Disbursement_Period/2,J944<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I945=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J945=\"-\",\"-\",IF(AND(J945<=Disbursement_Period,SUM($M$7:M945)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I945=\"Disbursement Period\",I945=\"Starting Point\"),SUM($M$7:M945)>0),AB944*V945*AF945/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J945=\"-\",\"-\",IF(AND(I945=\"Repayment Period\",SUM($M$7:M945)>0),AB944*V945*AF945/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J945-J944=TRUE),\"-\",IF(I945=\"Repayment Period\",(J945-J944),IF(#REF!=TRUE,(J945-J944),(J945-J944)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL945<>\"-\",AL945>0),(#REF!+$W$3)*AL945,0)","v":0},{"$f":"IF(ISERROR(X945*AJ945),\"-\",IF(AND(SUM($M$7:M945)>0,L945<>0),X945*AJ945,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z945=0,Z945=\"-\"),0,IF(I945=\"Repayment Period\",AJ945*Z945,SUM($Z$7:Z945)*AL945))","v":0},null,0,{"$f":"IF(I945=\"Starting Point\",SUM($Z$8:Z945)*AL945,IF(I945=\"Repayment Period\",Z945*AJ945,0))","v":0},null,"-","-","-","-","-",938,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I946=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I946=\"Zero Point\",I946=\"Disbursement Period\",I946=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J946=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I946=\"Disbursement Period\",'B.3 Profil splácení AWL'!I946=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I945=\"Starting Point\"),SUM($R$8:R946),AB945*($C$13/(12/(J946-J945))))))","v":"-"},"-",{"$f":"IF(AND(J946>=Disbursement_Period/2,J945<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I946=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J946=\"-\",\"-\",IF(AND(J946<=Disbursement_Period,SUM($M$7:M946)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I946=\"Disbursement Period\",I946=\"Starting Point\"),SUM($M$7:M946)>0),AB945*V946*AF946/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J946=\"-\",\"-\",IF(AND(I946=\"Repayment Period\",SUM($M$7:M946)>0),AB945*V946*AF946/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J946-J945=TRUE),\"-\",IF(I946=\"Repayment Period\",(J946-J945),IF(#REF!=TRUE,(J946-J945),(J946-J945)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL946<>\"-\",AL946>0),(#REF!+$W$3)*AL946,0)","v":0},{"$f":"IF(ISERROR(X946*AJ946),\"-\",IF(AND(SUM($M$7:M946)>0,L946<>0),X946*AJ946,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z946=0,Z946=\"-\"),0,IF(I946=\"Repayment Period\",AJ946*Z946,SUM($Z$7:Z946)*AL946))","v":0},null,0,{"$f":"IF(I946=\"Starting Point\",SUM($Z$8:Z946)*AL946,IF(I946=\"Repayment Period\",Z946*AJ946,0))","v":0},null,"-","-","-","-","-",939,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I947=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I947=\"Zero Point\",I947=\"Disbursement Period\",I947=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J947=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I947=\"Disbursement Period\",'B.3 Profil splácení AWL'!I947=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I946=\"Starting Point\"),SUM($R$8:R947),AB946*($C$13/(12/(J947-J946))))))","v":"-"},"-",{"$f":"IF(AND(J947>=Disbursement_Period/2,J946<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I947=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J947=\"-\",\"-\",IF(AND(J947<=Disbursement_Period,SUM($M$7:M947)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I947=\"Disbursement Period\",I947=\"Starting Point\"),SUM($M$7:M947)>0),AB946*V947*AF947/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J947=\"-\",\"-\",IF(AND(I947=\"Repayment Period\",SUM($M$7:M947)>0),AB946*V947*AF947/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J947-J946=TRUE),\"-\",IF(I947=\"Repayment Period\",(J947-J946),IF(#REF!=TRUE,(J947-J946),(J947-J946)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL947<>\"-\",AL947>0),(#REF!+$W$3)*AL947,0)","v":0},{"$f":"IF(ISERROR(X947*AJ947),\"-\",IF(AND(SUM($M$7:M947)>0,L947<>0),X947*AJ947,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z947=0,Z947=\"-\"),0,IF(I947=\"Repayment Period\",AJ947*Z947,SUM($Z$7:Z947)*AL947))","v":0},null,0,{"$f":"IF(I947=\"Starting Point\",SUM($Z$8:Z947)*AL947,IF(I947=\"Repayment Period\",Z947*AJ947,0))","v":0},null,"-","-","-","-","-",940,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I948=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I948=\"Zero Point\",I948=\"Disbursement Period\",I948=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J948=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I948=\"Disbursement Period\",'B.3 Profil splácení AWL'!I948=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I947=\"Starting Point\"),SUM($R$8:R948),AB947*($C$13/(12/(J948-J947))))))","v":"-"},"-",{"$f":"IF(AND(J948>=Disbursement_Period/2,J947<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I948=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J948=\"-\",\"-\",IF(AND(J948<=Disbursement_Period,SUM($M$7:M948)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I948=\"Disbursement Period\",I948=\"Starting Point\"),SUM($M$7:M948)>0),AB947*V948*AF948/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J948=\"-\",\"-\",IF(AND(I948=\"Repayment Period\",SUM($M$7:M948)>0),AB947*V948*AF948/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J948-J947=TRUE),\"-\",IF(I948=\"Repayment Period\",(J948-J947),IF(#REF!=TRUE,(J948-J947),(J948-J947)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL948<>\"-\",AL948>0),(#REF!+$W$3)*AL948,0)","v":0},{"$f":"IF(ISERROR(X948*AJ948),\"-\",IF(AND(SUM($M$7:M948)>0,L948<>0),X948*AJ948,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z948=0,Z948=\"-\"),0,IF(I948=\"Repayment Period\",AJ948*Z948,SUM($Z$7:Z948)*AL948))","v":0},null,0,{"$f":"IF(I948=\"Starting Point\",SUM($Z$8:Z948)*AL948,IF(I948=\"Repayment Period\",Z948*AJ948,0))","v":0},null,"-","-","-","-","-",941,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I949=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I949=\"Zero Point\",I949=\"Disbursement Period\",I949=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J949=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I949=\"Disbursement Period\",'B.3 Profil splácení AWL'!I949=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I948=\"Starting Point\"),SUM($R$8:R949),AB948*($C$13/(12/(J949-J948))))))","v":"-"},"-",{"$f":"IF(AND(J949>=Disbursement_Period/2,J948<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I949=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J949=\"-\",\"-\",IF(AND(J949<=Disbursement_Period,SUM($M$7:M949)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I949=\"Disbursement Period\",I949=\"Starting Point\"),SUM($M$7:M949)>0),AB948*V949*AF949/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J949=\"-\",\"-\",IF(AND(I949=\"Repayment Period\",SUM($M$7:M949)>0),AB948*V949*AF949/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J949-J948=TRUE),\"-\",IF(I949=\"Repayment Period\",(J949-J948),IF(#REF!=TRUE,(J949-J948),(J949-J948)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL949<>\"-\",AL949>0),(#REF!+$W$3)*AL949,0)","v":0},{"$f":"IF(ISERROR(X949*AJ949),\"-\",IF(AND(SUM($M$7:M949)>0,L949<>0),X949*AJ949,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z949=0,Z949=\"-\"),0,IF(I949=\"Repayment Period\",AJ949*Z949,SUM($Z$7:Z949)*AL949))","v":0},null,0,{"$f":"IF(I949=\"Starting Point\",SUM($Z$8:Z949)*AL949,IF(I949=\"Repayment Period\",Z949*AJ949,0))","v":0},null,"-","-","-","-","-",942,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I950=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I950=\"Zero Point\",I950=\"Disbursement Period\",I950=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J950=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I950=\"Disbursement Period\",'B.3 Profil splácení AWL'!I950=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I949=\"Starting Point\"),SUM($R$8:R950),AB949*($C$13/(12/(J950-J949))))))","v":"-"},"-",{"$f":"IF(AND(J950>=Disbursement_Period/2,J949<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I950=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J950=\"-\",\"-\",IF(AND(J950<=Disbursement_Period,SUM($M$7:M950)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I950=\"Disbursement Period\",I950=\"Starting Point\"),SUM($M$7:M950)>0),AB949*V950*AF950/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J950=\"-\",\"-\",IF(AND(I950=\"Repayment Period\",SUM($M$7:M950)>0),AB949*V950*AF950/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J950-J949=TRUE),\"-\",IF(I950=\"Repayment Period\",(J950-J949),IF(#REF!=TRUE,(J950-J949),(J950-J949)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL950<>\"-\",AL950>0),(#REF!+$W$3)*AL950,0)","v":0},{"$f":"IF(ISERROR(X950*AJ950),\"-\",IF(AND(SUM($M$7:M950)>0,L950<>0),X950*AJ950,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z950=0,Z950=\"-\"),0,IF(I950=\"Repayment Period\",AJ950*Z950,SUM($Z$7:Z950)*AL950))","v":0},null,0,{"$f":"IF(I950=\"Starting Point\",SUM($Z$8:Z950)*AL950,IF(I950=\"Repayment Period\",Z950*AJ950,0))","v":0},null,"-","-","-","-","-",943,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I951=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I951=\"Zero Point\",I951=\"Disbursement Period\",I951=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J951=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I951=\"Disbursement Period\",'B.3 Profil splácení AWL'!I951=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I950=\"Starting Point\"),SUM($R$8:R951),AB950*($C$13/(12/(J951-J950))))))","v":"-"},"-",{"$f":"IF(AND(J951>=Disbursement_Period/2,J950<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I951=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J951=\"-\",\"-\",IF(AND(J951<=Disbursement_Period,SUM($M$7:M951)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I951=\"Disbursement Period\",I951=\"Starting Point\"),SUM($M$7:M951)>0),AB950*V951*AF951/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J951=\"-\",\"-\",IF(AND(I951=\"Repayment Period\",SUM($M$7:M951)>0),AB950*V951*AF951/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J951-J950=TRUE),\"-\",IF(I951=\"Repayment Period\",(J951-J950),IF(#REF!=TRUE,(J951-J950),(J951-J950)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL951<>\"-\",AL951>0),(#REF!+$W$3)*AL951,0)","v":0},{"$f":"IF(ISERROR(X951*AJ951),\"-\",IF(AND(SUM($M$7:M951)>0,L951<>0),X951*AJ951,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z951=0,Z951=\"-\"),0,IF(I951=\"Repayment Period\",AJ951*Z951,SUM($Z$7:Z951)*AL951))","v":0},null,0,{"$f":"IF(I951=\"Starting Point\",SUM($Z$8:Z951)*AL951,IF(I951=\"Repayment Period\",Z951*AJ951,0))","v":0},null,"-","-","-","-","-",944,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I952=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I952=\"Zero Point\",I952=\"Disbursement Period\",I952=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J952=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I952=\"Disbursement Period\",'B.3 Profil splácení AWL'!I952=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I951=\"Starting Point\"),SUM($R$8:R952),AB951*($C$13/(12/(J952-J951))))))","v":"-"},"-",{"$f":"IF(AND(J952>=Disbursement_Period/2,J951<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I952=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J952=\"-\",\"-\",IF(AND(J952<=Disbursement_Period,SUM($M$7:M952)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I952=\"Disbursement Period\",I952=\"Starting Point\"),SUM($M$7:M952)>0),AB951*V952*AF952/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J952=\"-\",\"-\",IF(AND(I952=\"Repayment Period\",SUM($M$7:M952)>0),AB951*V952*AF952/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J952-J951=TRUE),\"-\",IF(I952=\"Repayment Period\",(J952-J951),IF(#REF!=TRUE,(J952-J951),(J952-J951)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL952<>\"-\",AL952>0),(#REF!+$W$3)*AL952,0)","v":0},{"$f":"IF(ISERROR(X952*AJ952),\"-\",IF(AND(SUM($M$7:M952)>0,L952<>0),X952*AJ952,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z952=0,Z952=\"-\"),0,IF(I952=\"Repayment Period\",AJ952*Z952,SUM($Z$7:Z952)*AL952))","v":0},null,0,{"$f":"IF(I952=\"Starting Point\",SUM($Z$8:Z952)*AL952,IF(I952=\"Repayment Period\",Z952*AJ952,0))","v":0},null,"-","-","-","-","-",945,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I953=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I953=\"Zero Point\",I953=\"Disbursement Period\",I953=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J953=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I953=\"Disbursement Period\",'B.3 Profil splácení AWL'!I953=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I952=\"Starting Point\"),SUM($R$8:R953),AB952*($C$13/(12/(J953-J952))))))","v":"-"},"-",{"$f":"IF(AND(J953>=Disbursement_Period/2,J952<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I953=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J953=\"-\",\"-\",IF(AND(J953<=Disbursement_Period,SUM($M$7:M953)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I953=\"Disbursement Period\",I953=\"Starting Point\"),SUM($M$7:M953)>0),AB952*V953*AF953/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J953=\"-\",\"-\",IF(AND(I953=\"Repayment Period\",SUM($M$7:M953)>0),AB952*V953*AF953/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J953-J952=TRUE),\"-\",IF(I953=\"Repayment Period\",(J953-J952),IF(#REF!=TRUE,(J953-J952),(J953-J952)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL953<>\"-\",AL953>0),(#REF!+$W$3)*AL953,0)","v":0},{"$f":"IF(ISERROR(X953*AJ953),\"-\",IF(AND(SUM($M$7:M953)>0,L953<>0),X953*AJ953,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z953=0,Z953=\"-\"),0,IF(I953=\"Repayment Period\",AJ953*Z953,SUM($Z$7:Z953)*AL953))","v":0},null,0,{"$f":"IF(I953=\"Starting Point\",SUM($Z$8:Z953)*AL953,IF(I953=\"Repayment Period\",Z953*AJ953,0))","v":0},null,"-","-","-","-","-",946,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I954=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I954=\"Zero Point\",I954=\"Disbursement Period\",I954=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J954=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I954=\"Disbursement Period\",'B.3 Profil splácení AWL'!I954=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I953=\"Starting Point\"),SUM($R$8:R954),AB953*($C$13/(12/(J954-J953))))))","v":"-"},"-",{"$f":"IF(AND(J954>=Disbursement_Period/2,J953<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I954=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J954=\"-\",\"-\",IF(AND(J954<=Disbursement_Period,SUM($M$7:M954)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I954=\"Disbursement Period\",I954=\"Starting Point\"),SUM($M$7:M954)>0),AB953*V954*AF954/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J954=\"-\",\"-\",IF(AND(I954=\"Repayment Period\",SUM($M$7:M954)>0),AB953*V954*AF954/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J954-J953=TRUE),\"-\",IF(I954=\"Repayment Period\",(J954-J953),IF(#REF!=TRUE,(J954-J953),(J954-J953)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL954<>\"-\",AL954>0),(#REF!+$W$3)*AL954,0)","v":0},{"$f":"IF(ISERROR(X954*AJ954),\"-\",IF(AND(SUM($M$7:M954)>0,L954<>0),X954*AJ954,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z954=0,Z954=\"-\"),0,IF(I954=\"Repayment Period\",AJ954*Z954,SUM($Z$7:Z954)*AL954))","v":0},null,0,{"$f":"IF(I954=\"Starting Point\",SUM($Z$8:Z954)*AL954,IF(I954=\"Repayment Period\",Z954*AJ954,0))","v":0},null,"-","-","-","-","-",947,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I955=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I955=\"Zero Point\",I955=\"Disbursement Period\",I955=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J955=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I955=\"Disbursement Period\",'B.3 Profil splácení AWL'!I955=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I954=\"Starting Point\"),SUM($R$8:R955),AB954*($C$13/(12/(J955-J954))))))","v":"-"},"-",{"$f":"IF(AND(J955>=Disbursement_Period/2,J954<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I955=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J955=\"-\",\"-\",IF(AND(J955<=Disbursement_Period,SUM($M$7:M955)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I955=\"Disbursement Period\",I955=\"Starting Point\"),SUM($M$7:M955)>0),AB954*V955*AF955/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J955=\"-\",\"-\",IF(AND(I955=\"Repayment Period\",SUM($M$7:M955)>0),AB954*V955*AF955/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J955-J954=TRUE),\"-\",IF(I955=\"Repayment Period\",(J955-J954),IF(#REF!=TRUE,(J955-J954),(J955-J954)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL955<>\"-\",AL955>0),(#REF!+$W$3)*AL955,0)","v":0},{"$f":"IF(ISERROR(X955*AJ955),\"-\",IF(AND(SUM($M$7:M955)>0,L955<>0),X955*AJ955,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z955=0,Z955=\"-\"),0,IF(I955=\"Repayment Period\",AJ955*Z955,SUM($Z$7:Z955)*AL955))","v":0},null,0,{"$f":"IF(I955=\"Starting Point\",SUM($Z$8:Z955)*AL955,IF(I955=\"Repayment Period\",Z955*AJ955,0))","v":0},null,"-","-","-","-","-",948,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I956=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I956=\"Zero Point\",I956=\"Disbursement Period\",I956=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J956=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I956=\"Disbursement Period\",'B.3 Profil splácení AWL'!I956=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I955=\"Starting Point\"),SUM($R$8:R956),AB955*($C$13/(12/(J956-J955))))))","v":"-"},"-",{"$f":"IF(AND(J956>=Disbursement_Period/2,J955<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I956=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J956=\"-\",\"-\",IF(AND(J956<=Disbursement_Period,SUM($M$7:M956)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I956=\"Disbursement Period\",I956=\"Starting Point\"),SUM($M$7:M956)>0),AB955*V956*AF956/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J956=\"-\",\"-\",IF(AND(I956=\"Repayment Period\",SUM($M$7:M956)>0),AB955*V956*AF956/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J956-J955=TRUE),\"-\",IF(I956=\"Repayment Period\",(J956-J955),IF(#REF!=TRUE,(J956-J955),(J956-J955)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL956<>\"-\",AL956>0),(#REF!+$W$3)*AL956,0)","v":0},{"$f":"IF(ISERROR(X956*AJ956),\"-\",IF(AND(SUM($M$7:M956)>0,L956<>0),X956*AJ956,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z956=0,Z956=\"-\"),0,IF(I956=\"Repayment Period\",AJ956*Z956,SUM($Z$7:Z956)*AL956))","v":0},null,0,{"$f":"IF(I956=\"Starting Point\",SUM($Z$8:Z956)*AL956,IF(I956=\"Repayment Period\",Z956*AJ956,0))","v":0},null,"-","-","-","-","-",949,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I957=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I957=\"Zero Point\",I957=\"Disbursement Period\",I957=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J957=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I957=\"Disbursement Period\",'B.3 Profil splácení AWL'!I957=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I956=\"Starting Point\"),SUM($R$8:R957),AB956*($C$13/(12/(J957-J956))))))","v":"-"},"-",{"$f":"IF(AND(J957>=Disbursement_Period/2,J956<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I957=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J957=\"-\",\"-\",IF(AND(J957<=Disbursement_Period,SUM($M$7:M957)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I957=\"Disbursement Period\",I957=\"Starting Point\"),SUM($M$7:M957)>0),AB956*V957*AF957/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J957=\"-\",\"-\",IF(AND(I957=\"Repayment Period\",SUM($M$7:M957)>0),AB956*V957*AF957/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J957-J956=TRUE),\"-\",IF(I957=\"Repayment Period\",(J957-J956),IF(#REF!=TRUE,(J957-J956),(J957-J956)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL957<>\"-\",AL957>0),(#REF!+$W$3)*AL957,0)","v":0},{"$f":"IF(ISERROR(X957*AJ957),\"-\",IF(AND(SUM($M$7:M957)>0,L957<>0),X957*AJ957,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z957=0,Z957=\"-\"),0,IF(I957=\"Repayment Period\",AJ957*Z957,SUM($Z$7:Z957)*AL957))","v":0},null,0,{"$f":"IF(I957=\"Starting Point\",SUM($Z$8:Z957)*AL957,IF(I957=\"Repayment Period\",Z957*AJ957,0))","v":0},null,"-","-","-","-","-",950,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I958=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I958=\"Zero Point\",I958=\"Disbursement Period\",I958=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J958=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I958=\"Disbursement Period\",'B.3 Profil splácení AWL'!I958=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I957=\"Starting Point\"),SUM($R$8:R958),AB957*($C$13/(12/(J958-J957))))))","v":"-"},"-",{"$f":"IF(AND(J958>=Disbursement_Period/2,J957<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I958=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J958=\"-\",\"-\",IF(AND(J958<=Disbursement_Period,SUM($M$7:M958)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I958=\"Disbursement Period\",I958=\"Starting Point\"),SUM($M$7:M958)>0),AB957*V958*AF958/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J958=\"-\",\"-\",IF(AND(I958=\"Repayment Period\",SUM($M$7:M958)>0),AB957*V958*AF958/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J958-J957=TRUE),\"-\",IF(I958=\"Repayment Period\",(J958-J957),IF(#REF!=TRUE,(J958-J957),(J958-J957)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL958<>\"-\",AL958>0),(#REF!+$W$3)*AL958,0)","v":0},{"$f":"IF(ISERROR(X958*AJ958),\"-\",IF(AND(SUM($M$7:M958)>0,L958<>0),X958*AJ958,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z958=0,Z958=\"-\"),0,IF(I958=\"Repayment Period\",AJ958*Z958,SUM($Z$7:Z958)*AL958))","v":0},null,0,{"$f":"IF(I958=\"Starting Point\",SUM($Z$8:Z958)*AL958,IF(I958=\"Repayment Period\",Z958*AJ958,0))","v":0},null,"-","-","-","-","-",951,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I959=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I959=\"Zero Point\",I959=\"Disbursement Period\",I959=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J959=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I959=\"Disbursement Period\",'B.3 Profil splácení AWL'!I959=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I958=\"Starting Point\"),SUM($R$8:R959),AB958*($C$13/(12/(J959-J958))))))","v":"-"},"-",{"$f":"IF(AND(J959>=Disbursement_Period/2,J958<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I959=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J959=\"-\",\"-\",IF(AND(J959<=Disbursement_Period,SUM($M$7:M959)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I959=\"Disbursement Period\",I959=\"Starting Point\"),SUM($M$7:M959)>0),AB958*V959*AF959/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J959=\"-\",\"-\",IF(AND(I959=\"Repayment Period\",SUM($M$7:M959)>0),AB958*V959*AF959/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J959-J958=TRUE),\"-\",IF(I959=\"Repayment Period\",(J959-J958),IF(#REF!=TRUE,(J959-J958),(J959-J958)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL959<>\"-\",AL959>0),(#REF!+$W$3)*AL959,0)","v":0},{"$f":"IF(ISERROR(X959*AJ959),\"-\",IF(AND(SUM($M$7:M959)>0,L959<>0),X959*AJ959,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z959=0,Z959=\"-\"),0,IF(I959=\"Repayment Period\",AJ959*Z959,SUM($Z$7:Z959)*AL959))","v":0},null,0,{"$f":"IF(I959=\"Starting Point\",SUM($Z$8:Z959)*AL959,IF(I959=\"Repayment Period\",Z959*AJ959,0))","v":0},null,"-","-","-","-","-",952,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I960=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I960=\"Zero Point\",I960=\"Disbursement Period\",I960=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J960=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I960=\"Disbursement Period\",'B.3 Profil splácení AWL'!I960=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I959=\"Starting Point\"),SUM($R$8:R960),AB959*($C$13/(12/(J960-J959))))))","v":"-"},"-",{"$f":"IF(AND(J960>=Disbursement_Period/2,J959<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I960=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J960=\"-\",\"-\",IF(AND(J960<=Disbursement_Period,SUM($M$7:M960)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I960=\"Disbursement Period\",I960=\"Starting Point\"),SUM($M$7:M960)>0),AB959*V960*AF960/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J960=\"-\",\"-\",IF(AND(I960=\"Repayment Period\",SUM($M$7:M960)>0),AB959*V960*AF960/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J960-J959=TRUE),\"-\",IF(I960=\"Repayment Period\",(J960-J959),IF(#REF!=TRUE,(J960-J959),(J960-J959)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL960<>\"-\",AL960>0),(#REF!+$W$3)*AL960,0)","v":0},{"$f":"IF(ISERROR(X960*AJ960),\"-\",IF(AND(SUM($M$7:M960)>0,L960<>0),X960*AJ960,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z960=0,Z960=\"-\"),0,IF(I960=\"Repayment Period\",AJ960*Z960,SUM($Z$7:Z960)*AL960))","v":0},null,0,{"$f":"IF(I960=\"Starting Point\",SUM($Z$8:Z960)*AL960,IF(I960=\"Repayment Period\",Z960*AJ960,0))","v":0},null,"-","-","-","-","-",953,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I961=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I961=\"Zero Point\",I961=\"Disbursement Period\",I961=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J961=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I961=\"Disbursement Period\",'B.3 Profil splácení AWL'!I961=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I960=\"Starting Point\"),SUM($R$8:R961),AB960*($C$13/(12/(J961-J960))))))","v":"-"},"-",{"$f":"IF(AND(J961>=Disbursement_Period/2,J960<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I961=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J961=\"-\",\"-\",IF(AND(J961<=Disbursement_Period,SUM($M$7:M961)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I961=\"Disbursement Period\",I961=\"Starting Point\"),SUM($M$7:M961)>0),AB960*V961*AF961/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J961=\"-\",\"-\",IF(AND(I961=\"Repayment Period\",SUM($M$7:M961)>0),AB960*V961*AF961/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J961-J960=TRUE),\"-\",IF(I961=\"Repayment Period\",(J961-J960),IF(#REF!=TRUE,(J961-J960),(J961-J960)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL961<>\"-\",AL961>0),(#REF!+$W$3)*AL961,0)","v":0},{"$f":"IF(ISERROR(X961*AJ961),\"-\",IF(AND(SUM($M$7:M961)>0,L961<>0),X961*AJ961,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z961=0,Z961=\"-\"),0,IF(I961=\"Repayment Period\",AJ961*Z961,SUM($Z$7:Z961)*AL961))","v":0},null,0,{"$f":"IF(I961=\"Starting Point\",SUM($Z$8:Z961)*AL961,IF(I961=\"Repayment Period\",Z961*AJ961,0))","v":0},null,"-","-","-","-","-",954,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I962=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I962=\"Zero Point\",I962=\"Disbursement Period\",I962=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J962=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I962=\"Disbursement Period\",'B.3 Profil splácení AWL'!I962=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I961=\"Starting Point\"),SUM($R$8:R962),AB961*($C$13/(12/(J962-J961))))))","v":"-"},"-",{"$f":"IF(AND(J962>=Disbursement_Period/2,J961<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I962=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J962=\"-\",\"-\",IF(AND(J962<=Disbursement_Period,SUM($M$7:M962)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I962=\"Disbursement Period\",I962=\"Starting Point\"),SUM($M$7:M962)>0),AB961*V962*AF962/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J962=\"-\",\"-\",IF(AND(I962=\"Repayment Period\",SUM($M$7:M962)>0),AB961*V962*AF962/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J962-J961=TRUE),\"-\",IF(I962=\"Repayment Period\",(J962-J961),IF(#REF!=TRUE,(J962-J961),(J962-J961)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL962<>\"-\",AL962>0),(#REF!+$W$3)*AL962,0)","v":0},{"$f":"IF(ISERROR(X962*AJ962),\"-\",IF(AND(SUM($M$7:M962)>0,L962<>0),X962*AJ962,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z962=0,Z962=\"-\"),0,IF(I962=\"Repayment Period\",AJ962*Z962,SUM($Z$7:Z962)*AL962))","v":0},null,0,{"$f":"IF(I962=\"Starting Point\",SUM($Z$8:Z962)*AL962,IF(I962=\"Repayment Period\",Z962*AJ962,0))","v":0},null,"-","-","-","-","-",955,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I963=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I963=\"Zero Point\",I963=\"Disbursement Period\",I963=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J963=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I963=\"Disbursement Period\",'B.3 Profil splácení AWL'!I963=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I962=\"Starting Point\"),SUM($R$8:R963),AB962*($C$13/(12/(J963-J962))))))","v":"-"},"-",{"$f":"IF(AND(J963>=Disbursement_Period/2,J962<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I963=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J963=\"-\",\"-\",IF(AND(J963<=Disbursement_Period,SUM($M$7:M963)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I963=\"Disbursement Period\",I963=\"Starting Point\"),SUM($M$7:M963)>0),AB962*V963*AF963/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J963=\"-\",\"-\",IF(AND(I963=\"Repayment Period\",SUM($M$7:M963)>0),AB962*V963*AF963/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J963-J962=TRUE),\"-\",IF(I963=\"Repayment Period\",(J963-J962),IF(#REF!=TRUE,(J963-J962),(J963-J962)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL963<>\"-\",AL963>0),(#REF!+$W$3)*AL963,0)","v":0},{"$f":"IF(ISERROR(X963*AJ963),\"-\",IF(AND(SUM($M$7:M963)>0,L963<>0),X963*AJ963,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z963=0,Z963=\"-\"),0,IF(I963=\"Repayment Period\",AJ963*Z963,SUM($Z$7:Z963)*AL963))","v":0},null,0,{"$f":"IF(I963=\"Starting Point\",SUM($Z$8:Z963)*AL963,IF(I963=\"Repayment Period\",Z963*AJ963,0))","v":0},null,"-","-","-","-","-",956,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I964=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I964=\"Zero Point\",I964=\"Disbursement Period\",I964=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J964=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I964=\"Disbursement Period\",'B.3 Profil splácení AWL'!I964=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I963=\"Starting Point\"),SUM($R$8:R964),AB963*($C$13/(12/(J964-J963))))))","v":"-"},"-",{"$f":"IF(AND(J964>=Disbursement_Period/2,J963<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I964=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J964=\"-\",\"-\",IF(AND(J964<=Disbursement_Period,SUM($M$7:M964)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I964=\"Disbursement Period\",I964=\"Starting Point\"),SUM($M$7:M964)>0),AB963*V964*AF964/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J964=\"-\",\"-\",IF(AND(I964=\"Repayment Period\",SUM($M$7:M964)>0),AB963*V964*AF964/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J964-J963=TRUE),\"-\",IF(I964=\"Repayment Period\",(J964-J963),IF(#REF!=TRUE,(J964-J963),(J964-J963)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL964<>\"-\",AL964>0),(#REF!+$W$3)*AL964,0)","v":0},{"$f":"IF(ISERROR(X964*AJ964),\"-\",IF(AND(SUM($M$7:M964)>0,L964<>0),X964*AJ964,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z964=0,Z964=\"-\"),0,IF(I964=\"Repayment Period\",AJ964*Z964,SUM($Z$7:Z964)*AL964))","v":0},null,0,{"$f":"IF(I964=\"Starting Point\",SUM($Z$8:Z964)*AL964,IF(I964=\"Repayment Period\",Z964*AJ964,0))","v":0},null,"-","-","-","-","-",957,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I965=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I965=\"Zero Point\",I965=\"Disbursement Period\",I965=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J965=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I965=\"Disbursement Period\",'B.3 Profil splácení AWL'!I965=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I964=\"Starting Point\"),SUM($R$8:R965),AB964*($C$13/(12/(J965-J964))))))","v":"-"},"-",{"$f":"IF(AND(J965>=Disbursement_Period/2,J964<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I965=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J965=\"-\",\"-\",IF(AND(J965<=Disbursement_Period,SUM($M$7:M965)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I965=\"Disbursement Period\",I965=\"Starting Point\"),SUM($M$7:M965)>0),AB964*V965*AF965/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J965=\"-\",\"-\",IF(AND(I965=\"Repayment Period\",SUM($M$7:M965)>0),AB964*V965*AF965/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J965-J964=TRUE),\"-\",IF(I965=\"Repayment Period\",(J965-J964),IF(#REF!=TRUE,(J965-J964),(J965-J964)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL965<>\"-\",AL965>0),(#REF!+$W$3)*AL965,0)","v":0},{"$f":"IF(ISERROR(X965*AJ965),\"-\",IF(AND(SUM($M$7:M965)>0,L965<>0),X965*AJ965,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z965=0,Z965=\"-\"),0,IF(I965=\"Repayment Period\",AJ965*Z965,SUM($Z$7:Z965)*AL965))","v":0},null,0,{"$f":"IF(I965=\"Starting Point\",SUM($Z$8:Z965)*AL965,IF(I965=\"Repayment Period\",Z965*AJ965,0))","v":0},null,"-","-","-","-","-",958,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I966=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I966=\"Zero Point\",I966=\"Disbursement Period\",I966=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J966=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I966=\"Disbursement Period\",'B.3 Profil splácení AWL'!I966=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I965=\"Starting Point\"),SUM($R$8:R966),AB965*($C$13/(12/(J966-J965))))))","v":"-"},"-",{"$f":"IF(AND(J966>=Disbursement_Period/2,J965<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I966=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J966=\"-\",\"-\",IF(AND(J966<=Disbursement_Period,SUM($M$7:M966)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I966=\"Disbursement Period\",I966=\"Starting Point\"),SUM($M$7:M966)>0),AB965*V966*AF966/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J966=\"-\",\"-\",IF(AND(I966=\"Repayment Period\",SUM($M$7:M966)>0),AB965*V966*AF966/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J966-J965=TRUE),\"-\",IF(I966=\"Repayment Period\",(J966-J965),IF(#REF!=TRUE,(J966-J965),(J966-J965)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL966<>\"-\",AL966>0),(#REF!+$W$3)*AL966,0)","v":0},{"$f":"IF(ISERROR(X966*AJ966),\"-\",IF(AND(SUM($M$7:M966)>0,L966<>0),X966*AJ966,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z966=0,Z966=\"-\"),0,IF(I966=\"Repayment Period\",AJ966*Z966,SUM($Z$7:Z966)*AL966))","v":0},null,0,{"$f":"IF(I966=\"Starting Point\",SUM($Z$8:Z966)*AL966,IF(I966=\"Repayment Period\",Z966*AJ966,0))","v":0},null,"-","-","-","-","-",959,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I967=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I967=\"Zero Point\",I967=\"Disbursement Period\",I967=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"",{"$f":"IF($C$8=\"Lease Scheme\",IF(AND(L967>0,L967<>\"-\"),PPMT(($C$13)/(12/AF967),L967,$E$13,$C$7*-1),\"-\"),\"-\")","v":"-"},0,"-","-",{"$f":"IF(J967=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I967=\"Disbursement Period\",'B.3 Profil splácení AWL'!I967=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I966=\"Starting Point\"),SUM($R$8:R967),AB966*($C$13/(12/(J967-J966))))))","v":"-"},"-",{"$f":"IF(AND(J967>=Disbursement_Period/2,J966<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I967=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J967=\"-\",\"-\",IF(AND(J967<=Disbursement_Period,SUM($M$7:M967)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I967=\"Disbursement Period\",I967=\"Starting Point\"),SUM($M$7:M967)>0),AB966*V967*AF967/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J967=\"-\",\"-\",IF(AND(I967=\"Repayment Period\",SUM($M$7:M967)>0),AB966*V967*AF967/12,0))","v":"-"},"","-",0,"-",{"$f":"IF(ISERROR(-M967+AA967),AA967,-M967+T967+W967+X967)","v":0},{"$f":"IF(OR(J967=0,J967=\"-\"),0,AD966+(Q967*(J967-Month_of_Starting_Point)/12/Credit_Amount))","v":0},null,{"$f":"IF(ISERROR(J967-J966=TRUE),\"-\",IF(I967=\"Repayment Period\",(J967-J966),IF(#REF!=TRUE,(J967-J966),(J967-J966)/2)))","v":"-"},{"$f":"IF(ISERROR(AB966*AF967=TRUE),\"-\",AB966*AF967)","v":"-"},null,null,"-",{"$f":"IF(OR(L967=0,L967=\"-\",ISERROR($AB966*$AJ967=TRUE)),\"-\",$AB966*$AJ967)","v":"-"},{"$f":"IF(I967=\"Starting Point\",1/(1+Discount_Rate)^(Disbursement_Period/24),0)","v":0},{"$f":"IF(AND(AL967<>\"-\",AL967>0),(#REF!+$W$3)*AL967,0)","v":0},{"$f":"IF(ISERROR(X967*AJ967),\"-\",IF(AND(SUM($M$7:M967)>0,L967<>0),X967*AJ967,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z967=0,Z967=\"-\"),0,IF(I967=\"Repayment Period\",AJ967*Z967,SUM($Z$7:Z967)*AL967))","v":0},null,{"$f":"IF(I967<>\"Repayment Period\",AL967,AJ967)","v":0},{"$f":"IF(I967=\"Starting Point\",SUM($Z$8:Z967)*AL967,IF(I967=\"Repayment Period\",Z967*AJ967,0))","v":0},null,{"$f":"AJ967","v":"-"},{"$f":"IF(ISERROR(AU967*M967)=TRUE,\"-\",AU967*M967)","v":"-"},{"$f":"IF(ISERROR(AU967*Q967)=TRUE,\"-\",AU967*Q967)","v":"-"},{"$f":"IF(ISERROR(AU967*S967)=TRUE,\"-\",AU967*S967)","v":"-"},{"$f":"IF(ISERROR(AU967*AA967)=TRUE,\"-\",AU967*AA967)","v":"-"},960,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,{"$f":"IF(J968=Disbursement_Period,\"Starting Point\",IF(J968<Disbursement_Period,\"Disbursement Period\",IF(AND(J968>Disbursement_Period,J968<=$C$9+Disbursement_Period),\"Repayment Period\",\"-\")))","v":"-"},{"$f":"IF(AND(J967<>\"-\",$C$8=\"Non-Standard\"),IF(J967+1<Disbursement_Period,J967+1,IF(AND(J967+$E$8>=Disbursement_Period,J967<$C$9+Disbursement_Period),VLOOKUP(L968,$AZ$7:$BA$1006,2),\"-\")),IF(J967<>\"-\",IF(J967+1<Disbursement_Period,J967+1,IF(AND(J967+1>=Disbursement_Period,J967<($C$9+$C$10)),Disbursement_Period+$E$8*(L968),\"-\")),\"-\"))","v":"-"},"-",{"$f":"IF(J967=\"-\",\"-\",IF($C$8=\"Non-Standard\",IF(OR(J967+$G$10<$BA$8,J967+$G$10>$C$9+$C$10),0,IF(AND(J967+$G$10>=$BA$8,J967+$G$10<=$C$9+$C$10),IF(MATCH(J967+$G$10,$BA$8:$BA$1003,1)=1,1,IF(MATCH(J967+$G$10,$BA$8:$BA$1003,1)>1,L967+1,0)),0)),IF(OR(J967+$G$10<$C$10+$G$10,J967+$G$10>$C$9+$C$10),0,IF(L967=\"-\",1,L967+1))))","v":"-"},{"$f":"IF(AND('B.3 Profil splácení AWL'!I968=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I968=\"Zero Point\",I968=\"Disbursement Period\",I968=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},{"$f":"IF(ISERROR(M968+N967),\"\",M968+N967)","v":""},"-",{"$f":"IF(O968<>\"-\",P967+(O968*(J968-Month_of_Starting_Point)/12/Credit_Amount),0)","v":0},{"$f":"IF(AND(L968<>\"-\",J968>Disbursement_Period,J968<=Repayment_Period+Disbursement_Period,$C$8=\"Equal Payment\"),$C$7/$E$13,IF(AND(J968>Disbursement_Period,J968<=Repayment_Period+Disbursement_Period,$C$8=\"Non-standard\"),VLOOKUP(J968,$BA$8:$BC$1007,3,FALSE)*$C$7,IF(AND(J968>Disbursement_Period,J968<=Repayment_Period+Disbursement_Period,$C$8=\"Lease Scheme\"),PPMT(($C$13+$C$22)/(12/AF968),L968,$E$13,$C$7*-1),IF(J968<=Disbursement_Period,0,\"-\"))))","v":"-"},{"$f":"IF(ISERROR(AB967*($C$13/(12/(J968-J967)))),\"-\",AB967*($C$13/(12/(J968-J967))))","v":"-"},{"$f":"IF(J968=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I968=\"Disbursement Period\",'B.3 Profil splácení AWL'!I968=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I967=\"Starting Point\"),SUM($R$8:R968),AB967*($C$13/(12/(J968-J967))))))","v":"-"},{"$f":"IF(J968=\"-\",\"-\",Q968+S968)","v":"-"},{"$f":"IF(AND(J968>=Disbursement_Period/2,J967<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I968=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J968=\"-\",\"-\",IF(AND(J968<=Disbursement_Period,SUM($M$7:M968)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I968=\"Disbursement Period\",I968=\"Starting Point\"),SUM($M$7:M968)>0),AB967*V968*AF968/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J968=\"-\",\"-\",IF(AND(I968=\"Repayment Period\",SUM($M$7:M968)>0),AB967*V968*AF968/12,0))","v":"-"},{"$f":"IF(J968=\"-\",\"\",U968+W968+X968)","v":""},{"$f":"IF(J968=\"-\",\"-\",IF(T968=0,0,AB967*$C$22*AF968/12))","v":"-"},0,{"$f":"IF(J968=\"-\",\"-\",IF(ISERROR(AB967+M968-Q968)<>TRUE,AB967+M968-Q968,IF(ISERROR(AB967+M968)<>TRUE,AB967+M968,AB967-Q968)))","v":"-"},0,0,null,{"$f":"IF(ISERROR(J968-J967=TRUE),\"-\",IF(I968=\"Repayment Period\",(J968-J967),IF(#REF!=TRUE,(J968-J967),(J968-J967)/2)))","v":"-"},"-",null,null,{"$f":"IF(ISERROR(1/(1+Discount_Rate)^(J968/12)=TRUE),\"-\",1/(1+Discount_Rate)^(J968/12))","v":"-"},"-",0,{"$f":"IF(AND(AL968<>\"-\",AL968>0),(#REF!+$W$3)*AL968,0)","v":0},{"$f":"IF(ISERROR(X968*AJ968),\"-\",IF(AND(SUM($M$7:M968)>0,L968<>0),X968*AJ968,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z968=0,Z968=\"-\"),0,IF(I968=\"Repayment Period\",AJ968*Z968,SUM($Z$7:Z968)*AL968))","v":0},null,0,{"$f":"IF(I968=\"Starting Point\",SUM($Z$8:Z968)*AL968,IF(I968=\"Repayment Period\",Z968*AJ968,0))","v":0},null,"-","-","-","-","-",961,"-",null,{"$error":"#REF!"},{"$f":"IF($C$8=\"Equal Payment\",\"\",IF($C$8=\"Lease Scheme\",\"\",(IF(BA968<>\"-\",\"← Input!\",IF(AND(BA968=\"-\",OR(BC968<>\"\",BC968<>0)),\"←No\",\"\")))))","v":""}]
[null,null,null,null,null,null,null,null,"-","-",{"$f":"IF(J969=\"-\",\"-\",MONATSENDE($K$7,J969))","v":"-"},"-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I969=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I969=\"Zero Point\",I969=\"Disbursement Period\",I969=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J969=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I969=\"Disbursement Period\",'B.3 Profil splácení AWL'!I969=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I968=\"Starting Point\"),SUM($R$8:R969),AB968*($C$13/(12/(J969-J968))))))","v":"-"},"-",{"$f":"IF(AND(J969>=Disbursement_Period/2,J968<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I969=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J969=\"-\",\"-\",IF(AND(J969<=Disbursement_Period,SUM($M$7:M969)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I969=\"Disbursement Period\",I969=\"Starting Point\"),SUM($M$7:M969)>0),AB968*V969*AF969/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J969=\"-\",\"-\",IF(AND(I969=\"Repayment Period\",SUM($M$7:M969)>0),AB968*V969*AF969/12,0))","v":"-"},"","-",{"$f":"IF(ISERROR(Q969+S969+Y969)=TRUE,0,Q969+S969+Z969)","v":0},"-",0,0,null,{"$f":"IF(ISERROR(J969-J968=TRUE),\"-\",IF(I969=\"Repayment Period\",(J969-J968),IF(#REF!=TRUE,(J969-J968),(J969-J968)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL969<>\"-\",AL969>0),(#REF!+$W$3)*AL969,0)","v":0},{"$f":"IF(ISERROR(X969*AJ969),\"-\",IF(AND(SUM($M$7:M969)>0,L969<>0),X969*AJ969,\"-\"))","v":"-"},{"$f":"SUM(AM969:AN969)","v":0},{"$f":"IF(OR(Z969=0,Z969=\"-\"),0,IF(I969=\"Repayment Period\",AJ969*Z969,SUM($Z$7:Z969)*AL969))","v":0},null,0,{"$f":"IF(I969=\"Starting Point\",SUM($Z$8:Z969)*AL969,IF(I969=\"Repayment Period\",Z969*AJ969,0))","v":0},null,"-","-","-","-","-",962,{"$f":"IF(OR(BA968=\"-\",BA968>=$C$9+$C$10),\"-\",IF(AND(BA968<$C$9+$C$10,BA968+$G$10>$C$9+$C$10),$C$9+$C$10,BA968+$G$10))","v":"-"},null,{"$f":"IF(BB969=\"-\",\"-\",BB969/$C$29)","v":{"$error":"#REF!"}},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I970=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I970=\"Zero Point\",I970=\"Disbursement Period\",I970=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J970=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I970=\"Disbursement Period\",'B.3 Profil splácení AWL'!I970=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I969=\"Starting Point\"),SUM($R$8:R970),AB969*($C$13/(12/(J970-J969))))))","v":"-"},"-",{"$f":"IF(AND(J970>=Disbursement_Period/2,J969<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I970=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J970=\"-\",\"-\",IF(AND(J970<=Disbursement_Period,SUM($M$7:M970)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I970=\"Disbursement Period\",I970=\"Starting Point\"),SUM($M$7:M970)>0),AB969*V970*AF970/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J970=\"-\",\"-\",IF(AND(I970=\"Repayment Period\",SUM($M$7:M970)>0),AB969*V970*AF970/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J970-J969=TRUE),\"-\",IF(I970=\"Repayment Period\",(J970-J969),IF(#REF!=TRUE,(J970-J969),(J970-J969)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL970<>\"-\",AL970>0),(#REF!+$W$3)*AL970,0)","v":0},{"$f":"IF(ISERROR(X970*AJ970),\"-\",IF(AND(SUM($M$7:M970)>0,L970<>0),X970*AJ970,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z970=0,Z970=\"-\"),0,IF(I970=\"Repayment Period\",AJ970*Z970,SUM($Z$7:Z970)*AL970))","v":0},null,0,{"$f":"IF(I970=\"Starting Point\",SUM($Z$8:Z970)*AL970,IF(I970=\"Repayment Period\",Z970*AJ970,0))","v":0},null,"-","-","-","-","-",963,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I971=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I971=\"Zero Point\",I971=\"Disbursement Period\",I971=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J971=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I971=\"Disbursement Period\",'B.3 Profil splácení AWL'!I971=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I970=\"Starting Point\"),SUM($R$8:R971),AB970*($C$13/(12/(J971-J970))))))","v":"-"},"-",{"$f":"IF(AND(J971>=Disbursement_Period/2,J970<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I971=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J971=\"-\",\"-\",IF(AND(J971<=Disbursement_Period,SUM($M$7:M971)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I971=\"Disbursement Period\",I971=\"Starting Point\"),SUM($M$7:M971)>0),AB970*V971*AF971/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J971=\"-\",\"-\",IF(AND(I971=\"Repayment Period\",SUM($M$7:M971)>0),AB970*V971*AF971/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J971-J970=TRUE),\"-\",IF(I971=\"Repayment Period\",(J971-J970),IF(#REF!=TRUE,(J971-J970),(J971-J970)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL971<>\"-\",AL971>0),(#REF!+$W$3)*AL971,0)","v":0},{"$f":"IF(ISERROR(X971*AJ971),\"-\",IF(AND(SUM($M$7:M971)>0,L971<>0),X971*AJ971,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z971=0,Z971=\"-\"),0,IF(I971=\"Repayment Period\",AJ971*Z971,SUM($Z$7:Z971)*AL971))","v":0},null,0,{"$f":"IF(I971=\"Starting Point\",SUM($Z$8:Z971)*AL971,IF(I971=\"Repayment Period\",Z971*AJ971,0))","v":0},null,"-","-","-","-","-",964,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I972=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I972=\"Zero Point\",I972=\"Disbursement Period\",I972=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J972=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I972=\"Disbursement Period\",'B.3 Profil splácení AWL'!I972=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I971=\"Starting Point\"),SUM($R$8:R972),AB971*($C$13/(12/(J972-J971))))))","v":"-"},"-",{"$f":"IF(AND(J972>=Disbursement_Period/2,J971<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I972=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J972=\"-\",\"-\",IF(AND(J972<=Disbursement_Period,SUM($M$7:M972)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I972=\"Disbursement Period\",I972=\"Starting Point\"),SUM($M$7:M972)>0),AB971*V972*AF972/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J972=\"-\",\"-\",IF(AND(I972=\"Repayment Period\",SUM($M$7:M972)>0),AB971*V972*AF972/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J972-J971=TRUE),\"-\",IF(I972=\"Repayment Period\",(J972-J971),IF(#REF!=TRUE,(J972-J971),(J972-J971)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL972<>\"-\",AL972>0),(#REF!+$W$3)*AL972,0)","v":0},{"$f":"IF(ISERROR(X972*AJ972),\"-\",IF(AND(SUM($M$7:M972)>0,L972<>0),X972*AJ972,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z972=0,Z972=\"-\"),0,IF(I972=\"Repayment Period\",AJ972*Z972,SUM($Z$7:Z972)*AL972))","v":0},null,0,{"$f":"IF(I972=\"Starting Point\",SUM($Z$8:Z972)*AL972,IF(I972=\"Repayment Period\",Z972*AJ972,0))","v":0},null,"-","-","-","-","-",965,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I973=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I973=\"Zero Point\",I973=\"Disbursement Period\",I973=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J973=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I973=\"Disbursement Period\",'B.3 Profil splácení AWL'!I973=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I972=\"Starting Point\"),SUM($R$8:R973),AB972*($C$13/(12/(J973-J972))))))","v":"-"},"-",{"$f":"IF(AND(J973>=Disbursement_Period/2,J972<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I973=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J973=\"-\",\"-\",IF(AND(J973<=Disbursement_Period,SUM($M$7:M973)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I973=\"Disbursement Period\",I973=\"Starting Point\"),SUM($M$7:M973)>0),AB972*V973*AF973/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J973=\"-\",\"-\",IF(AND(I973=\"Repayment Period\",SUM($M$7:M973)>0),AB972*V973*AF973/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J973-J972=TRUE),\"-\",IF(I973=\"Repayment Period\",(J973-J972),IF(#REF!=TRUE,(J973-J972),(J973-J972)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL973<>\"-\",AL973>0),(#REF!+$W$3)*AL973,0)","v":0},{"$f":"IF(ISERROR(X973*AJ973),\"-\",IF(AND(SUM($M$7:M973)>0,L973<>0),X973*AJ973,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z973=0,Z973=\"-\"),0,IF(I973=\"Repayment Period\",AJ973*Z973,SUM($Z$7:Z973)*AL973))","v":0},null,0,{"$f":"IF(I973=\"Starting Point\",SUM($Z$8:Z973)*AL973,IF(I973=\"Repayment Period\",Z973*AJ973,0))","v":0},null,"-","-","-","-","-",966,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I974=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I974=\"Zero Point\",I974=\"Disbursement Period\",I974=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J974=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I974=\"Disbursement Period\",'B.3 Profil splácení AWL'!I974=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I973=\"Starting Point\"),SUM($R$8:R974),AB973*($C$13/(12/(J974-J973))))))","v":"-"},"-",{"$f":"IF(AND(J974>=Disbursement_Period/2,J973<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I974=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J974=\"-\",\"-\",IF(AND(J974<=Disbursement_Period,SUM($M$7:M974)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I974=\"Disbursement Period\",I974=\"Starting Point\"),SUM($M$7:M974)>0),AB973*V974*AF974/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J974=\"-\",\"-\",IF(AND(I974=\"Repayment Period\",SUM($M$7:M974)>0),AB973*V974*AF974/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J974-J973=TRUE),\"-\",IF(I974=\"Repayment Period\",(J974-J973),IF(#REF!=TRUE,(J974-J973),(J974-J973)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL974<>\"-\",AL974>0),(#REF!+$W$3)*AL974,0)","v":0},{"$f":"IF(ISERROR(X974*AJ974),\"-\",IF(AND(SUM($M$7:M974)>0,L974<>0),X974*AJ974,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z974=0,Z974=\"-\"),0,IF(I974=\"Repayment Period\",AJ974*Z974,SUM($Z$7:Z974)*AL974))","v":0},null,0,{"$f":"IF(I974=\"Starting Point\",SUM($Z$8:Z974)*AL974,IF(I974=\"Repayment Period\",Z974*AJ974,0))","v":0},null,"-","-","-","-","-",967,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I975=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I975=\"Zero Point\",I975=\"Disbursement Period\",I975=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J975=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I975=\"Disbursement Period\",'B.3 Profil splácení AWL'!I975=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I974=\"Starting Point\"),SUM($R$8:R975),AB974*($C$13/(12/(J975-J974))))))","v":"-"},"-",{"$f":"IF(AND(J975>=Disbursement_Period/2,J974<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I975=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J975=\"-\",\"-\",IF(AND(J975<=Disbursement_Period,SUM($M$7:M975)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I975=\"Disbursement Period\",I975=\"Starting Point\"),SUM($M$7:M975)>0),AB974*V975*AF975/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J975=\"-\",\"-\",IF(AND(I975=\"Repayment Period\",SUM($M$7:M975)>0),AB974*V975*AF975/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J975-J974=TRUE),\"-\",IF(I975=\"Repayment Period\",(J975-J974),IF(#REF!=TRUE,(J975-J974),(J975-J974)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL975<>\"-\",AL975>0),(#REF!+$W$3)*AL975,0)","v":0},{"$f":"IF(ISERROR(X975*AJ975),\"-\",IF(AND(SUM($M$7:M975)>0,L975<>0),X975*AJ975,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z975=0,Z975=\"-\"),0,IF(I975=\"Repayment Period\",AJ975*Z975,SUM($Z$7:Z975)*AL975))","v":0},null,0,{"$f":"IF(I975=\"Starting Point\",SUM($Z$8:Z975)*AL975,IF(I975=\"Repayment Period\",Z975*AJ975,0))","v":0},null,"-","-","-","-","-",968,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I976=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I976=\"Zero Point\",I976=\"Disbursement Period\",I976=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J976=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I976=\"Disbursement Period\",'B.3 Profil splácení AWL'!I976=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I975=\"Starting Point\"),SUM($R$8:R976),AB975*($C$13/(12/(J976-J975))))))","v":"-"},"-",{"$f":"IF(AND(J976>=Disbursement_Period/2,J975<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I976=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J976=\"-\",\"-\",IF(AND(J976<=Disbursement_Period,SUM($M$7:M976)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I976=\"Disbursement Period\",I976=\"Starting Point\"),SUM($M$7:M976)>0),AB975*V976*AF976/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J976=\"-\",\"-\",IF(AND(I976=\"Repayment Period\",SUM($M$7:M976)>0),AB975*V976*AF976/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J976-J975=TRUE),\"-\",IF(I976=\"Repayment Period\",(J976-J975),IF(#REF!=TRUE,(J976-J975),(J976-J975)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL976<>\"-\",AL976>0),(#REF!+$W$3)*AL976,0)","v":0},{"$f":"IF(ISERROR(X976*AJ976),\"-\",IF(AND(SUM($M$7:M976)>0,L976<>0),X976*AJ976,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z976=0,Z976=\"-\"),0,IF(I976=\"Repayment Period\",AJ976*Z976,SUM($Z$7:Z976)*AL976))","v":0},null,0,{"$f":"IF(I976=\"Starting Point\",SUM($Z$8:Z976)*AL976,IF(I976=\"Repayment Period\",Z976*AJ976,0))","v":0},null,"-","-","-","-","-",969,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I977=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I977=\"Zero Point\",I977=\"Disbursement Period\",I977=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J977=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I977=\"Disbursement Period\",'B.3 Profil splácení AWL'!I977=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I976=\"Starting Point\"),SUM($R$8:R977),AB976*($C$13/(12/(J977-J976))))))","v":"-"},"-",{"$f":"IF(AND(J977>=Disbursement_Period/2,J976<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I977=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J977=\"-\",\"-\",IF(AND(J977<=Disbursement_Period,SUM($M$7:M977)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I977=\"Disbursement Period\",I977=\"Starting Point\"),SUM($M$7:M977)>0),AB976*V977*AF977/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J977=\"-\",\"-\",IF(AND(I977=\"Repayment Period\",SUM($M$7:M977)>0),AB976*V977*AF977/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J977-J976=TRUE),\"-\",IF(I977=\"Repayment Period\",(J977-J976),IF(#REF!=TRUE,(J977-J976),(J977-J976)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL977<>\"-\",AL977>0),(#REF!+$W$3)*AL977,0)","v":0},{"$f":"IF(ISERROR(X977*AJ977),\"-\",IF(AND(SUM($M$7:M977)>0,L977<>0),X977*AJ977,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z977=0,Z977=\"-\"),0,IF(I977=\"Repayment Period\",AJ977*Z977,SUM($Z$7:Z977)*AL977))","v":0},null,0,{"$f":"IF(I977=\"Starting Point\",SUM($Z$8:Z977)*AL977,IF(I977=\"Repayment Period\",Z977*AJ977,0))","v":0},null,"-","-","-","-","-",970,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I978=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I978=\"Zero Point\",I978=\"Disbursement Period\",I978=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J978=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I978=\"Disbursement Period\",'B.3 Profil splácení AWL'!I978=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I977=\"Starting Point\"),SUM($R$8:R978),AB977*($C$13/(12/(J978-J977))))))","v":"-"},"-",{"$f":"IF(AND(J978>=Disbursement_Period/2,J977<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I978=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J978=\"-\",\"-\",IF(AND(J978<=Disbursement_Period,SUM($M$7:M978)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I978=\"Disbursement Period\",I978=\"Starting Point\"),SUM($M$7:M978)>0),AB977*V978*AF978/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J978=\"-\",\"-\",IF(AND(I978=\"Repayment Period\",SUM($M$7:M978)>0),AB977*V978*AF978/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J978-J977=TRUE),\"-\",IF(I978=\"Repayment Period\",(J978-J977),IF(#REF!=TRUE,(J978-J977),(J978-J977)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL978<>\"-\",AL978>0),(#REF!+$W$3)*AL978,0)","v":0},{"$f":"IF(ISERROR(X978*AJ978),\"-\",IF(AND(SUM($M$7:M978)>0,L978<>0),X978*AJ978,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z978=0,Z978=\"-\"),0,IF(I978=\"Repayment Period\",AJ978*Z978,SUM($Z$7:Z978)*AL978))","v":0},null,0,{"$f":"IF(I978=\"Starting Point\",SUM($Z$8:Z978)*AL978,IF(I978=\"Repayment Period\",Z978*AJ978,0))","v":0},null,"-","-","-","-","-",971,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I979=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I979=\"Zero Point\",I979=\"Disbursement Period\",I979=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J979=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I979=\"Disbursement Period\",'B.3 Profil splácení AWL'!I979=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I978=\"Starting Point\"),SUM($R$8:R979),AB978*($C$13/(12/(J979-J978))))))","v":"-"},"-",{"$f":"IF(AND(J979>=Disbursement_Period/2,J978<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I979=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J979=\"-\",\"-\",IF(AND(J979<=Disbursement_Period,SUM($M$7:M979)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I979=\"Disbursement Period\",I979=\"Starting Point\"),SUM($M$7:M979)>0),AB978*V979*AF979/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J979=\"-\",\"-\",IF(AND(I979=\"Repayment Period\",SUM($M$7:M979)>0),AB978*V979*AF979/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J979-J978=TRUE),\"-\",IF(I979=\"Repayment Period\",(J979-J978),IF(#REF!=TRUE,(J979-J978),(J979-J978)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL979<>\"-\",AL979>0),(#REF!+$W$3)*AL979,0)","v":0},{"$f":"IF(ISERROR(X979*AJ979),\"-\",IF(AND(SUM($M$7:M979)>0,L979<>0),X979*AJ979,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z979=0,Z979=\"-\"),0,IF(I979=\"Repayment Period\",AJ979*Z979,SUM($Z$7:Z979)*AL979))","v":0},null,0,{"$f":"IF(I979=\"Starting Point\",SUM($Z$8:Z979)*AL979,IF(I979=\"Repayment Period\",Z979*AJ979,0))","v":0},null,"-","-","-","-","-",972,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I980=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I980=\"Zero Point\",I980=\"Disbursement Period\",I980=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J980=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I980=\"Disbursement Period\",'B.3 Profil splácení AWL'!I980=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I979=\"Starting Point\"),SUM($R$8:R980),AB979*($C$13/(12/(J980-J979))))))","v":"-"},"-",{"$f":"IF(AND(J980>=Disbursement_Period/2,J979<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I980=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J980=\"-\",\"-\",IF(AND(J980<=Disbursement_Period,SUM($M$7:M980)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I980=\"Disbursement Period\",I980=\"Starting Point\"),SUM($M$7:M980)>0),AB979*V980*AF980/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J980=\"-\",\"-\",IF(AND(I980=\"Repayment Period\",SUM($M$7:M980)>0),AB979*V980*AF980/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J980-J979=TRUE),\"-\",IF(I980=\"Repayment Period\",(J980-J979),IF(#REF!=TRUE,(J980-J979),(J980-J979)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL980<>\"-\",AL980>0),(#REF!+$W$3)*AL980,0)","v":0},{"$f":"IF(ISERROR(X980*AJ980),\"-\",IF(AND(SUM($M$7:M980)>0,L980<>0),X980*AJ980,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z980=0,Z980=\"-\"),0,IF(I980=\"Repayment Period\",AJ980*Z980,SUM($Z$7:Z980)*AL980))","v":0},null,0,{"$f":"IF(I980=\"Starting Point\",SUM($Z$8:Z980)*AL980,IF(I980=\"Repayment Period\",Z980*AJ980,0))","v":0},null,"-","-","-","-","-",973,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I981=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I981=\"Zero Point\",I981=\"Disbursement Period\",I981=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J981=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I981=\"Disbursement Period\",'B.3 Profil splácení AWL'!I981=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I980=\"Starting Point\"),SUM($R$8:R981),AB980*($C$13/(12/(J981-J980))))))","v":"-"},"-",{"$f":"IF(AND(J981>=Disbursement_Period/2,J980<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I981=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J981=\"-\",\"-\",IF(AND(J981<=Disbursement_Period,SUM($M$7:M981)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I981=\"Disbursement Period\",I981=\"Starting Point\"),SUM($M$7:M981)>0),AB980*V981*AF981/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J981=\"-\",\"-\",IF(AND(I981=\"Repayment Period\",SUM($M$7:M981)>0),AB980*V981*AF981/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J981-J980=TRUE),\"-\",IF(I981=\"Repayment Period\",(J981-J980),IF(#REF!=TRUE,(J981-J980),(J981-J980)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL981<>\"-\",AL981>0),(#REF!+$W$3)*AL981,0)","v":0},{"$f":"IF(ISERROR(X981*AJ981),\"-\",IF(AND(SUM($M$7:M981)>0,L981<>0),X981*AJ981,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z981=0,Z981=\"-\"),0,IF(I981=\"Repayment Period\",AJ981*Z981,SUM($Z$7:Z981)*AL981))","v":0},null,0,{"$f":"IF(I981=\"Starting Point\",SUM($Z$8:Z981)*AL981,IF(I981=\"Repayment Period\",Z981*AJ981,0))","v":0},null,"-","-","-","-","-",974,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I982=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I982=\"Zero Point\",I982=\"Disbursement Period\",I982=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J982=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I982=\"Disbursement Period\",'B.3 Profil splácení AWL'!I982=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I981=\"Starting Point\"),SUM($R$8:R982),AB981*($C$13/(12/(J982-J981))))))","v":"-"},"-",{"$f":"IF(AND(J982>=Disbursement_Period/2,J981<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I982=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J982=\"-\",\"-\",IF(AND(J982<=Disbursement_Period,SUM($M$7:M982)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I982=\"Disbursement Period\",I982=\"Starting Point\"),SUM($M$7:M982)>0),AB981*V982*AF982/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J982=\"-\",\"-\",IF(AND(I982=\"Repayment Period\",SUM($M$7:M982)>0),AB981*V982*AF982/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J982-J981=TRUE),\"-\",IF(I982=\"Repayment Period\",(J982-J981),IF(#REF!=TRUE,(J982-J981),(J982-J981)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL982<>\"-\",AL982>0),(#REF!+$W$3)*AL982,0)","v":0},{"$f":"IF(ISERROR(X982*AJ982),\"-\",IF(AND(SUM($M$7:M982)>0,L982<>0),X982*AJ982,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z982=0,Z982=\"-\"),0,IF(I982=\"Repayment Period\",AJ982*Z982,SUM($Z$7:Z982)*AL982))","v":0},null,0,{"$f":"IF(I982=\"Starting Point\",SUM($Z$8:Z982)*AL982,IF(I982=\"Repayment Period\",Z982*AJ982,0))","v":0},null,"-","-","-","-","-",975,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I983=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I983=\"Zero Point\",I983=\"Disbursement Period\",I983=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J983=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I983=\"Disbursement Period\",'B.3 Profil splácení AWL'!I983=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I982=\"Starting Point\"),SUM($R$8:R983),AB982*($C$13/(12/(J983-J982))))))","v":"-"},"-",{"$f":"IF(AND(J983>=Disbursement_Period/2,J982<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I983=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J983=\"-\",\"-\",IF(AND(J983<=Disbursement_Period,SUM($M$7:M983)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I983=\"Disbursement Period\",I983=\"Starting Point\"),SUM($M$7:M983)>0),AB982*V983*AF983/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J983=\"-\",\"-\",IF(AND(I983=\"Repayment Period\",SUM($M$7:M983)>0),AB982*V983*AF983/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J983-J982=TRUE),\"-\",IF(I983=\"Repayment Period\",(J983-J982),IF(#REF!=TRUE,(J983-J982),(J983-J982)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL983<>\"-\",AL983>0),(#REF!+$W$3)*AL983,0)","v":0},{"$f":"IF(ISERROR(X983*AJ983),\"-\",IF(AND(SUM($M$7:M983)>0,L983<>0),X983*AJ983,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z983=0,Z983=\"-\"),0,IF(I983=\"Repayment Period\",AJ983*Z983,SUM($Z$7:Z983)*AL983))","v":0},null,0,{"$f":"IF(I983=\"Starting Point\",SUM($Z$8:Z983)*AL983,IF(I983=\"Repayment Period\",Z983*AJ983,0))","v":0},null,"-","-","-","-","-",976,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I984=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I984=\"Zero Point\",I984=\"Disbursement Period\",I984=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J984=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I984=\"Disbursement Period\",'B.3 Profil splácení AWL'!I984=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I983=\"Starting Point\"),SUM($R$8:R984),AB983*($C$13/(12/(J984-J983))))))","v":"-"},"-",{"$f":"IF(AND(J984>=Disbursement_Period/2,J983<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I984=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J984=\"-\",\"-\",IF(AND(J984<=Disbursement_Period,SUM($M$7:M984)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I984=\"Disbursement Period\",I984=\"Starting Point\"),SUM($M$7:M984)>0),AB983*V984*AF984/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J984=\"-\",\"-\",IF(AND(I984=\"Repayment Period\",SUM($M$7:M984)>0),AB983*V984*AF984/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J984-J983=TRUE),\"-\",IF(I984=\"Repayment Period\",(J984-J983),IF(#REF!=TRUE,(J984-J983),(J984-J983)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL984<>\"-\",AL984>0),(#REF!+$W$3)*AL984,0)","v":0},{"$f":"IF(ISERROR(X984*AJ984),\"-\",IF(AND(SUM($M$7:M984)>0,L984<>0),X984*AJ984,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z984=0,Z984=\"-\"),0,IF(I984=\"Repayment Period\",AJ984*Z984,SUM($Z$7:Z984)*AL984))","v":0},null,0,{"$f":"IF(I984=\"Starting Point\",SUM($Z$8:Z984)*AL984,IF(I984=\"Repayment Period\",Z984*AJ984,0))","v":0},null,"-","-","-","-","-",977,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I985=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I985=\"Zero Point\",I985=\"Disbursement Period\",I985=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J985=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I985=\"Disbursement Period\",'B.3 Profil splácení AWL'!I985=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I984=\"Starting Point\"),SUM($R$8:R985),AB984*($C$13/(12/(J985-J984))))))","v":"-"},"-",{"$f":"IF(AND(J985>=Disbursement_Period/2,J984<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I985=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J985=\"-\",\"-\",IF(AND(J985<=Disbursement_Period,SUM($M$7:M985)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I985=\"Disbursement Period\",I985=\"Starting Point\"),SUM($M$7:M985)>0),AB984*V985*AF985/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J985=\"-\",\"-\",IF(AND(I985=\"Repayment Period\",SUM($M$7:M985)>0),AB984*V985*AF985/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J985-J984=TRUE),\"-\",IF(I985=\"Repayment Period\",(J985-J984),IF(#REF!=TRUE,(J985-J984),(J985-J984)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL985<>\"-\",AL985>0),(#REF!+$W$3)*AL985,0)","v":0},{"$f":"IF(ISERROR(X985*AJ985),\"-\",IF(AND(SUM($M$7:M985)>0,L985<>0),X985*AJ985,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z985=0,Z985=\"-\"),0,IF(I985=\"Repayment Period\",AJ985*Z985,SUM($Z$7:Z985)*AL985))","v":0},null,0,{"$f":"IF(I985=\"Starting Point\",SUM($Z$8:Z985)*AL985,IF(I985=\"Repayment Period\",Z985*AJ985,0))","v":0},null,"-","-","-","-","-",978,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I986=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I986=\"Zero Point\",I986=\"Disbursement Period\",I986=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J986=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I986=\"Disbursement Period\",'B.3 Profil splácení AWL'!I986=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I985=\"Starting Point\"),SUM($R$8:R986),AB985*($C$13/(12/(J986-J985))))))","v":"-"},"-",{"$f":"IF(AND(J986>=Disbursement_Period/2,J985<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I986=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J986=\"-\",\"-\",IF(AND(J986<=Disbursement_Period,SUM($M$7:M986)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I986=\"Disbursement Period\",I986=\"Starting Point\"),SUM($M$7:M986)>0),AB985*V986*AF986/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J986=\"-\",\"-\",IF(AND(I986=\"Repayment Period\",SUM($M$7:M986)>0),AB985*V986*AF986/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J986-J985=TRUE),\"-\",IF(I986=\"Repayment Period\",(J986-J985),IF(#REF!=TRUE,(J986-J985),(J986-J985)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL986<>\"-\",AL986>0),(#REF!+$W$3)*AL986,0)","v":0},{"$f":"IF(ISERROR(X986*AJ986),\"-\",IF(AND(SUM($M$7:M986)>0,L986<>0),X986*AJ986,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z986=0,Z986=\"-\"),0,IF(I986=\"Repayment Period\",AJ986*Z986,SUM($Z$7:Z986)*AL986))","v":0},null,0,{"$f":"IF(I986=\"Starting Point\",SUM($Z$8:Z986)*AL986,IF(I986=\"Repayment Period\",Z986*AJ986,0))","v":0},null,"-","-","-","-","-",979,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I987=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I987=\"Zero Point\",I987=\"Disbursement Period\",I987=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J987=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I987=\"Disbursement Period\",'B.3 Profil splácení AWL'!I987=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I986=\"Starting Point\"),SUM($R$8:R987),AB986*($C$13/(12/(J987-J986))))))","v":"-"},"-",{"$f":"IF(AND(J987>=Disbursement_Period/2,J986<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I987=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J987=\"-\",\"-\",IF(AND(J987<=Disbursement_Period,SUM($M$7:M987)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I987=\"Disbursement Period\",I987=\"Starting Point\"),SUM($M$7:M987)>0),AB986*V987*AF987/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J987=\"-\",\"-\",IF(AND(I987=\"Repayment Period\",SUM($M$7:M987)>0),AB986*V987*AF987/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J987-J986=TRUE),\"-\",IF(I987=\"Repayment Period\",(J987-J986),IF(#REF!=TRUE,(J987-J986),(J987-J986)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL987<>\"-\",AL987>0),(#REF!+$W$3)*AL987,0)","v":0},{"$f":"IF(ISERROR(X987*AJ987),\"-\",IF(AND(SUM($M$7:M987)>0,L987<>0),X987*AJ987,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z987=0,Z987=\"-\"),0,IF(I987=\"Repayment Period\",AJ987*Z987,SUM($Z$7:Z987)*AL987))","v":0},null,0,{"$f":"IF(I987=\"Starting Point\",SUM($Z$8:Z987)*AL987,IF(I987=\"Repayment Period\",Z987*AJ987,0))","v":0},null,"-","-","-","-","-",980,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I988=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I988=\"Zero Point\",I988=\"Disbursement Period\",I988=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J988=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I988=\"Disbursement Period\",'B.3 Profil splácení AWL'!I988=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I987=\"Starting Point\"),SUM($R$8:R988),AB987*($C$13/(12/(J988-J987))))))","v":"-"},"-",{"$f":"IF(AND(J988>=Disbursement_Period/2,J987<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I988=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J988=\"-\",\"-\",IF(AND(J988<=Disbursement_Period,SUM($M$7:M988)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I988=\"Disbursement Period\",I988=\"Starting Point\"),SUM($M$7:M988)>0),AB987*V988*AF988/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J988=\"-\",\"-\",IF(AND(I988=\"Repayment Period\",SUM($M$7:M988)>0),AB987*V988*AF988/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J988-J987=TRUE),\"-\",IF(I988=\"Repayment Period\",(J988-J987),IF(#REF!=TRUE,(J988-J987),(J988-J987)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL988<>\"-\",AL988>0),(#REF!+$W$3)*AL988,0)","v":0},{"$f":"IF(ISERROR(X988*AJ988),\"-\",IF(AND(SUM($M$7:M988)>0,L988<>0),X988*AJ988,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z988=0,Z988=\"-\"),0,IF(I988=\"Repayment Period\",AJ988*Z988,SUM($Z$7:Z988)*AL988))","v":0},null,0,{"$f":"IF(I988=\"Starting Point\",SUM($Z$8:Z988)*AL988,IF(I988=\"Repayment Period\",Z988*AJ988,0))","v":0},null,"-","-","-","-","-",981,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I989=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I989=\"Zero Point\",I989=\"Disbursement Period\",I989=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J989=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I989=\"Disbursement Period\",'B.3 Profil splácení AWL'!I989=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I988=\"Starting Point\"),SUM($R$8:R989),AB988*($C$13/(12/(J989-J988))))))","v":"-"},"-",{"$f":"IF(AND(J989>=Disbursement_Period/2,J988<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I989=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J989=\"-\",\"-\",IF(AND(J989<=Disbursement_Period,SUM($M$7:M989)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I989=\"Disbursement Period\",I989=\"Starting Point\"),SUM($M$7:M989)>0),AB988*V989*AF989/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J989=\"-\",\"-\",IF(AND(I989=\"Repayment Period\",SUM($M$7:M989)>0),AB988*V989*AF989/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J989-J988=TRUE),\"-\",IF(I989=\"Repayment Period\",(J989-J988),IF(#REF!=TRUE,(J989-J988),(J989-J988)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL989<>\"-\",AL989>0),(#REF!+$W$3)*AL989,0)","v":0},{"$f":"IF(ISERROR(X989*AJ989),\"-\",IF(AND(SUM($M$7:M989)>0,L989<>0),X989*AJ989,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z989=0,Z989=\"-\"),0,IF(I989=\"Repayment Period\",AJ989*Z989,SUM($Z$7:Z989)*AL989))","v":0},null,0,{"$f":"IF(I989=\"Starting Point\",SUM($Z$8:Z989)*AL989,IF(I989=\"Repayment Period\",Z989*AJ989,0))","v":0},null,"-","-","-","-","-",982,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I990=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I990=\"Zero Point\",I990=\"Disbursement Period\",I990=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J990=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I990=\"Disbursement Period\",'B.3 Profil splácení AWL'!I990=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I989=\"Starting Point\"),SUM($R$8:R990),AB989*($C$13/(12/(J990-J989))))))","v":"-"},"-",{"$f":"IF(AND(J990>=Disbursement_Period/2,J989<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I990=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J990=\"-\",\"-\",IF(AND(J990<=Disbursement_Period,SUM($M$7:M990)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I990=\"Disbursement Period\",I990=\"Starting Point\"),SUM($M$7:M990)>0),AB989*V990*AF990/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J990=\"-\",\"-\",IF(AND(I990=\"Repayment Period\",SUM($M$7:M990)>0),AB989*V990*AF990/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J990-J989=TRUE),\"-\",IF(I990=\"Repayment Period\",(J990-J989),IF(#REF!=TRUE,(J990-J989),(J990-J989)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL990<>\"-\",AL990>0),(#REF!+$W$3)*AL990,0)","v":0},{"$f":"IF(ISERROR(X990*AJ990),\"-\",IF(AND(SUM($M$7:M990)>0,L990<>0),X990*AJ990,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z990=0,Z990=\"-\"),0,IF(I990=\"Repayment Period\",AJ990*Z990,SUM($Z$7:Z990)*AL990))","v":0},null,0,{"$f":"IF(I990=\"Starting Point\",SUM($Z$8:Z990)*AL990,IF(I990=\"Repayment Period\",Z990*AJ990,0))","v":0},null,"-","-","-","-","-",983,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I991=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I991=\"Zero Point\",I991=\"Disbursement Period\",I991=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J991=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I991=\"Disbursement Period\",'B.3 Profil splácení AWL'!I991=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I990=\"Starting Point\"),SUM($R$8:R991),AB990*($C$13/(12/(J991-J990))))))","v":"-"},"-",{"$f":"IF(AND(J991>=Disbursement_Period/2,J990<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I991=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J991=\"-\",\"-\",IF(AND(J991<=Disbursement_Period,SUM($M$7:M991)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I991=\"Disbursement Period\",I991=\"Starting Point\"),SUM($M$7:M991)>0),AB990*V991*AF991/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J991=\"-\",\"-\",IF(AND(I991=\"Repayment Period\",SUM($M$7:M991)>0),AB990*V991*AF991/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J991-J990=TRUE),\"-\",IF(I991=\"Repayment Period\",(J991-J990),IF(#REF!=TRUE,(J991-J990),(J991-J990)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL991<>\"-\",AL991>0),(#REF!+$W$3)*AL991,0)","v":0},{"$f":"IF(ISERROR(X991*AJ991),\"-\",IF(AND(SUM($M$7:M991)>0,L991<>0),X991*AJ991,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z991=0,Z991=\"-\"),0,IF(I991=\"Repayment Period\",AJ991*Z991,SUM($Z$7:Z991)*AL991))","v":0},null,0,{"$f":"IF(I991=\"Starting Point\",SUM($Z$8:Z991)*AL991,IF(I991=\"Repayment Period\",Z991*AJ991,0))","v":0},null,"-","-","-","-","-",984,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I992=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I992=\"Zero Point\",I992=\"Disbursement Period\",I992=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J992=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I992=\"Disbursement Period\",'B.3 Profil splácení AWL'!I992=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I991=\"Starting Point\"),SUM($R$8:R992),AB991*($C$13/(12/(J992-J991))))))","v":"-"},"-",{"$f":"IF(AND(J992>=Disbursement_Period/2,J991<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I992=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J992=\"-\",\"-\",IF(AND(J992<=Disbursement_Period,SUM($M$7:M992)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I992=\"Disbursement Period\",I992=\"Starting Point\"),SUM($M$7:M992)>0),AB991*V992*AF992/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J992=\"-\",\"-\",IF(AND(I992=\"Repayment Period\",SUM($M$7:M992)>0),AB991*V992*AF992/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J992-J991=TRUE),\"-\",IF(I992=\"Repayment Period\",(J992-J991),IF(#REF!=TRUE,(J992-J991),(J992-J991)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL992<>\"-\",AL992>0),(#REF!+$W$3)*AL992,0)","v":0},{"$f":"IF(ISERROR(X992*AJ992),\"-\",IF(AND(SUM($M$7:M992)>0,L992<>0),X992*AJ992,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z992=0,Z992=\"-\"),0,IF(I992=\"Repayment Period\",AJ992*Z992,SUM($Z$7:Z992)*AL992))","v":0},null,0,{"$f":"IF(I992=\"Starting Point\",SUM($Z$8:Z992)*AL992,IF(I992=\"Repayment Period\",Z992*AJ992,0))","v":0},null,"-","-","-","-","-",985,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I993=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I993=\"Zero Point\",I993=\"Disbursement Period\",I993=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J993=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I993=\"Disbursement Period\",'B.3 Profil splácení AWL'!I993=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I992=\"Starting Point\"),SUM($R$8:R993),AB992*($C$13/(12/(J993-J992))))))","v":"-"},"-",{"$f":"IF(AND(J993>=Disbursement_Period/2,J992<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I993=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J993=\"-\",\"-\",IF(AND(J993<=Disbursement_Period,SUM($M$7:M993)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I993=\"Disbursement Period\",I993=\"Starting Point\"),SUM($M$7:M993)>0),AB992*V993*AF993/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J993=\"-\",\"-\",IF(AND(I993=\"Repayment Period\",SUM($M$7:M993)>0),AB992*V993*AF993/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J993-J992=TRUE),\"-\",IF(I993=\"Repayment Period\",(J993-J992),IF(#REF!=TRUE,(J993-J992),(J993-J992)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL993<>\"-\",AL993>0),(#REF!+$W$3)*AL993,0)","v":0},{"$f":"IF(ISERROR(X993*AJ993),\"-\",IF(AND(SUM($M$7:M993)>0,L993<>0),X993*AJ993,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z993=0,Z993=\"-\"),0,IF(I993=\"Repayment Period\",AJ993*Z993,SUM($Z$7:Z993)*AL993))","v":0},null,0,{"$f":"IF(I993=\"Starting Point\",SUM($Z$8:Z993)*AL993,IF(I993=\"Repayment Period\",Z993*AJ993,0))","v":0},null,"-","-","-","-","-",986,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I994=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I994=\"Zero Point\",I994=\"Disbursement Period\",I994=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J994=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I994=\"Disbursement Period\",'B.3 Profil splácení AWL'!I994=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I993=\"Starting Point\"),SUM($R$8:R994),AB993*($C$13/(12/(J994-J993))))))","v":"-"},"-",{"$f":"IF(AND(J994>=Disbursement_Period/2,J993<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I994=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J994=\"-\",\"-\",IF(AND(J994<=Disbursement_Period,SUM($M$7:M994)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I994=\"Disbursement Period\",I994=\"Starting Point\"),SUM($M$7:M994)>0),AB993*V994*AF994/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J994=\"-\",\"-\",IF(AND(I994=\"Repayment Period\",SUM($M$7:M994)>0),AB993*V994*AF994/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J994-J993=TRUE),\"-\",IF(I994=\"Repayment Period\",(J994-J993),IF(#REF!=TRUE,(J994-J993),(J994-J993)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL994<>\"-\",AL994>0),(#REF!+$W$3)*AL994,0)","v":0},{"$f":"IF(ISERROR(X994*AJ994),\"-\",IF(AND(SUM($M$7:M994)>0,L994<>0),X994*AJ994,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z994=0,Z994=\"-\"),0,IF(I994=\"Repayment Period\",AJ994*Z994,SUM($Z$7:Z994)*AL994))","v":0},null,0,{"$f":"IF(I994=\"Starting Point\",SUM($Z$8:Z994)*AL994,IF(I994=\"Repayment Period\",Z994*AJ994,0))","v":0},null,"-","-","-","-","-",987,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I995=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I995=\"Zero Point\",I995=\"Disbursement Period\",I995=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J995=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I995=\"Disbursement Period\",'B.3 Profil splácení AWL'!I995=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I994=\"Starting Point\"),SUM($R$8:R995),AB994*($C$13/(12/(J995-J994))))))","v":"-"},"-",{"$f":"IF(AND(J995>=Disbursement_Period/2,J994<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I995=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J995=\"-\",\"-\",IF(AND(J995<=Disbursement_Period,SUM($M$7:M995)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I995=\"Disbursement Period\",I995=\"Starting Point\"),SUM($M$7:M995)>0),AB994*V995*AF995/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J995=\"-\",\"-\",IF(AND(I995=\"Repayment Period\",SUM($M$7:M995)>0),AB994*V995*AF995/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J995-J994=TRUE),\"-\",IF(I995=\"Repayment Period\",(J995-J994),IF(#REF!=TRUE,(J995-J994),(J995-J994)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL995<>\"-\",AL995>0),(#REF!+$W$3)*AL995,0)","v":0},{"$f":"IF(ISERROR(X995*AJ995),\"-\",IF(AND(SUM($M$7:M995)>0,L995<>0),X995*AJ995,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z995=0,Z995=\"-\"),0,IF(I995=\"Repayment Period\",AJ995*Z995,SUM($Z$7:Z995)*AL995))","v":0},null,0,{"$f":"IF(I995=\"Starting Point\",SUM($Z$8:Z995)*AL995,IF(I995=\"Repayment Period\",Z995*AJ995,0))","v":0},null,"-","-","-","-","-",988,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I996=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I996=\"Zero Point\",I996=\"Disbursement Period\",I996=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J996=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I996=\"Disbursement Period\",'B.3 Profil splácení AWL'!I996=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I995=\"Starting Point\"),SUM($R$8:R996),AB995*($C$13/(12/(J996-J995))))))","v":"-"},"-",{"$f":"IF(AND(J996>=Disbursement_Period/2,J995<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I996=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J996=\"-\",\"-\",IF(AND(J996<=Disbursement_Period,SUM($M$7:M996)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I996=\"Disbursement Period\",I996=\"Starting Point\"),SUM($M$7:M996)>0),AB995*V996*AF996/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J996=\"-\",\"-\",IF(AND(I996=\"Repayment Period\",SUM($M$7:M996)>0),AB995*V996*AF996/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J996-J995=TRUE),\"-\",IF(I996=\"Repayment Period\",(J996-J995),IF(#REF!=TRUE,(J996-J995),(J996-J995)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL996<>\"-\",AL996>0),(#REF!+$W$3)*AL996,0)","v":0},{"$f":"IF(ISERROR(X996*AJ996),\"-\",IF(AND(SUM($M$7:M996)>0,L996<>0),X996*AJ996,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z996=0,Z996=\"-\"),0,IF(I996=\"Repayment Period\",AJ996*Z996,SUM($Z$7:Z996)*AL996))","v":0},null,0,{"$f":"IF(I996=\"Starting Point\",SUM($Z$8:Z996)*AL996,IF(I996=\"Repayment Period\",Z996*AJ996,0))","v":0},null,"-","-","-","-","-",989,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I997=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I997=\"Zero Point\",I997=\"Disbursement Period\",I997=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J997=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I997=\"Disbursement Period\",'B.3 Profil splácení AWL'!I997=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I996=\"Starting Point\"),SUM($R$8:R997),AB996*($C$13/(12/(J997-J996))))))","v":"-"},"-",{"$f":"IF(AND(J997>=Disbursement_Period/2,J996<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I997=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J997=\"-\",\"-\",IF(AND(J997<=Disbursement_Period,SUM($M$7:M997)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I997=\"Disbursement Period\",I997=\"Starting Point\"),SUM($M$7:M997)>0),AB996*V997*AF997/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J997=\"-\",\"-\",IF(AND(I997=\"Repayment Period\",SUM($M$7:M997)>0),AB996*V997*AF997/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J997-J996=TRUE),\"-\",IF(I997=\"Repayment Period\",(J997-J996),IF(#REF!=TRUE,(J997-J996),(J997-J996)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL997<>\"-\",AL997>0),(#REF!+$W$3)*AL997,0)","v":0},{"$f":"IF(ISERROR(X997*AJ997),\"-\",IF(AND(SUM($M$7:M997)>0,L997<>0),X997*AJ997,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z997=0,Z997=\"-\"),0,IF(I997=\"Repayment Period\",AJ997*Z997,SUM($Z$7:Z997)*AL997))","v":0},null,0,{"$f":"IF(I997=\"Starting Point\",SUM($Z$8:Z997)*AL997,IF(I997=\"Repayment Period\",Z997*AJ997,0))","v":0},null,"-","-","-","-","-",990,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I998=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I998=\"Zero Point\",I998=\"Disbursement Period\",I998=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J998=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I998=\"Disbursement Period\",'B.3 Profil splácení AWL'!I998=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I997=\"Starting Point\"),SUM($R$8:R998),AB997*($C$13/(12/(J998-J997))))))","v":"-"},"-",{"$f":"IF(AND(J998>=Disbursement_Period/2,J997<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I998=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J998=\"-\",\"-\",IF(AND(J998<=Disbursement_Period,SUM($M$7:M998)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I998=\"Disbursement Period\",I998=\"Starting Point\"),SUM($M$7:M998)>0),AB997*V998*AF998/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J998=\"-\",\"-\",IF(AND(I998=\"Repayment Period\",SUM($M$7:M998)>0),AB997*V998*AF998/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J998-J997=TRUE),\"-\",IF(I998=\"Repayment Period\",(J998-J997),IF(#REF!=TRUE,(J998-J997),(J998-J997)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL998<>\"-\",AL998>0),(#REF!+$W$3)*AL998,0)","v":0},{"$f":"IF(ISERROR(X998*AJ998),\"-\",IF(AND(SUM($M$7:M998)>0,L998<>0),X998*AJ998,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z998=0,Z998=\"-\"),0,IF(I998=\"Repayment Period\",AJ998*Z998,SUM($Z$7:Z998)*AL998))","v":0},null,0,{"$f":"IF(I998=\"Starting Point\",SUM($Z$8:Z998)*AL998,IF(I998=\"Repayment Period\",Z998*AJ998,0))","v":0},null,"-","-","-","-","-",991,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I999=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I999=\"Zero Point\",I999=\"Disbursement Period\",I999=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J999=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I999=\"Disbursement Period\",'B.3 Profil splácení AWL'!I999=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I998=\"Starting Point\"),SUM($R$8:R999),AB998*($C$13/(12/(J999-J998))))))","v":"-"},"-",{"$f":"IF(AND(J999>=Disbursement_Period/2,J998<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I999=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J999=\"-\",\"-\",IF(AND(J999<=Disbursement_Period,SUM($M$7:M999)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I999=\"Disbursement Period\",I999=\"Starting Point\"),SUM($M$7:M999)>0),AB998*V999*AF999/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J999=\"-\",\"-\",IF(AND(I999=\"Repayment Period\",SUM($M$7:M999)>0),AB998*V999*AF999/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J999-J998=TRUE),\"-\",IF(I999=\"Repayment Period\",(J999-J998),IF(#REF!=TRUE,(J999-J998),(J999-J998)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL999<>\"-\",AL999>0),(#REF!+$W$3)*AL999,0)","v":0},{"$f":"IF(ISERROR(X999*AJ999),\"-\",IF(AND(SUM($M$7:M999)>0,L999<>0),X999*AJ999,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z999=0,Z999=\"-\"),0,IF(I999=\"Repayment Period\",AJ999*Z999,SUM($Z$7:Z999)*AL999))","v":0},null,0,{"$f":"IF(I999=\"Starting Point\",SUM($Z$8:Z999)*AL999,IF(I999=\"Repayment Period\",Z999*AJ999,0))","v":0},null,"-","-","-","-","-",992,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I1000=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I1000=\"Zero Point\",I1000=\"Disbursement Period\",I1000=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J1000=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I1000=\"Disbursement Period\",'B.3 Profil splácení AWL'!I1000=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I999=\"Starting Point\"),SUM($R$8:R1000),AB999*($C$13/(12/(J1000-J999))))))","v":"-"},"-",{"$f":"IF(AND(J1000>=Disbursement_Period/2,J999<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I1000=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J1000=\"-\",\"-\",IF(AND(J1000<=Disbursement_Period,SUM($M$7:M1000)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I1000=\"Disbursement Period\",I1000=\"Starting Point\"),SUM($M$7:M1000)>0),AB999*V1000*AF1000/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J1000=\"-\",\"-\",IF(AND(I1000=\"Repayment Period\",SUM($M$7:M1000)>0),AB999*V1000*AF1000/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J1000-J999=TRUE),\"-\",IF(I1000=\"Repayment Period\",(J1000-J999),IF(#REF!=TRUE,(J1000-J999),(J1000-J999)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL1000<>\"-\",AL1000>0),(#REF!+$W$3)*AL1000,0)","v":0},{"$f":"IF(ISERROR(X1000*AJ1000),\"-\",IF(AND(SUM($M$7:M1000)>0,L1000<>0),X1000*AJ1000,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z1000=0,Z1000=\"-\"),0,IF(I1000=\"Repayment Period\",AJ1000*Z1000,SUM($Z$7:Z1000)*AL1000))","v":0},null,0,{"$f":"IF(I1000=\"Starting Point\",SUM($Z$8:Z1000)*AL1000,IF(I1000=\"Repayment Period\",Z1000*AJ1000,0))","v":0},null,"-","-","-","-","-",993,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I1001=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I1001=\"Zero Point\",I1001=\"Disbursement Period\",I1001=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J1001=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I1001=\"Disbursement Period\",'B.3 Profil splácení AWL'!I1001=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I1000=\"Starting Point\"),SUM($R$8:R1001),AB1000*($C$13/(12/(J1001-J1000))))))","v":"-"},"-",{"$f":"IF(AND(J1001>=Disbursement_Period/2,J1000<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I1001=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J1001=\"-\",\"-\",IF(AND(J1001<=Disbursement_Period,SUM($M$7:M1001)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I1001=\"Disbursement Period\",I1001=\"Starting Point\"),SUM($M$7:M1001)>0),AB1000*V1001*AF1001/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J1001=\"-\",\"-\",IF(AND(I1001=\"Repayment Period\",SUM($M$7:M1001)>0),AB1000*V1001*AF1001/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J1001-J1000=TRUE),\"-\",IF(I1001=\"Repayment Period\",(J1001-J1000),IF(#REF!=TRUE,(J1001-J1000),(J1001-J1000)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL1001<>\"-\",AL1001>0),(#REF!+$W$3)*AL1001,0)","v":0},{"$f":"IF(ISERROR(X1001*AJ1001),\"-\",IF(AND(SUM($M$7:M1001)>0,L1001<>0),X1001*AJ1001,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z1001=0,Z1001=\"-\"),0,IF(I1001=\"Repayment Period\",AJ1001*Z1001,SUM($Z$7:Z1001)*AL1001))","v":0},null,0,{"$f":"IF(I1001=\"Starting Point\",SUM($Z$8:Z1001)*AL1001,IF(I1001=\"Repayment Period\",Z1001*AJ1001,0))","v":0},null,"-","-","-","-","-",994,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,"-","-","-","-",{"$f":"IF(AND('B.3 Profil splácení AWL'!I1002=\"Zero Point\",#REF!=FALSE),$C$7,IF(AND(#REF!=TRUE,OR('B.3 Profil splácení AWL'!I1002=\"Zero Point\",I1002=\"Disbursement Period\",I1002=\"Starting Point\")),$C$7/(Disbursement_Period+1),\"-\"))","v":{"$error":"#REF!"}},"","-",0,"-","-",{"$f":"IF(J1002=\"-\",\"-\",IF(AND(#REF!=FALSE,OR('B.3 Profil splácení AWL'!I1002=\"Disbursement Period\",'B.3 Profil splácení AWL'!I1002=\"Starting Point\")),0,IF(AND(#REF!=FALSE,'B.3 Profil splácení AWL'!I1001=\"Starting Point\"),SUM($R$8:R1002),AB1001*($C$13/(12/(J1002-J1001))))))","v":"-"},"-",{"$f":"IF(AND(J1002>=Disbursement_Period/2,J1001<Disbursement_Period/2),#REF!,IF(AND(Disbursement_Period=0,I1002=\"Zero Point\"),#REF!,0))","v":0},{"$f":"IF(J1002=\"-\",\"-\",IF(AND(J1002<=Disbursement_Period,SUM($M$7:M1002)>0),$C$20,$C$21))","v":"-"},{"$f":"IF(#REF!=FALSE,0,IF(AND(OR(I1002=\"Disbursement Period\",I1002=\"Starting Point\"),SUM($M$7:M1002)>0),AB1001*V1002*AF1002/12,0))","v":{"$error":"#REF!"}},{"$f":"IF(J1002=\"-\",\"-\",IF(AND(I1002=\"Repayment Period\",SUM($M$7:M1002)>0),AB1001*V1002*AF1002/12,0))","v":"-"},"","-",0,"-",0,0,null,{"$f":"IF(ISERROR(J1002-J1001=TRUE),\"-\",IF(I1002=\"Repayment Period\",(J1002-J1001),IF(#REF!=TRUE,(J1002-J1001),(J1002-J1001)/2)))","v":"-"},"-",null,null,"-","-",0,{"$f":"IF(AND(AL1002<>\"-\",AL1002>0),(#REF!+$W$3)*AL1002,0)","v":0},{"$f":"IF(ISERROR(X1002*AJ1002),\"-\",IF(AND(SUM($M$7:M1002)>0,L1002<>0),X1002*AJ1002,\"-\"))","v":"-"},0,{"$f":"IF(OR(Z1002=0,Z1002=\"-\"),0,IF(I1002=\"Repayment Period\",AJ1002*Z1002,SUM($Z$7:Z1002)*AL1002))","v":0},null,0,{"$f":"IF(I1002=\"Starting Point\",SUM($Z$8:Z1002)*AL1002,IF(I1002=\"Repayment Period\",Z1002*AJ1002,0))","v":0},null,"-","-","-","-","-",995,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,996,"-",null,{"$error":"#REF!"},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(B40:B988)","v":0}]

{"sheet":"Výpočetní list","index":14,"n_rows":72,"n_cols":17,"rows_kept":72,"cut":false,"hidden":true,"merged":[[53,6,60,6],[63,6,64,7],[29,6,29,7],[30,6,37,6],[40,6,40,7],[41,6,48,6],[50,6,50,16],[51,6,51,16],[12,6,12,7],[4,6,4,7],[5,6,5,7],[6,6,6,7],[7,6,7,7],[8,6,8,7]]}
[]
[]
[]
[null,"Premium rates based on:",null,null,null,null,"MPR =",null,"{ [( ai *  HOR  + bi)* max (PCC, PCP) /0 .95   ) ]* LCF  + [ cin * (PCC /0 .95 ) * ( 1 - CEF ) * HOR ]} * QPF * PCF *BTS"]
[null,null,null,null,null,null,"Country Risk Category",null,1,2,3,4,5,6,7]
[null,"Product quality ","standardní",null,null,null,"quality of product coefficient",null,3.5000000000000001E-3,6.4999999999999997E-3,1.4999999999999999E-2,1.7500000000000002E-2,1.7500000000000002E-2,0.02,0.02]
[null,"commercial coverage",{"$f":"IF(\"Bělorusko\"='C. Výpočet EPE'!$F$69,1-'C. Výpočet EPE'!D61,1-'C. Výpočet EPE'!$D$61)","v":0.95},null,null,null,"QPFi\n(for selected PQ)",null,{"$f":"IF($C$6=\"podstandardní\",1-I6,IF($C$6=\"nadstandardní\",1+I6,1))","v":1},{"$f":"IF($C$6=\"podstandardní\",1-J6,IF($C$6=\"nadstandardní\",1+J6,1))","v":1},1,1,1,1,1]
[null,"political coverage",{"$f":"IF(\"Bělorusko\"='C. Výpočet EPE'!$F$69,1-'C. Výpočet EPE'!D61,$C$7)","v":0.95},null,null,null,"percentage of cover coefficient",null,0,3.3700000000000002E-3,4.8900000000000002E-3,1.6389999999999998E-2,3.6569999999999998E-2,5.8779999999999999E-2,8.5980000000000001E-2]
[null,"if applicable, BTS Factor:",0.9,null,null,null,"PCFi\n(for selected PCp)",null,{"$f":"IF(MAX($C$7,$C$8)<=0.95,1,1+((MAX($C$7,$C$8)-0.95)/0.05)*I8)","v":1},1,1,1,1,1,1]
[]
[]
[]
[null,"Country Risk Category:",{"$f":"'C. Výpočet EPE'!D51","v":4},null,null,null,"Country Risk Category",null,1,2,3,4,5,6,7]
[null,null,null,null,null,null,"coefficient","a",0.09,0.2,0.35,0.55000000000000004,0.74,0.9,1.1000000000000001]
[null,"Buyer Risk Category:",{"$f":"'C. Výpočet EPE'!E51","v":"CC5"},null,null,null,"coefficient","b",0.35,0.35,0.35,0.35,0.75,1.2,1.8]
[null,null,null,null,null,null,"Buyer risk surcharges"]
[null,"HOR",{"$f":"'B.3 Profil splácení AWL'!$C$12","v":7.5},"years",null,null,"coefficient","c"]
[null,null,null,null,null,null,"BTS","BTS",{"$f":"I19","v":0},0,0,0,0,0,0]
[null,"CE-Discount:",0,null,null,null,"CC0","SOV",0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,"CC1",0.11,0.12,0.11,0.1,0.1,0.1,0.125]
[null,"Local Currency Factor:",1,null,null,null,null,"CC2",0.2,0.21199999999999999,0.223,0.23400000000000001,0.246,0.25800000000000001,0.27100000000000002]
[null,null,null,null,null,null,null,"CC3",0.27,0.32,0.32,0.35,0.38,0.48,0]
[null,null,null,null,null,null,null,"CC4",0.40500000000000003,0.45900000000000002,0.495,0.54,0.621,0,0]
[null,null,null,null,null,null,null,"CC5",0.63,0.67500000000000004,0.72,0.81,0,0,0]
[]
[]
[]
[]
[]
[null,"Premium rate:",{"$f":"'C. Výpočet EPE'!D55","v":9.98E-2},null,null,null,"Country Risk Category:",null,1,2,3,4,5,6,7]
[null,null,null,null,null,null,"MPB for Buyer Risk Category","BTS",{"$f":"I32*$C$9","v":0.92249999999999999},{"$f":"J32*$C$9","v":1.665},{"$f":"K32*$C$9","v":2.6775000000000002},4.0274999999999999,5.67,7.1550000000000002,9.0450000000000017]
[null,null,null,null,null,null,null,"SOV",{"$f":"ROUND((((I$14*'B.3 Profil splácení AWL'!$C$12+I$15)*MAX($C$7,$C$8)/0.95)*LCF+(I18*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*I$7*I$9,4)","v":1.0249999999999999},{"$f":"ROUND((((J$14*'B.3 Profil splácení AWL'!$C$12+J$15)*MAX($C$7,$C$8)/0.95)*LCF+(J18*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*J$7*J$9,4)","v":1.85},{"$f":"ROUND((((K$14*'B.3 Profil splácení AWL'!$C$12+K$15)*MAX($C$7,$C$8)/0.95)*LCF+(K18*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*K$7*K$9,4)","v":2.9750000000000001},{"$f":"ROUND((((L$14*'B.3 Profil splácení AWL'!$C$12+L$15)*MAX($C$7,$C$8)/0.95)*LCF+(L18*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*L$7*L$9,4)","v":4.4749999999999996},{"$f":"ROUND((((M$14*'B.3 Profil splácení AWL'!$C$12+M$15)*MAX($C$7,$C$8)/0.95)*LCF+(M18*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*M$7*M$9,4)","v":6.3},{"$f":"ROUND((((N$14*'B.3 Profil splácení AWL'!$C$12+N$15)*MAX($C$7,$C$8)/0.95)*LCF+(N18*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*N$7*N$9,4)","v":7.95},{"$f":"ROUND((((O$14*'B.3 Profil splácení AWL'!$C$12+O$15)*MAX($C$7,$C$8)/0.95)*LCF+(O18*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*O$7*O$9,4)","v":10.050000000000001}]
[null,null,null,null,null,null,null,"CC0",{"$f":"ROUND((((I$14*'B.3 Profil splácení AWL'!$C$12+I$15)*MAX($C$7,$C$8)/0.95)*LCF+(I19*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*I$7*I$9,4)","v":1.0249999999999999},{"$f":"ROUND((((J$14*'B.3 Profil splácení AWL'!$C$12+J$15)*MAX($C$7,$C$8)/0.95)*LCF+(J19*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*J$7*J$9,4)","v":1.85},{"$f":"ROUND((((K$14*'B.3 Profil splácení AWL'!$C$12+K$15)*MAX($C$7,$C$8)/0.95)*LCF+(K19*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*K$7*K$9,4)","v":2.9750000000000001},{"$f":"ROUND((((L$14*'B.3 Profil splácení AWL'!$C$12+L$15)*MAX($C$7,$C$8)/0.95)*LCF+(L19*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*L$7*L$9,4)","v":4.4749999999999996},{"$f":"ROUND((((M$14*'B.3 Profil splácení AWL'!$C$12+M$15)*MAX($C$7,$C$8)/0.95)*LCF+(M19*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*M$7*M$9,4)","v":6.3},{"$f":"ROUND((((N$14*'B.3 Profil splácení AWL'!$C$12+N$15)*MAX($C$7,$C$8)/0.95)*LCF+(N19*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*N$7*N$9,4)","v":7.95},{"$f":"ROUND((((O$14*'B.3 Profil splácení AWL'!$C$12+O$15)*MAX($C$7,$C$8)/0.95)*LCF+(O19*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*O$7*O$9,4)","v":10.050000000000001}]
[null,null,null,null,null,null,null,"CC1",{"$f":"ROUND((((I$14*'B.3 Profil splácení AWL'!$C$12+I$15)*MAX($C$7,$C$8)/0.95)*LCF+(I20*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*I$7*I$9,4)","v":1.85},{"$f":"ROUND((((J$14*'B.3 Profil splácení AWL'!$C$12+J$15)*MAX($C$7,$C$8)/0.95)*LCF+(J20*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*J$7*J$9,4)","v":2.75},{"$f":"ROUND((((K$14*'B.3 Profil splácení AWL'!$C$12+K$15)*MAX($C$7,$C$8)/0.95)*LCF+(K20*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*K$7*K$9,4)","v":3.8},{"$f":"ROUND((((L$14*'B.3 Profil splácení AWL'!$C$12+L$15)*MAX($C$7,$C$8)/0.95)*LCF+(L20*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*L$7*L$9,4)","v":5.2249999999999996},{"$f":"ROUND((((M$14*'B.3 Profil splácení AWL'!$C$12+M$15)*MAX($C$7,$C$8)/0.95)*LCF+(M20*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*M$7*M$9,4)","v":7.05},{"$f":"ROUND((((N$14*'B.3 Profil splácení AWL'!$C$12+N$15)*MAX($C$7,$C$8)/0.95)*LCF+(N20*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*N$7*N$9,4)","v":8.6999999999999993},{"$f":"ROUND((((O$14*'B.3 Profil splácení AWL'!$C$12+O$15)*MAX($C$7,$C$8)/0.95)*LCF+(O20*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*O$7*O$9,4)","v":10.987500000000001}]
[null,null,null,null,null,null,null,"CC2",{"$f":"ROUND((((I$14*'B.3 Profil splácení AWL'!$C$12+I$15)*MAX($C$7,$C$8)/0.95)*LCF+(I21*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*I$7*I$9,4)","v":2.5249999999999999},{"$f":"ROUND((((J$14*'B.3 Profil splácení AWL'!$C$12+J$15)*MAX($C$7,$C$8)/0.95)*LCF+(J21*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*J$7*J$9,4)","v":3.44},{"$f":"ROUND((((K$14*'B.3 Profil splácení AWL'!$C$12+K$15)*MAX($C$7,$C$8)/0.95)*LCF+(K21*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*K$7*K$9,4)","v":4.6475},{"$f":"ROUND((((L$14*'B.3 Profil splácení AWL'!$C$12+L$15)*MAX($C$7,$C$8)/0.95)*LCF+(L21*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*L$7*L$9,4)","v":6.23},{"$f":"ROUND((((M$14*'B.3 Profil splácení AWL'!$C$12+M$15)*MAX($C$7,$C$8)/0.95)*LCF+(M21*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*M$7*M$9,4)","v":8.1449999999999996},{"$f":"ROUND((((N$14*'B.3 Profil splácení AWL'!$C$12+N$15)*MAX($C$7,$C$8)/0.95)*LCF+(N21*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*N$7*N$9,4)","v":9.8849999999999998},{"$f":"ROUND((((O$14*'B.3 Profil splácení AWL'!$C$12+O$15)*MAX($C$7,$C$8)/0.95)*LCF+(O21*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*O$7*O$9,4)","v":12.0825}]
[null,null,null,null,null,null,null,"CC3",{"$f":"ROUND((((I$14*'B.3 Profil splácení AWL'!$C$12+I$15)*MAX($C$7,$C$8)/0.95)*LCF+(I22*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*I$7*I$9,4)","v":3.05},{"$f":"ROUND((((J$14*'B.3 Profil splácení AWL'!$C$12+J$15)*MAX($C$7,$C$8)/0.95)*LCF+(J22*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*J$7*J$9,4)","v":4.25},{"$f":"ROUND((((K$14*'B.3 Profil splácení AWL'!$C$12+K$15)*MAX($C$7,$C$8)/0.95)*LCF+(K22*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*K$7*K$9,4)","v":5.375},{"$f":"ROUND((((L$14*'B.3 Profil splácení AWL'!$C$12+L$15)*MAX($C$7,$C$8)/0.95)*LCF+(L22*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*L$7*L$9,4)","v":7.1},{"$f":"ROUND((((M$14*'B.3 Profil splácení AWL'!$C$12+M$15)*MAX($C$7,$C$8)/0.95)*LCF+(M22*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*M$7*M$9,4)","v":9.15},{"$f":"ROUND((((N$14*'B.3 Profil splácení AWL'!$C$12+N$15)*MAX($C$7,$C$8)/0.95)*LCF+(N22*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*N$7*N$9,4)","v":11.55},"n.a."]
[null,null,null,null,null,null,null,"CC4",{"$f":"ROUND((((I$14*'B.3 Profil splácení AWL'!$C$12+I$15)*MAX($C$7,$C$8)/0.95)*LCF+(I23*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*I$7*I$9,4)","v":4.0625},{"$f":"ROUND((((J$14*'B.3 Profil splácení AWL'!$C$12+J$15)*MAX($C$7,$C$8)/0.95)*LCF+(J23*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*J$7*J$9,4)","v":5.2925000000000004},{"$f":"ROUND((((K$14*'B.3 Profil splácení AWL'!$C$12+K$15)*MAX($C$7,$C$8)/0.95)*LCF+(K23*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*K$7*K$9,4)","v":6.6875},{"$f":"ROUND((((L$14*'B.3 Profil splácení AWL'!$C$12+L$15)*MAX($C$7,$C$8)/0.95)*LCF+(L23*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*L$7*L$9,4)","v":8.5250000000000004},{"$f":"ROUND((((M$14*'B.3 Profil splácení AWL'!$C$12+M$15)*MAX($C$7,$C$8)/0.95)*LCF+(M23*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*M$7*M$9,4)","v":10.9575},"n.a.","n.a."]
[null,null,null,null,null,null,null,"CC5",{"$f":"ROUND((((I$14*'B.3 Profil splácení AWL'!$C$12+I$15)*MAX($C$7,$C$8)/0.95)*LCF+(I24*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*I$7*I$9,4)","v":5.75},{"$f":"ROUND((((J$14*'B.3 Profil splácení AWL'!$C$12+J$15)*MAX($C$7,$C$8)/0.95)*LCF+(J24*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*J$7*J$9,4)","v":6.9124999999999996},{"$f":"ROUND((((K$14*'B.3 Profil splácení AWL'!$C$12+K$15)*MAX($C$7,$C$8)/0.95)*LCF+(K24*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*K$7*K$9,4)","v":8.375},{"$f":"ROUND((((L$14*'B.3 Profil splácení AWL'!$C$12+L$15)*MAX($C$7,$C$8)/0.95)*LCF+(L24*'B.3 Profil splácení AWL'!$C$12*$C$7/0.95*(1-CE)))*L$7*L$9,4)","v":10.55},"n.a.","n.a.","n.a."]
[]
[]
[null,"Počet otáček","Koeficient počtu otáček",null,null,null,"Country Risk",null,1,2,3,4,5,6,7]
[null,1,1,null,null,null,{"$f":"G31","v":"MPB for Buyer Risk Category"},"BTS",{"$f":"I31","v":0.92249999999999999},1.665,2.6775000000000002,4.0274999999999999,5.67,7.1550000000000002,9.0450000000000017]
[null,2,1.2,null,null,null,null,"CC0",1.0249999999999999,1.85,2.9750000000000001,4.4749999999999996,6.3,7.95,10.050000000000001]
[null,3,1.4,null,null,null,null,"CC1",{"$f":"I34","v":1.85},2.75,3.8,5.2249999999999996,7.05,8.6999999999999993,10.987500000000001]
[null,4,1.6,null,null,null,null,"CC2",2.5249999999999999,3.44,4.6475,6.23,8.1449999999999996,9.8849999999999998,12.0825]
[null,6,1.8,null,null,null,null,"CC3",3.05,4.25,5.375,7.1,9.15,11.55,"n.a."]
[null,12,2,null,null,null,null,"CC4",4.0625,5.2925000000000004,6.6875,8.5250000000000004,10.9575,"n.a.","n.a."]
[null,null,null,null,null,null,null,"CC5",5.75,6.9124999999999996,8.375,10.55,"n.a.","n.a.","n.a."]
[null,null,null,null,null,null,null,"SOV",{"$f":"I33","v":1.0249999999999999},1.85,2.9750000000000001,4.4749999999999996,6.3,7.95,10.050000000000001]
[]
[null,null,null,null,null,null,"CHART B: Credit Enhancements – Application (X = Credit Enhancements are eligible)"]
[null,null,null,null,null,null,"OECD Country Risk Category"]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,null,0]
[null,null,null,null,null,null,"Applicability of CE","SOV+",false,false,false,false,false,false,false,null,false]
[null,null,null,null,null,null,null,"SOV",false,false,false,false,false,false,false,null,false]
[null,null,null,null,null,null,"Buyer Risk Category","CC0",false,false,false,false,false,false,true,null,false]
[null,null,null,null,null,null,null,"CC1",true,true,true,true,true,true,true,null,true]
[null,null,null,null,null,null,null,"CC2",true,true,true,true,true,true,true,null,true]
[null,null,null,null,null,null,null,"CC3",true,true,true,true,true,true,true,null,true]
[null,null,null,null,null,null,null,"CC4",true,true,true,true,true,true,true,null,true]
[null,null,null,null,null,null,null,"CC5",true,true,true,true,true,true,true,null,true]
[]
[]
[null,null,null,null,null,null,"Buyer Risk Category",null,"Country Risk Category"]
["For Buyer Risk Category",null,{"$f":"C15","v":"CC5"},null,null,null,null,null,1,2,3,4,5,6,7]
["in Country Risk Category",null,{"$f":"C13","v":4},null,null,null,"BTS/SOV+: Better Than Sovereign",null,". / .","BTS","BTS","BTS","BTS","BTS","BTS"]
["possible external Rating",null,{"$f":"VLOOKUP(C65,H68:O72,C66+1)","v":"B- nebo horší"},null,null,null,"SOV: Except. Good Credit Quality","CC0","SOV/CC0","SOV/CC1","SOV/CC2","SOV/CC3","SOV/CC4","SOV/CC5","SOV/CC6"]
[null,null,null,null,null,null,"CC1: Except. Good Credit Quality","CC1","AAA to AA-","A+ to A-","BBB+ to BBB-","BB+ to BB","BB-","B+","B"]
[null,null,null,null,null,null,"CC2: Very Good Credit Quality","CC2","A+ to A-","BBB+ to BBB-","BB+ to BB","BB-","B+","B","B- nebo horší"]
[null,null,null,null,null,null,"CC3: Good to Moderately Good Credit Quality","CC3","BBB+ to BBB-","BB+ to BB","BB-","B+","B","B- nebo horší",". / ."]
[null,null,null,null,null,null,"CC4: Moderate Credit Quality","CC4","BB+ to BB","BB-","B+","B","B- nebo horší",". / .",". / ."]
[null,null,null,null,null,null,"CC5: Moderately Weak to Weak Credit Quality","CC5","BB- nebo horší","B+ nebo horší","B nebo horší","B- nebo horší",". / .",". / .",". / ."]

{"sheet":"B.3 PD","index":15,"n_rows":294,"n_cols":16,"rows_kept":294,"cut":false,"hidden":true,"merged":[[1,1,2,16],[33,3,34,3],[8,1,8,15]]}
[]
[null,"B.3 Global Corporate Average Cumulative Default Rates By Rating Modifier (1981-2012) (%)"]
[]
[]
[]
[]
["Global Corporate Average Cumulative Default Rates By Rating Modifier (1981-2014) (%)"]
[]
[null,"time horizon (years)"]
["Rating / AWL",1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["AAA",0,2.9999999999999997E-4,1.4E-3,2.3999999999999998E-3,3.5999999999999999E-3,4.7000000000000002E-3,5.3E-3,6.1000000000000004E-3,6.7000000000000002E-3,7.4000000000000003E-3,7.7000000000000002E-3,8.0000000000000002E-3,8.0000000000000002E-3,9.1000000000000004E-3,9.7999999999999997E-3]
["AA+",0,5.0000000000000001E-4,5.0000000000000001E-4,1.1000000000000001E-3,1.6999999999999999E-3,2.3E-3,2.8999999999999998E-3,3.5000000000000001E-3,4.1999999999999997E-3,4.7999999999999996E-3,5.4999999999999997E-3,6.1999999999999998E-3,6.8999999999999999E-3,7.7000000000000002E-3,8.5000000000000006E-3]
["AA",2.0000000000000001E-4,2.9999999999999997E-4,8.9999999999999998E-4,2.3E-3,3.8E-3,5.1000000000000004E-3,6.4000000000000003E-3,7.7000000000000002E-3,8.6999999999999994E-3,9.7999999999999997E-3,1.0699999999999999E-2,1.14E-2,1.26E-2,1.34E-2,1.4200000000000001E-2]
["AA-",2.9999999999999997E-4,1E-3,2E-3,2.8E-3,3.7000000000000002E-3,4.8999999999999998E-3,5.5999999999999999E-3,6.3E-3,6.8999999999999999E-3,7.6E-3,8.3999999999999995E-3,9.1000000000000004E-3,9.4000000000000004E-3,0.01,1.06E-2]
["A+",5.9999999999999995E-4,1.1000000000000001E-3,2.3E-3,3.8E-3,5.1000000000000004E-3,6.1999999999999998E-3,7.4999999999999997E-3,8.9999999999999993E-3,1.06E-2,1.23E-2,1.4E-2,1.5800000000000002E-2,1.7899999999999999E-2,2.0299999999999999E-2,2.23E-2]
["A",6.9999999999999999E-4,1.6999999999999999E-3,2.3E-3,4.0000000000000001E-3,5.4000000000000003E-3,7.4000000000000003E-3,9.4000000000000004E-3,1.1299999999999999E-2,1.35E-2,1.61E-2,1.8200000000000001E-2,1.9699999999999999E-2,2.1000000000000001E-2,2.1999999999999999E-2,2.4E-2]
["A-",8.0000000000000004E-4,2E-3,3.2000000000000002E-3,4.5999999999999999E-3,6.6E-3,8.6E-3,1.1299999999999999E-2,1.3299999999999999E-2,1.49E-2,1.6299999999999999E-2,1.7600000000000001E-2,1.9E-2,2.0400000000000001E-2,2.1600000000000001E-2,2.2700000000000001E-2]
["BBB+",1.2999999999999999E-3,3.5999999999999999E-3,6.3E-3,9.1000000000000004E-3,1.21E-2,1.54E-2,1.77E-2,2.01E-2,2.29E-2,2.5600000000000001E-2,2.8199999999999999E-2,2.98E-2,3.2000000000000001E-2,3.5000000000000003E-2,3.8699999999999998E-2]
["BBB",1.9E-3,4.8999999999999998E-3,7.6E-3,1.18E-2,1.6E-2,2.01E-2,2.41E-2,2.81E-2,3.2399999999999998E-2,3.6700000000000003E-2,4.1300000000000003E-2,4.5499999999999999E-2,4.8899999999999999E-2,5.0099999999999999E-2,5.2499999999999998E-2]
["BBB-",3.0000000000000001E-3,9.1000000000000004E-3,1.6299999999999999E-2,2.47E-2,3.2899999999999999E-2,4.0399999999999998E-2,4.7100000000000003E-2,5.3499999999999999E-2,5.8700000000000002E-2,6.4000000000000001E-2,6.9699999999999998E-2,7.4499999999999997E-2,7.9000000000000001E-2,8.5599999999999996E-2,9.01E-2]
["BB+",4.0000000000000001E-3,1.18E-2,2.2100000000000002E-2,3.2599999999999997E-2,4.2900000000000001E-2,5.33E-2,6.2100000000000002E-2,6.8599999999999994E-2,7.6600000000000001E-2,8.43E-2,8.9700000000000002E-2,9.5600000000000004E-2,0.1012,0.1056,0.1125]
["BB",6.4000000000000003E-3,1.9599999999999999E-2,3.8699999999999998E-2,5.6399999999999999E-2,7.3099999999999998E-2,8.6800000000000002E-2,9.9299999999999999E-2,0.1095,0.11899999999999999,0.12709999999999999,0.13539999999999999,0.14249999999999999,0.1459,0.14799999999999999,0.15079999999999999]
["BB-",1.09E-2,3.3700000000000001E-2,5.7599999999999998E-2,8.09E-2,0.1011,0.1212,0.13750000000000001,0.15310000000000001,0.16600000000000001,0.1774,0.18609999999999999,0.1928,0.20039999999999999,0.20760000000000001,0.21390000000000001]
["B+",2.23E-2,6.0600000000000001E-2,9.8199999999999996E-2,0.13059999999999999,0.15529999999999999,0.17419999999999999,0.1915,0.20680000000000001,0.2208,0.23430000000000001,0.24479999999999999,0.25309999999999999,0.26090000000000002,0.26790000000000003,0.27410000000000001]
["B",4.2900000000000001E-2,9.7100000000000006E-2,0.1404,0.1714,0.1953,0.21740000000000001,0.2326,0.249,0.25159999999999999,0.25969999999999999,0.26729999999999998,0.27450000000000002,0.28110000000000002,0.28689999999999999,0.29389999999999999]
["B-",7.4999999999999997E-2,0.14499999999999999,0.19600000000000001,0.23200000000000001,0.2596,0.28100000000000003,0.2979,0.30890000000000001,0.31490000000000001,0.32040000000000002,0.32669999999999999,0.3322,0.33529999999999999,0.33889999999999998,0.34300000000000003]
["CCC/C",0.26379999999999998,0.35580000000000001,0.40670000000000001,0.43769999999999998,0.46279999999999999,0.47239999999999999,0.48270000000000002,0.49059999999999998,0.50029999999999997,0.50729999999999997,0.51280000000000003,0.51939999999999997,0.5272,0.53380000000000005,0.53380000000000005]
["Investment grade",1.1000000000000001E-3,2.8999999999999998E-3,5.0000000000000001E-3,7.6E-3,1.03E-2,1.29E-2,1.54E-2,1.78E-2,2.01E-2,2.24E-2,2.46E-2,2.6499999999999999E-2,2.8299999999999999E-2,3.0099999999999998E-2,3.2000000000000001E-2]
["Speculative grade",3.8699999999999998E-2,7.5800000000000006E-2,0.1079,0.13389999999999999,0.15490000000000001,0.17230000000000001,0.18690000000000001,0.19900000000000001,0.20979999999999999,0.21970000000000001,0.22789999999999999,0.2349,0.24129999999999999,0.24679999999999999,0.25219999999999998]
["All rated",1.4999999999999999E-2,2.9499999999999998E-2,4.2299999999999997E-2,5.3100000000000001E-2,6.2E-2,6.9699999999999998E-2,7.6200000000000004E-2,8.1799999999999998E-2,8.6800000000000002E-2,9.1499999999999998E-2,9.5600000000000004E-2,9.9000000000000005E-2,0.1021,0.10489999999999999,0.10780000000000001]
[null,null,null,null,null,null,null,"Zdroj:","Standard & Poor´s 2014 Annual Global Corporate Default Study And Rating Transitions"]
[]
[]
[null,"Rating",{"$f":"IF('C. Výpočet EPE'!F51=\"A+ to A-\",\"A\",IF('C. Výpočet EPE'!F51=\"AAA to AA-\",\"AA-\",IF('C. Výpočet EPE'!F51=\"BBB+ to BBB-\",\"BBB\",IF('C. Výpočet EPE'!F51=\"BB+ to BB\",\"BB\",IF('C. Výpočet EPE'!F51=\"B nebo horší\",\"B\",IF('C. Výpočet EPE'!F51=\"B+ nebo horší\",\"B+\",IF('C. Výpočet EPE'!F51=\"BB- nebo horší\",\"BB-\",IF('C. Výpočet EPE'!F51=\"B- nebo horší\",\"B-\",'C. Výpočet EPE'!F51))))))))","v":"B-"},{"$f":"CONCATENATE(C34,\" \",C35)","v":"B- 5"}]
[null,"AWL",{"$f":"'C. Výpočet EPE'!D58","v":5}]
[]
[null,"PD",{"$f":"VLOOKUP($D$34,$D$40:$E$294,2,FALSE)","v":0.2596}]
[]
[null,"Rating","AWL",null,"PD"]
[null,"AAA",1,{"$f":"CONCATENATE(B40,\" \",C40)","v":"AAA 1"},{"$f":"OFFSET($A$10,MATCH($B$40:$B$294,$A$11:$A$27,0),MATCH($C$40:$C$294,$B$10:$P$10,0))","v":0}]
[null,"AA+",1,{"$f":"CONCATENATE(B41,\" \",C41)","v":"AA+ 1"},{"$f":"OFFSET($A$10,MATCH($B$40:$B$294,$A$11:$A$27,0),MATCH($C$40:$C$294,$B$10:$P$10,0))","v":0}]
[null,"AA",1,"AA 1",2.0000000000000001E-4]
[null,"AA-",1,"AA- 1",2.9999999999999997E-4]
[null,"A+",1,"A+ 1",5.9999999999999995E-4]
[null,"A",1,"A 1",{"$f":"OFFSET($A$10,MATCH($B$40:$B$294,$A$11:$A$27,0),MATCH($C$40:$C$294,$B$10:$P$10,0))","v":6.9999999999999999E-4}]
[null,"A-",1,"A- 1",8.0000000000000004E-4]
[null,"BBB+",1,"BBB+ 1",1.2999999999999999E-3]
[null,"BBB",1,"BBB 1",1.9E-3]
[null,"BBB-",1,"BBB- 1",3.0000000000000001E-3]
[null,"BB+",1,"BB+ 1",4.0000000000000001E-3]
[null,"BB",1,"BB 1",6.4000000000000003E-3]
[null,"BB-",1,"BB- 1",1.09E-2]
[null,"B+",1,"B+ 1",{"$f":"OFFSET($A$10,MATCH($B$40:$B$294,$A$11:$A$27,0),MATCH($C$40:$C$294,$B$10:$P$10,0))","v":2.23E-2}]
[null,"B",1,"B 1",4.2900000000000001E-2]
[null,"B-",1,"B- 1",7.4999999999999997E-2]
[null,"CCC/C",1,"CCC/C 1",0.26379999999999998]
[null,"AAA",2,"AAA 2",2.9999999999999997E-4]
[null,"AA+",2,"AA+ 2",5.0000000000000001E-4]
[null,"AA",2,"AA 2",2.9999999999999997E-4]
[null,"AA-",2,"AA- 2",1E-3]
[null,"A+",2,"A+ 2",1.1000000000000001E-3]
[null,"A",2,"A 2",1.6999999999999999E-3]
[null,"A-",2,"A- 2",2E-3]
[null,"BBB+",2,"BBB+ 2",3.5999999999999999E-3]
[null,"BBB",2,"BBB 2",4.8999999999999998E-3]
[null,"BBB-",2,"BBB- 2",9.1000000000000004E-3]
[null,"BB+",2,"BB+ 2",1.18E-2]
[null,"BB",2,"BB 2",1.9599999999999999E-2]
[null,"BB-",2,"BB- 2",3.3700000000000001E-2]
[null,"B+",2,"B+ 2",6.0600000000000001E-2]
[null,"B",2,"B 2",9.7100000000000006E-2]
[null,"B-",2,"B- 2",0.14499999999999999]
[null,"CCC/C",2,"CCC/C 2",0.35580000000000001]
[null,"AAA",3,"AAA 3",1.4E-3]
[null,"AA+",3,"AA+ 3",5.0000000000000001E-4]
[null,"AA",3,"AA 3",8.9999999999999998E-4]
[null,"AA-",3,"AA- 3",2E-3]
[null,"A+",3,"A+ 3",2.3E-3]
[null,"A",3,"A 3",2.3E-3]
[null,"A-",3,"A- 3",3.2000000000000002E-3]
[null,"BBB+",3,"BBB+ 3",6.3E-3]
[null,"BBB",3,"BBB 3",7.6E-3]
[null,"BBB-",3,"BBB- 3",1.6299999999999999E-2]
[null,"BB+",3,"BB+ 3",2.2100000000000002E-2]
[null,"BB",3,"BB 3",3.8699999999999998E-2]
[null,"BB-",3,"BB- 3",5.7599999999999998E-2]
[null,"B+",3,"B+ 3",9.8199999999999996E-2]
[null,"B",3,"B 3",0.1404]
[null,"B-",3,"B- 3",0.19600000000000001]
[null,"CCC/C",3,"CCC/C 3",0.40670000000000001]
[null,"AAA",4,"AAA 4",2.3999999999999998E-3]
[null,"AA+",4,"AA+ 4",1.1000000000000001E-3]
[null,"AA",4,"AA 4",2.3E-3]
[null,"AA-",4,"AA- 4",2.8E-3]
[null,"A+",4,"A+ 4",3.8E-3]
[null,"A",4,"A 4",4.0000000000000001E-3]
[null,"A-",4,"A- 4",4.5999999999999999E-3]
[null,"BBB+",4,"BBB+ 4",9.1000000000000004E-3]
[null,"BBB",4,"BBB 4",1.18E-2]
[null,"BBB-",4,"BBB- 4",2.47E-2]
[null,"BB+",4,"BB+ 4",3.2599999999999997E-2]
[null,"BB",4,"BB 4",5.6399999999999999E-2]
[null,"BB-",4,"BB- 4",8.09E-2]
[null,"B+",4,"B+ 4",0.13059999999999999]
[null,"B",4,{"$f":"CONCATENATE(B105,\" \",C105)","v":"B 4"},{"$f":"OFFSET($A$10,MATCH($B$40:$B$294,$A$11:$A$27,0),MATCH($C$40:$C$294,$B$10:$P$10,0))","v":0.1714}]
[null,"B-",4,"B- 4",0.23200000000000001]
[null,"CCC/C",4,"CCC/C 4",0.43769999999999998]
[null,"AAA",5,"AAA 5",3.5999999999999999E-3]
[null,"AA+",5,"AA+ 5",1.6999999999999999E-3]
[null,"AA",5,"AA 5",3.8E-3]
[null,"AA-",5,"AA- 5",3.7000000000000002E-3]
[null,"A+",5,"A+ 5",5.1000000000000004E-3]
[null,"A",5,"A 5",5.4000000000000003E-3]
[null,"A-",5,"A- 5",6.6E-3]
[null,"BBB+",5,"BBB+ 5",1.21E-2]
[null,"BBB",5,"BBB 5",1.6E-2]
[null,"BBB-",5,"BBB- 5",3.2899999999999999E-2]
[null,"BB+",5,"BB+ 5",4.2900000000000001E-2]
[null,"BB",5,"BB 5",7.3099999999999998E-2]
[null,"BB-",5,"BB- 5",0.1011]
[null,"B+",5,"B+ 5",0.15529999999999999]
[null,"B",5,"B 5",0.1953]
[null,"B-",5,"B- 5",0.2596]
[null,"CCC/C",5,"CCC/C 5",0.46279999999999999]
[null,"AAA",6,"AAA 6",4.7000000000000002E-3]
[null,"AA+",6,"AA+ 6",2.3E-3]
[null,"AA",6,"AA 6",5.1000000000000004E-3]
[null,"AA-",6,"AA- 6",4.8999999999999998E-3]
[null,"A+",6,"A+ 6",6.1999999999999998E-3]
[null,"A",6,"A 6",7.4000000000000003E-3]
[null,"A-",6,"A- 6",8.6E-3]
[null,"BBB+",6,"BBB+ 6",1.54E-2]
[null,"BBB",6,"BBB 6",2.01E-2]
[null,"BBB-",6,"BBB- 6",4.0399999999999998E-2]
[null,"BB+",6,"BB+ 6",5.33E-2]
[null,"BB",6,"BB 6",8.6800000000000002E-2]
[null,"BB-",6,"BB- 6",0.1212]
[null,"B+",6,"B+ 6",0.17419999999999999]
[null,"B",6,"B 6",0.21740000000000001]
[null,"B-",6,"B- 6",0.28100000000000003]
[null,"CCC/C",6,"CCC/C 6",0.47239999999999999]
[null,"AAA",7,"AAA 7",5.3E-3]
[null,"AA+",7,"AA+ 7",2.8999999999999998E-3]
[null,"AA",7,"AA 7",6.4000000000000003E-3]
[null,"AA-",7,"AA- 7",5.5999999999999999E-3]
[null,"A+",7,"A+ 7",7.4999999999999997E-3]
[null,"A",7,"A 7",9.4000000000000004E-3]
[null,"A-",7,"A- 7",1.1299999999999999E-2]
[null,"BBB+",7,"BBB+ 7",1.77E-2]
[null,"BBB",7,"BBB 7",2.41E-2]
[null,"BBB-",7,"BBB- 7",4.7100000000000003E-2]
[null,"BB+",7,"BB+ 7",6.2100000000000002E-2]
[null,"BB",7,"BB 7",9.9299999999999999E-2]
[null,"BB-",7,"BB- 7",0.13750000000000001]
[null,"B+",7,"B+ 7",0.1915]
[null,"B",7,"B 7",0.2326]
[null,"B-",7,"B- 7",0.2979]
[null,"CCC/C",7,"CCC/C 7",0.48270000000000002]
[null,"AAA",8,"AAA 8",6.1000000000000004E-3]
[null,"AA+",8,"AA+ 8",3.5000000000000001E-3]
[null,"AA",8,"AA 8",7.7000000000000002E-3]
[null,"AA-",8,"AA- 8",6.3E-3]
[null,"A+",8,"A+ 8",8.9999999999999993E-3]
[null,"A",8,"A 8",1.1299999999999999E-2]
[null,"A-",8,"A- 8",1.3299999999999999E-2]
[null,"BBB+",8,"BBB+ 8",2.01E-2]
[null,"BBB",8,"BBB 8",2.81E-2]
[null,"BBB-",8,"BBB- 8",5.3499999999999999E-2]
[null,"BB+",8,{"$f":"CONCATENATE(B169,\" \",C169)","v":"BB+ 8"},{"$f":"OFFSET($A$10,MATCH($B$40:$B$294,$A$11:$A$27,0),MATCH($C$40:$C$294,$B$10:$P$10,0))","v":6.8599999999999994E-2}]
[null,"BB",8,"BB 8",0.1095]
[null,"BB-",8,"BB- 8",0.15310000000000001]
[null,"B+",8,"B+ 8",0.20680000000000001]
[null,"B",8,"B 8",0.249]
[null,"B-",8,"B- 8",0.30890000000000001]
[null,"CCC/C",8,"CCC/C 8",0.49059999999999998]
[null,"AAA",9,"AAA 9",6.7000000000000002E-3]
[null,"AA+",9,"AA+ 9",4.1999999999999997E-3]
[null,"AA",9,"AA 9",8.6999999999999994E-3]
[null,"AA-",9,"AA- 9",6.8999999999999999E-3]
[null,"A+",9,"A+ 9",1.06E-2]
[null,"A",9,"A 9",1.35E-2]
[null,"A-",9,"A- 9",1.49E-2]
[null,"BBB+",9,"BBB+ 9",2.29E-2]
[null,"BBB",9,"BBB 9",3.2399999999999998E-2]
[null,"BBB-",9,"BBB- 9",5.8700000000000002E-2]
[null,"BB+",9,"BB+ 9",7.6600000000000001E-2]
[null,"BB",9,"BB 9",0.11899999999999999]
[null,"BB-",9,"BB- 9",0.16600000000000001]
[null,"B+",9,"B+ 9",0.2208]
[null,"B",9,"B 9",0.25159999999999999]
[null,"B-",9,"B- 9",0.31490000000000001]
[null,"CCC/C",9,"CCC/C 9",0.50029999999999997]
[null,"AAA",10,"AAA 10",7.4000000000000003E-3]
[null,"AA+",10,"AA+ 10",4.7999999999999996E-3]
[null,"AA",10,"AA 10",9.7999999999999997E-3]
[null,"AA-",10,"AA- 10",7.6E-3]
[null,"A+",10,"A+ 10",1.23E-2]
[null,"A",10,"A 10",1.61E-2]
[null,"A-",10,"A- 10",1.6299999999999999E-2]
[null,"BBB+",10,"BBB+ 10",2.5600000000000001E-2]
[null,"BBB",10,"BBB 10",3.6700000000000003E-2]
[null,"BBB-",10,"BBB- 10",6.4000000000000001E-2]
[null,"BB+",10,"BB+ 10",8.43E-2]
[null,"BB",10,"BB 10",0.12709999999999999]
[null,"BB-",10,"BB- 10",0.1774]
[null,"B+",10,"B+ 10",0.23430000000000001]
[null,"B",10,"B 10",0.25969999999999999]
[null,"B-",10,"B- 10",0.32040000000000002]
[null,"CCC/C",10,"CCC/C 10",0.50729999999999997]
[null,"AAA",11,"AAA 11",7.7000000000000002E-3]
[null,"AA+",11,"AA+ 11",5.4999999999999997E-3]
[null,"AA",11,"AA 11",1.0699999999999999E-2]
[null,"AA-",11,"AA- 11",8.3999999999999995E-3]
[null,"A+",11,"A+ 11",1.4E-2]
[null,"A",11,"A 11",1.8200000000000001E-2]
[null,"A-",11,"A- 11",1.7600000000000001E-2]
[null,"BBB+",11,"BBB+ 11",2.8199999999999999E-2]
[null,"BBB",11,"BBB 11",4.1300000000000003E-2]
[null,"BBB-",11,"BBB- 11",6.9699999999999998E-2]
[null,"BB+",11,"BB+ 11",8.9700000000000002E-2]
[null,"BB",11,"BB 11",0.13539999999999999]
[null,"BB-",11,"BB- 11",0.18609999999999999]
[null,"B+",11,"B+ 11",0.24479999999999999]
[null,"B",11,"B 11",0.26729999999999998]
[null,"B-",11,"B- 11",0.32669999999999999]
[null,"CCC/C",11,"CCC/C 11",0.51280000000000003]
[null,"AAA",12,"AAA 12",8.0000000000000002E-3]
[null,"AA+",12,"AA+ 12",6.1999999999999998E-3]
[null,"AA",12,"AA 12",1.14E-2]
[null,"AA-",12,"AA- 12",9.1000000000000004E-3]
[null,"A+",12,"A+ 12",1.5800000000000002E-2]
[null,"A",12,"A 12",1.9699999999999999E-2]
[null,"A-",12,{"$f":"CONCATENATE(B233,\" \",C233)","v":"A- 12"},{"$f":"OFFSET($A$10,MATCH($B$40:$B$294,$A$11:$A$27,0),MATCH($C$40:$C$294,$B$10:$P$10,0))","v":1.9E-2}]
[null,"BBB+",12,"BBB+ 12",2.98E-2]
[null,"BBB",12,"BBB 12",4.5499999999999999E-2]
[null,"BBB-",12,"BBB- 12",7.4499999999999997E-2]
[null,"BB+",12,"BB+ 12",9.5600000000000004E-2]
[null,"BB",12,"BB 12",0.14249999999999999]
[null,"BB-",12,"BB- 12",0.1928]
[null,"B+",12,"B+ 12",0.25309999999999999]
[null,"B",12,"B 12",0.27450000000000002]
[null,"B-",12,"B- 12",0.3322]
[null,"CCC/C",12,"CCC/C 12",0.51939999999999997]
[null,"AAA",13,"AAA 13",8.0000000000000002E-3]
[null,"AA+",13,"AA+ 13",6.8999999999999999E-3]
[null,"AA",13,"AA 13",1.26E-2]
[null,"AA-",13,"AA- 13",9.4000000000000004E-3]
[null,"A+",13,"A+ 13",1.7899999999999999E-2]
[null,"A",13,"A 13",2.1000000000000001E-2]
[null,"A-",13,"A- 13",2.0400000000000001E-2]
[null,"BBB+",13,"BBB+ 13",3.2000000000000001E-2]
[null,"BBB",13,"BBB 13",4.8899999999999999E-2]
[null,"BBB-",13,"BBB- 13",7.9000000000000001E-2]
[null,"BB+",13,"BB+ 13",0.1012]
[null,"BB",13,"BB 13",0.1459]
[null,"BB-",13,"BB- 13",0.20039999999999999]
[null,"B+",13,"B+ 13",0.26090000000000002]
[null,"B",13,"B 13",0.28110000000000002]
[null,"B-",13,"B- 13",0.33529999999999999]
[null,"CCC/C",13,"CCC/C 13",0.5272]
[null,"AAA",14,"AAA 14",9.1000000000000004E-3]
[null,"AA+",14,"AA+ 14",7.7000000000000002E-3]
[null,"AA",14,"AA 14",1.34E-2]
[null,"AA-",14,"AA- 14",0.01]
[null,"A+",14,"A+ 14",2.0299999999999999E-2]
[null,"A",14,"A 14",2.1999999999999999E-2]
[null,"A-",14,"A- 14",2.1600000000000001E-2]
[null,"BBB+",14,"BBB+ 14",3.5000000000000003E-2]
[null,"BBB",14,"BBB 14",5.0099999999999999E-2]
[null,"BBB-",14,"BBB- 14",8.5599999999999996E-2]
[null,"BB+",14,"BB+ 14",0.1056]
[null,"BB",14,"BB 14",0.14799999999999999]
[null,"BB-",14,"BB- 14",0.20760000000000001]
[null,"B+",14,"B+ 14",0.26790000000000003]
[null,"B",14,"B 14",0.28689999999999999]
[null,"B-",14,"B- 14",0.33889999999999998]
[null,"CCC/C",14,"CCC/C 14",0.53380000000000005]
[null,"AAA",15,"AAA 15",9.7999999999999997E-3]
[null,"AA+",15,"AA+ 15",8.5000000000000006E-3]
[null,"AA",15,"AA 15",1.4200000000000001E-2]
[null,"AA-",15,"AA- 15",1.06E-2]
[null,"A+",15,"A+ 15",2.23E-2]
[null,"A",15,"A 15",2.4E-2]
[null,"A-",15,"A- 15",2.2700000000000001E-2]
[null,"BBB+",15,"BBB+ 15",3.8699999999999998E-2]
[null,"BBB",15,"BBB 15",5.2499999999999998E-2]
[null,"BBB-",15,"BBB- 15",9.01E-2]
[null,"BB+",15,"BB+ 15",0.1125]
[null,"BB",15,"BB 15",0.15079999999999999]
[null,"BB-",15,"BB- 15",0.21390000000000001]
[null,"B+",15,"B+ 15",0.27410000000000001]
[null,"B",15,"B 15",0.29389999999999999]
[null,"B-",15,"B- 15",0.34300000000000003]
[null,"CCC/C",15,"CCC/C 15",0.53380000000000005]

{"sheet":"B.8 Koncentrace PA","index":16,"n_rows":214,"n_cols":3,"rows_kept":214,"cut":false,"hidden":true,"merged":[[1,1,2,8]]}
[]
[null,"B.5 KONCENTRACE POJISTNÉ ANGAŽOVANOSTI"]
[]
[]
[]
[]
[]
[null,"Země","Pojistná angažovanost (v %)"]
[]
[null,"Afghánistán",0]
[null,"Albánie",0]
[null,"Alžírsko",7.694660208614352E-5]
[null,"Americká Samoa",0]
[null,"Andorra",0]
[null,"Angola",0]
[null,"Antigua a Barbuda",0]
[null,"Argentina",2.3297721187193455E-3]
[null,"Arménie",4.462279511025718E-4]
[null,"Aruba",0]
[null,"Austrálie",0]
[null,"Ázerbájdžán",0.158887608622508]
[null,"Bahamy",0]
[null,"Bahrajn",0]
[null,"Bangladéš",0]
[null,"Barbados",0]
[null,"Belgie",0]
[null,"Belize",0]
[null,"Bělorusko",4.3864951232419173E-2]
[null,"Benin",0]
[null,"Bermudy",0]
[null,"Bhútán",0]
[null,"Bolívie",0]
[null,"Bosna a Hercegovina",3.4870881998645247E-4]
[null,"Botswana",0]
[null,"Brazílie",2.7755102477021557E-4]
[null,"Britské panenské ostrovy",0]
[null,"Brunei Darussalam",0]
[null,"Bulharsko",2.5824045563787933E-2]
[null,"Burkina Faso",0]
[null,"Burundi",0]
[null,"Čad",0]
[null,"Černá Hora",4.2115351149915317E-3]
[null,"Česká republika",7.5822237674873184E-3]
[null,"Čína",1.1880412868392991E-4]
[null,"Dánsko",0]
[null,"Demokratická rep. Kongo",0]
[null,"Dominika",0]
[null,"Dominikánská republika",0]
[null,"Džibutsko",0]
[null,"Egypt",7.5239794645193354E-3]
[null,"Ekvádor",0]
[null,"Eritrea",0]
[null,"Estonsko",0]
[null,"Etiopie",1.2085247573020457E-4]
[null,"Faerské ostrovy",0]
[null,"Fidži",0]
[null,"Filipíny",0]
[null,"Finsko",4.2748112270079726E-6]
[null,"Francie",2.4928472611729764E-2]
[null,"Francouzská polynésie",0]
[null,"Gabon",1.8698469599769021E-2]
[null,"Gambie",0]
[null,"Ghana",0]
[null,"Grenada",0]
[null,"Grónsko",0]
[null,"Gruzie",4.5146281368431199E-2]
[null,"Guam",0]
[null,"Guatemala",0]
[null,"Guinea",0]
[null,"Guinea-Bissau",0]
[null,"Francouzská Guyana",5.6026744643973244E-4]
[null,"Haiti",0]
[null,"Honduras",0]
[null,"Hong Kong",0]
[null,"Chile",0]
[null,"Chorvatsko",0]
[null,"Indie",1.1184909987615517E-2]
[null,"Indonésie",9.1066837920354216E-4]
[null,"Irák",8.4204875315334131E-4]
[null,"Írán",7.606046934221165E-4]
[null,"Irsko",0]
[null,"Island",0]
[null,"Itálie",5.4075916728814717E-3]
[null,"Izrael",1.4174784206638676E-2]
[null,"Jamajka",0]
[null,"Japonsko",0]
[null,"Jemen",0]
[null,"Jihoafrická republika",1.7740466592083089E-4]
[null,"Jordánsko",0]
[null,"Kajmanské ostrovy",0]
[null,"Kambodža",0]
[null,"Kamerun",0]
[null,"Kanada",3.7938949639695759E-5]
[null,"Kapverdské ostrovy",0]
[null,"Katar",0]
[null,"Kazachstán",1.0367975750420847E-2]
[null,"Keňa",4.1002564352384804E-4]
[null,"Kiribati",0]
[null,"KLDR",0]
[null,"Kolumbie",0]
[null,"Komorské ostrovy",0]
[null,"Kongo",0]
[null,"Korea",2.8209301169891156E-4]
[null,"Kosovo",0]
[null,"Kostarika",0]
[null,"Kuba",2.4483090717015875E-3]
[null,"Kuvajt",0]
[null,"Kypr",1.745222853924535E-2]
[null,"Kyrgyzstán",0]
[null,"Laos",0]
[null,"Lesotho",0]
[null,"Libanon",2.9638691173921945E-3]
[null,"Libérie",0]
[null,"Libye",0]
[null,"Lichtenštejnsko",0]
[null,"Litva",0]
[null,"Lotyšsko",2.8272978045460126E-3]
[null,"Lucembursko",0]
[null,"Macao",0]
[null,"Madagaskar",0]
[null,"Maďarsko",0]
[null,"Makedonie",0]
[null,"Malajsie",0]
[null,"Malawi",0]
[null,"Maledivy",0]
[null,"Mali",0]
[null,"Malta",0]
[null,"Maroko",0]
[null,"Marshallovy ostrovy",0]
[null,"Mauricius",5.7620892997378302E-4]
[null,"Mauritanie",0]
[null,"Mayotte",0]
[null,"Mexiko",6.5903339749706256E-5]
[null,"Mikronésie",0]
[null,"Moldavsko",6.0248120730643612E-5]
[null,"Monako",0]
[null,"Mongolsko",8.5006402420398131E-5]
[null,"Mosambik",0]
[null,"Myanmar",0]
[null,"Namibie",0]
[null,"Německo",8.8074470061448638E-4]
[null,"Nepál",3.8829535311989089E-4]
[null,"Niger",0]
[null,"Nigérie",0]
[null,"Nikaragua",0]
[null,"Nizozemsko",2.9113245627268878E-4]
[null,"Normanské ostrovy ",0]
[null,"Norsko",0]
[null,"Nová Kaledonie",0]
[null,"Nový Zéland",5.7353717295690304E-5]
[null,"Ómán",0]
[null,"Ostrov Man ",0]
[null,"Pákistán",3.0032330041075599E-3]
[null,"Palau",0]
[null,"Panama",0]
[null,"Papua Nová Guinea",0]
[null,"Paraguay",0]
[null,"Peru",2.2353700374562522E-5]
[null,"Pobřeží slonoviny",0]
[null,"Polsko",1.8219601683776899E-3]
[null,"Portoriko",0]
[null,"Portugalsko",0]
[null,"Rakousko",0]
[null,"Rovníková Guinea",0]
[null,"Rumunsko",1.3072194615055922E-2]
[null,"Rusko",0.26125767083704193]
[null,"Rwanda",0]
[null,"Řecko",0]
[null,"Salvádor",0]
[null,"Samoa",0]
[null,"San Marino",0]
[null,"Saúdská Arábie",0]
[null,"Senegal",0]
[null,"Seychely",0]
[null,"Sierra Leone",0]
[null,"Singapur",0]
[null,"Slovensko",0.10679346766096402]
[null,"Slovinsko",9.5827908924434341E-3]
[null,"Somálsko",0]
[null,"Spojené arabské emiráty",1.4457767804009882E-3]
[null,"Spojené království ",4.6880429789520771E-4]
[null,"Spojené státy americké",3.4579215190969179E-3]
[null,"Srbsko",3.0831497094108012E-2]
[null,"Srí Lanka",0]
[null,"Středoafrická republika",0]
[null,"Súdán",0]
[null,"Surinam",0]
[null,"Svatý Kryštof a Nevis",0]
[null,"Svazijsko",0]
[null,"Sýrie",0]
[null,"Šalamounovy ostrovy ",0]
[null,"Španělsko",1.9050963408862717E-3]
[null,"Švédsko",4.6043279257565043E-5]
[null,"Švýcarsko",0]
[null,"Tádžikistán",0]
[null,"Tanzanie",4.6853712219351967E-4]
[null,"Thajsko",0]
[null,"Tchaj-wan ",0]
[null,"Togo",0]
[null,"Tongo",0]
[null,"Trinidad a Tobago",1.4244472535495628E-3]
[null,"Tunisko",3.6075399120421969E-3]
[null,"Turecko",0.12380966545505455]
[null,"Turkmenistán",0]
[null,"Uganda",1.5273544279830571E-5]
[null,"Ukrajina",1.773267396745052E-2]
[null,"Uruguay",2.1837160684632395E-4]
[null,"Uzbekistán",5.3907150743915126E-4]
[null,"Vanuatu",4.8719934495642632E-3]
[null,"Venezuela",0]
[null,"Vietnam",0]
[null,"Zambie",0]
[null,"Zimbabwe",0]
[null,"CELKEM"]

{"sheet":"Seznam","index":17,"n_rows":223,"n_cols":42,"rows_kept":223,"cut":false,"hidden":true,"merged":[]}
["Kategorizace OECD",null,"Země",null,"Exportní strategie ČR",null,"Kat.","Reference pro exportéra a ČR",null,"Moody's",null,"S&P",null,"Fitch",null,"Založení",null,"Vlastnictví",null,"Fin. a nefin. kritéria",null,"Rozhodovací kritérium",null,"Významné událostí",null,"Zajištění",null,"Měnové páry",null,"Měnové páry",null,"Měnové páry (b)",null,"Rozhodování",null,"Rating CCx",null,"Čtvrtletí",null,"CZ-NACE",null,"Počet let čerpání úvěru"]
["---",null,"---",null,"---",null,"---","---",null,"---",null,"---",null,"---",null,"---",null,"---",null,"---",null,"---",null,"---",null,"---",null,"---",null,"---",null,"CZK",null,"---",null,"BTS",null,"---",null,"---",null,1]
[0,null,"Afghánistán",null,"Prioritní země",null,"1.","Pravidelný export na známý a zavedený zahraniční trh",null,"Aaa",null,"AAA",null,"AAA",null,1800,null,"státní domácí",null,0,null,"ANO",null,"změna názvu",null,"OP je zajištěn",null,"CZK/EUR",null,"CZK",null,"EUR",null,"x",null,"SOV",null,"1Q",null,"01   Rostlinná a živočišná výroba, myslivost a související činnosti",null,1.5]
[1,null,"Albánie",null,"Zájmová země",null,"2.","Ojedinělý export na zahraniční trh",null,"Aa1",null,"AA+",null,"AA+",null,1801,null,"soukromé domácí",null,5,null,"NE",null,"fúze",null,"OP není zajištěn",null,"CZK/USD",null,null,null,"USD",null,null,null,"CC0",null,"2Q",null,"02   Lesnictví a těžba dřeva",null,2]
[2,null,"Alžírsko",null,"Ostatní země",null,"3.","Export na rizikový zahraniční trh (OECD: 5, 6, 7)",null,"Aa2",null,"AA",null,"AA",null,1802,null,"státní zahraniční",null,10,null,null,null,"změna managementu",null,null,null,"CZK/GBP",null,"EUR",null,"GBP",null,null,null,"CC1",null,"3Q",null,"03   Rybolov a akvakultura ",null,2.5]
[3,null,"Americká Samoa",null,null,null,null,null,null,"Aa3",null,"AA-",null,"AA-",null,1803,null,"soukromé zahraniční",null,15,null,null,null,"změna FSB",null,null,null,"CZK/RUB",null,"USD",null,"RUB",null,null,null,"CC2",null,"4Q",null,"05   Těžba a úprava černého a hnědého uhlí ",null,3]
[4,null,"Andorra",null,null,null,null,null,null,"A1",null,"A+",null,"A+",null,1804,null,null,null,20,null,null,null,"insolvenční řízení",null,null,null,"CZK/BYR",null,"GBP",null,"BYR",null,null,null,"CC3",null,null,null,"06   Těžba ropy a zemního plynu",null,3.5]
[5,null,"Angola",null,null,null,null,null,null,"A2",null,"A",null,"A",null,1805,null,null,null,25,null,null,null,"nucená správa",null,null,null,null,null,"RUB",null,null,null,null,null,"CC4",null,null,null,"07   Těžba a úprava rud",null,4]
[6,null,"Antigua a Barbuda",null,null,null,null,null,null,"A3",null,"A-",null,"A-",null,1806,null,null,null,null,null,null,null,"jiné:",null,null,null,"CZK/BRL",null,"BYR",null,"BRL",null,null,null,"CC5",null,null,null,"08   Ostatní těžba a dobývání",null,4.5]
[7,null,"Argentina",null,null,null,null,null,null,"Baa1",null,"BBB+",null,"BBB+",null,1807,null,null,null,null,null,null,null,null,null,null,null,"CZK/BGN",null,null,null,"BGN",null,null,null,null,null,null,null,"09   Podpůrné činnosti při těžbě",null,5]
[null,null,"Arménie",null,null,null,null,null,null,"Baa2",null,"BBB-",null,"BBB ",null,1808,null,null,null,null,null,null,null,null,null,null,null,"CZK/CNY",null,"BRL",null,"CNY",null,null,null,null,null,null,null,"10   Výroba potravinářských výrobků",null,5.5]
[null,null,"Aruba",null,"Období",null,null,null,null,"Baa3",null,"BB+",null,"BBB-",null,1809,null,"Vlastnictví",null,null,null,null,null,null,null,null,null,"CZK/DKK",null,"BGN",null,"DKK",null,null,null,null,null,null,null,"11   Výroba nápojů",null,6]
[null,null,"Austrálie",null,"měsíce",null,null,null,null,"Ba1",null,"BB",null,"BB+",null,1810,null,"---",null,null,null,null,null,null,null,null,null,"CZK/PHP",null,"CNY",null,"PHP",null,null,null,null,null,null,null,"12   Výroba tabákových výrobků"]
[null,null,"Ázerbájdžán",null,"roky",null,null,null,null,"Ba2",null,"BB-",null,"BB",null,1811,null,"Pravidelný export na známý a zavedený zahraniční trh",null,null,null,null,null,null,null,null,null,"CZK/HKD",null,"DKK",null,"HKD",null,null,null,null,null,null,null,"13   Výroba textilií "]
[null,null,"Bahamy",null,null,null,null,null,null,"Ba3",null,"B+",null,"BB-",null,1812,null,"Nový export na zahraniční trh pro danou firmu",null,null,null,null,null,null,null,null,null,"CZK/HRK",null,"PHP",null,"HRK",null,null,null,null,null,null,null,"14   Výroba oděvů"]
[null,null,"Bahrajn",null,null,null,null,null,null,"B1",null,"B",null,"B+",null,1813,null,"Export na zahraniční trh v teritoriu, ve kterém nejsou zcela zastoupené české firmy",null,null,null,null,null,null,null,null,null,"CZK/INR",null,"HKD",null,"INR",null,null,null,null,null,null,null,"15   Výroba usní a souvisejících výrobků "]
[null,null,"Bangládéš",null,null,null,null,null,null,"B2",null,"B-",null,"B",null,1814,null,null,null,null,null,null,null,null,null,null,null,"CZK/IDR",null,"HRK",null,"IDR",null,null,null,null,null,null,null,"16   Zpracování dřeva, výroba dřevěných, korkových, proutěných a slaměných výrobků, kromě nábytku"]
[null,null,"Barbados",null,null,null,null,null,null,"B3",null,"CCC/C",null,"B-",null,1815,null,null,null,null,null,null,null,null,null,null,null,"CZK/ILS",null,"INR",null,"ILS",null,null,null,null,null,null,null,"17   Výroba papíru a výrobků z papíru"]
[null,null,"Belgie",null,"Subjekty",null,null,null,null,"Caa1",null,null,null,"CCC+",null,1816,null,null,null,null,null,null,null,null,null,null,null,"CZK/JPY",null,"IDR",null,"JPY",null,null,null,null,null,null,null,"18   Tisk a rozmnožování nahraných nosičů"]
[null,null,"Belize",null,"Riziko připisováno na Dlužníka",null,null,null,null,"Caa2",null,null,null,"CCC ",null,1817,null,null,null,null,null,null,null,null,null,null,null,"CZK/ZAR",null,"ILS",null,"ZAR",null,null,null,null,null,null,null,"19   Výroba koksu a rafinovaných ropných produktů "]
[null,null,"Bělorusko",null,"Riziko připisováno na Ručitele",null,null,null,null,"Caa3",null,null,null,"CCC-",null,1818,null,null,null,null,null,null,null,null,null,null,null,"CZK/KRW",null,"JPY",null,"KRW",null,null,null,null,null,null,null,"20   Výroba chemických látek a chemických přípravků"]
[null,null,"Benin",null,null,null,null,null,null,"Ca",null,null,null,"CC",null,1819,null,null,null,null,null,null,null,null,null,null,null,"CZK/KZT",null,"ZAR",null,"KZT",null,null,null,null,null,null,null,"21   Výroba základních farmaceutických výrobků a farmaceutických přípravků"]
[null,null,"Bermudy",null,null,null,null,null,null,"C",null,null,null,"C",null,1820,null,null,null,null,null,null,null,null,null,null,null,"CZK/CAD",null,"KRW",null,"CAD",null,null,null,null,null,null,null,"22   Výroba pryžových a plastových výrobků"]
[null,null,"Bhútán",null,null,null,null,null,null,null,null,null,null,"D",null,1821,null,null,null,null,null,null,null,null,null,null,null,"CZK/LTL",null,"KZT",null,"LTL",null,null,null,null,null,null,null,"23   Výroba ostatních nekovových minerálních výrobků"]
[null,null,"Bolívie",null,null,null,null,null,null,null,null,null,null,null,null,1822,null,null,null,null,null,null,null,null,null,null,null,"CZK/LVL",null,"CAD",null,"LVL",null,null,null,null,null,null,null,"24   Výroba základních kovů, hutní zpracování kovů; slévárenství"]
[null,null,"Bosna a Hercegovina",null,null,null,null,null,null,null,null,null,null,null,null,1823,null,null,null,null,null,null,null,null,null,null,null,"CZK/HUF",null,"LTL",null,"HUF",null,null,null,null,null,null,null,"25   Výroba kovových konstrukcí a kovodělných výrobků, kromě strojů a zařízení"]
[null,null,"Botswana",null,null,null,null,null,null,null,null,null,null,null,null,1824,null,null,null,null,null,null,null,null,null,null,null,"CZK/MYR",null,"LVL",null,"MYR",null,null,null,null,null,null,null,"26   Výroba počítačů, elektronických a optických přístrojů a zařízení"]
[null,null,"Brazílie",null,null,null,null,null,null,null,null,null,null,null,null,1825,null,null,null,null,null,null,null,null,null,null,null,"CZK/MXN",null,"HUF",null,"MXN",null,null,null,null,null,null,null,"27   Výroba elektrických zařízení"]
[null,null,"Brunei Darussalam",null,null,null,null,null,null,null,null,null,null,null,null,1826,null,null,null,null,null,null,null,null,null,null,null,"CZK/XDR",null,"MYR",null,"XDR",null,null,null,null,null,null,null,"28   Výroba strojů a zařízení j. n."]
[null,null,"Bulharsko",null,null,null,null,null,null,null,null,null,null,null,null,1827,null,null,null,null,null,null,null,null,null,null,null,"CZK/NOK",null,"MXN",null,"NOK",null,null,null,null,null,null,null,"29   Výroba motorových vozidel (kromě motocyklů), přívěsů a návěsů"]
[null,null,"Burkina Faso",null,null,null,null,null,null,null,null,null,null,null,null,1828,null,null,null,null,null,null,null,null,null,null,null,"CZK/PLN",null,"XDR",null,"PLN",null,null,null,null,null,null,null,"30   Výroba ostatních dopravních prostředků a zařízení"]
[null,null,"Burundi",null,null,null,null,null,null,null,null,null,null,null,null,1829,null,null,null,null,null,null,null,null,null,null,null,"CZK/RON",null,"NOK",null,"RON",null,null,null,null,null,null,null,"31   Výroba nábytku"]
[null,null,"Čad",null,null,null,null,null,null,null,null,null,null,null,null,1830,null,null,null,null,null,null,null,null,null,null,null,"CZK/SGD",null,"PLN",null,"SGD",null,null,null,null,null,null,null,"32   Ostatní zpracovatelský průmysl"]
[null,null,"Černá Hora",null,null,null,null,null,null,null,null,null,null,null,null,1831,null,null,null,null,null,null,null,null,null,null,null,"CZK/SEK",null,"RON",null,"SEK",null,null,null,null,null,null,null,"33   Opravy a instalace strojů a zařízení"]
[null,null,"Česká republika",null,null,null,null,null,null,null,null,null,null,null,null,1832,null,null,null,null,null,null,null,null,null,null,null,"CZK/CHF",null,"SGD",null,"CHF",null,null,null,null,null,null,null,"35   Výroba a rozvod elektřiny, plynu, tepla a klimatizovaného vzduchu"]
[null,null,"Čína",null,null,null,null,null,null,null,null,null,null,null,null,1833,null,null,null,null,null,null,null,null,null,null,null,"CZK/THB",null,"SEK",null,"THB",null,null,null,null,null,null,null,"36   Shromažďování, úprava a rozvod vody "]
[null,null,"Dánsko",null,null,null,null,null,null,null,null,null,null,null,null,1834,null,null,null,null,null,null,null,null,null,null,null,"CZK/TRY",null,"CHF",null,"TRY",null,null,null,null,null,null,null,"37   Činnosti související s odpadními vodami"]
[null,null,"Demokratická rep. Kongo",null,null,null,null,null,null,null,null,null,null,null,null,1835,null,null,null,null,null,null,null,null,null,null,null,null,null,"THB",null,null,null,null,null,null,null,null,null,"38   Shromažďování, sběr a odstraňování odpadů, úprava odpadů k dalšímu využití"]
[null,null,"Dominika",null,null,null,null,null,null,null,null,null,null,null,null,1836,null,null,null,null,null,null,null,null,null,null,null,null,null,"TRY",null,null,null,null,null,null,null,null,null,"39   Sanace a jiné činnosti související s odpady"]
[null,null,"Dominikánská republika",null,null,null,null,null,null,null,null,null,null,null,null,1837,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"41   Výstavba budov"]
[null,null,"Džibutsko",null,null,null,null,null,null,null,null,null,null,null,null,1838,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"42   Inženýrské stavitelství"]
[null,null,"Egypt",null,null,null,null,null,null,null,null,null,null,null,null,1839,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"43   Specializované stavební činnosti "]
[null,null,"Ekvádor",null,null,null,null,null,null,null,null,null,null,null,null,1840,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"45   Velkoobchod, maloobchod a opravy motorových vozidel "]
[null,null,"Eritrea",null,null,null,null,null,null,null,null,null,null,null,null,1841,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"46   Velkoobchod, kromě motorových vozidel "]
[null,null,"Estonsko",null,null,null,null,null,null,null,null,null,null,null,null,1842,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"47   Maloobchod, kromě motorových vozidel "]
[null,null,"Etiopie",null,null,null,null,null,null,null,null,null,null,null,null,1843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"49  Pozemní a potrubní doprava"]
[null,null,"Faerské ostrovy",null,null,null,null,null,null,null,null,null,null,null,null,1844,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"50   Vodní doprava"]
[null,null,"Fidži",null,null,null,null,null,null,null,null,null,null,null,null,1845,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"51   Letecká doprava"]
[null,null,"Filipíny",null,null,null,null,null,null,null,null,null,null,null,null,1846,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"52   Skladování a vedlejší činnosti v dopravě"]
[null,null,"Finsko",null,null,null,null,null,null,null,null,null,null,null,null,1847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"53   Poštovní a kurýrní činnosti"]
[null,null,"Francie",null,null,null,null,null,null,null,null,null,null,null,null,1848,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"55  Ubytování"]
[null,null,"Francouzská polynésie",null,null,null,null,null,null,null,null,null,null,null,null,1849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"56   Stravování a pohostinství"]
[null,null,"Gabon",null,null,null,null,null,null,null,null,null,null,null,null,1850,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"58   Vydavatelské činnosti"]
[null,null,"Gambie",null,null,null,null,null,null,null,null,null,null,null,null,1851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"59   Činnosti v oblasti filmů, videozáznamů a televizních programů, pořizování zvukových nahrávek a hudební vydavatelské činnosti"]
[null,null,"Ghana",null,null,null,null,null,null,null,null,null,null,null,null,1852,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"60   Tvorba programů a vysílání"]
[null,null,"Grenada",null,null,null,null,null,null,null,null,null,null,null,null,1853,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"61   Telekomunikační činnosti"]
[null,null,"Grónsko",null,null,null,null,null,null,null,null,null,null,null,null,1854,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"62   Činnosti v oblasti informačních technologií"]
[null,null,"Gruzie",null,null,null,null,null,null,null,null,null,null,null,null,1855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"63   Informační činnosti"]
[null,null,"Guam",null,null,null,null,null,null,null,null,null,null,null,null,1856,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"64   Finanční zprostředkování, kromě pojišťovnictví a penzijního financování"]
[null,null,"Guatemala",null,null,null,null,null,null,null,null,null,null,null,null,1857,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"65   Pojištění, zajištění a penzijní financování, kromě povinného sociálního zabezpečení"]
[null,null,"Guinea",null,null,null,null,null,null,null,null,null,null,null,null,1858,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"66   Ostatní finanční činnosti"]
[null,null,"Guinea-Bissau",null,null,null,null,null,null,null,null,null,null,null,null,1859,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"68   Činnosti v oblasti nemovitostí"]
[null,null,"Francouzská Guyana",null,null,null,null,null,null,null,null,null,null,null,null,1860,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"69   Právní a účetnické činnosti"]
[null,null,"Haiti",null,null,null,null,null,null,null,null,null,null,null,null,1861,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"70   Činnosti vedení podniků; poradenství v oblasti řízení"]
[null,null,"Honduras",null,null,null,null,null,null,null,null,null,null,null,null,1862,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"71   Architektonické a inženýrské činnosti; technické zkoušky a analýzy"]
[null,null,"Hong Kong",null,null,null,null,null,null,null,null,null,null,null,null,1863,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"72   Výzkum a vývoj"]
[null,null,"Chile",null,null,null,null,null,null,null,null,null,null,null,null,1864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"73   Reklama a průzkum trhu"]
[null,null,"Chorvatsko",null,null,null,null,null,null,null,null,null,null,null,null,1865,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"74   Ostatní profesní, vědecké a technické činnosti"]
[null,null,"Indie",null,null,null,null,null,null,null,null,null,null,null,null,1866,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"75   Veterinární činnosti"]
[null,null,"Indonésie",null,null,null,null,null,null,null,null,null,null,null,null,1867,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"77   Činnosti v oblasti pronájmu a operativního leasingu"]
[null,null,"Irák",null,null,null,null,null,null,null,null,null,null,null,null,1868,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"78   Činnosti související se zaměstnáním"]
[null,null,"Írán",null,null,null,null,null,null,null,null,null,null,null,null,1869,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"79   Činnosti cestovních agentur, kanceláří a jiné rezervační a související činnosti"]
[null,null,"Irsko",null,null,null,null,null,null,null,null,null,null,null,null,1870,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"80   Bezpečnostní a pátrací činnosti"]
[null,null,"Island",null,null,null,null,null,null,null,null,null,null,null,null,1871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"81   Činnosti související se stavbami a úpravou krajiny "]
[null,null,"Itálie",null,null,null,null,null,null,null,null,null,null,null,null,1872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"82   Administrativní, kancelářské a jiné podpůrné činnosti pro podnikání"]
[null,null,"Izrael",null,null,null,null,null,null,null,null,null,null,null,null,1873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"84   Veřejná správa a obrana; povinné sociální zabezpečení"]
[null,null,"Jamajka",null,null,null,null,null,null,null,null,null,null,null,null,1874,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"85   Vzdělávání"]
[null,null,"Japonsko",null,null,null,null,null,null,null,null,null,null,null,null,1875,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"86   Zdravotní péče"]
[null,null,"Jemen",null,null,null,null,null,null,null,null,null,null,null,null,1876,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"87   Pobytové služby sociální péče"]
[null,null,"Jihoafrická republika",null,null,null,null,null,null,null,null,null,null,null,null,1877,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"88   Ambulantní nebo terénní sociální služby"]
[null,null,"Jordánsko",null,null,null,null,null,null,null,null,null,null,null,null,1878,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"90   Tvůrčí, umělecké a zábavní činnosti"]
[null,null,"Kajmanské ostrovy",null,null,null,null,null,null,null,null,null,null,null,null,1879,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"91   Činnosti knihoven, archivů, muzeí a jiných kulturních zařízení"]
[null,null,"Kambodža",null,null,null,null,null,null,null,null,null,null,null,null,1880,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"92   Činnosti heren, kasin a sázkových kanceláří"]
[null,null,"Kamerun",null,null,null,null,null,null,null,null,null,null,null,null,1881,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"93   Sportovní, zábavní a rekreační činnosti "]
[null,null,"Kanada",null,null,null,null,null,null,null,null,null,null,null,null,1882,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"94   Činnosti organizací sdružujících osoby za účelem prosazování společných zájmů"]
[null,null,"Kapverdské ostrovy",null,null,null,null,null,null,null,null,null,null,null,null,1883,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"95   Opravy počítačů a výrobků pro osobní potřebu a převážně pro domácnost"]
[null,null,"Katar",null,null,null,null,null,null,null,null,null,null,null,null,1884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"96   Poskytování ostatních osobních služeb"]
[null,null,"Kazachstán",null,null,null,null,null,null,null,null,null,null,null,null,1885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"97   Činnosti domácností jako zaměstnavatelů domácího personálu "]
[null,null,"Keňa",null,null,null,null,null,null,null,null,null,null,null,null,1886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"98   Činnosti domácností produkujících blíže neurčené výrobky a služby pro vlastní potřebu"]
[null,null,"Kiribati",null,null,null,null,null,null,null,null,null,null,null,null,1887,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"99   Činnosti exteritoriálních organizací a orgánů"]
[null,null,"KLDR",null,null,null,null,null,null,null,null,null,null,null,null,1888]
[null,null,"Kolumbie",null,null,null,null,null,null,null,null,null,null,null,null,1889]
[null,null,"Komorské ostrovy",null,null,null,null,null,null,null,null,null,null,null,null,1890]
[null,null,"Kongo",null,null,null,null,null,null,null,null,null,null,null,null,1891]
[null,null,"Korejská republika",null,null,null,null,null,null,null,null,null,null,null,null,1892]
[null,null,"Kosovo",null,null,null,null,null,null,null,null,null,null,null,null,1893]
[null,null,"Kostarika",null,null,null,null,null,null,null,null,null,null,null,null,1894]
[null,null,"Kuba",null,null,null,null,null,null,null,null,null,null,null,null,1895]
[null,null,"Kuvajt",null,null,null,null,null,null,null,null,null,null,null,null,1896]
[null,null,"Kypr",null,null,null,null,null,null,null,null,null,null,null,null,1897]
[null,null,"Kyrgyzstán",null,null,null,null,null,null,null,null,null,null,null,null,1898]
[null,null,"Laos",null,null,null,null,null,null,null,null,null,null,null,null,1899]
[null,null,"Lesotho",null,null,null,null,null,null,null,null,null,null,null,null,1900]
[null,null,"Libanon",null,null,null,null,null,null,null,null,null,null,null,null,1901]
[null,null,"Libérie",null,null,null,null,null,null,null,null,null,null,null,null,1902]
[null,null,"Libye",null,null,null,null,null,null,null,null,null,null,null,null,1903]
[null,null,"Lichtenštejnsko",null,null,null,null,null,null,null,null,null,null,null,null,1904]
[null,null,"Litva",null,null,null,null,null,null,null,null,null,null,null,null,1905]
[null,null,"Lotyšsko",null,null,null,null,null,null,null,null,null,null,null,null,1906]
[null,null,"Lucembursko",null,null,null,null,null,null,null,null,null,null,null,null,1907]
[null,null,"Macao",null,null,null,null,null,null,null,null,null,null,null,null,1908]
[null,null,"Madagaskar",null,null,null,null,null,null,null,null,null,null,null,null,1909]
[null,null,"Maďarsko",null,null,null,null,null,null,null,null,null,null,null,null,1910]
[null,null,"Makedonie",null,null,null,null,null,null,null,null,null,null,null,null,1911]
[null,null,"Malajsie",null,null,null,null,null,null,null,null,null,null,null,null,1912]
[null,null,"Malawi",null,null,null,null,null,null,null,null,null,null,null,null,1913]
[null,null,"Maledivy",null,null,null,null,null,null,null,null,null,null,null,null,1914]
[null,null,"Mali",null,null,null,null,null,null,null,null,null,null,null,null,1915]
[null,null,"Malta",null,null,null,null,null,null,null,null,null,null,null,null,1916]
[null,null,"Maroko",null,null,null,null,null,null,null,null,null,null,null,null,1917]
[null,null,"Marshallovy ostrovy",null,null,null,null,null,null,null,null,null,null,null,null,1918]
[null,null,"Mauricius",null,null,null,null,null,null,null,null,null,null,null,null,1919]
[null,null,"Mauritanie",null,null,null,null,null,null,null,null,null,null,null,null,1920]
[null,null,"Mayotte",null,null,null,null,null,null,null,null,null,null,null,null,1921]
[null,null,"Mexiko",null,null,null,null,null,null,null,null,null,null,null,null,1922]
[null,null,"Mikronésie",null,null,null,null,null,null,null,null,null,null,null,null,1923]
[null,null,"Moldavsko",null,null,null,null,null,null,null,null,null,null,null,null,1924]
[null,null,"Monako",null,null,null,null,null,null,null,null,null,null,null,null,1925]
[null,null,"Mongolsko",null,null,null,null,null,null,null,null,null,null,null,null,1926]
[null,null,"Mozambik",null,null,null,null,null,null,null,null,null,null,null,null,1927]
[null,null,"Myanmar",null,null,null,null,null,null,null,null,null,null,null,null,1928]
[null,null,"Namibie",null,null,null,null,null,null,null,null,null,null,null,null,1929]
[null,null,"Německo",null,null,null,null,null,null,null,null,null,null,null,null,1930]
[null,null,"Nepál",null,null,null,null,null,null,null,null,null,null,null,null,1931]
[null,null,"Nigér",null,null,null,null,null,null,null,null,null,null,null,null,1932]
[null,null,"Nigérie",null,null,null,null,null,null,null,null,null,null,null,null,1933]
[null,null,"Nikaragua",null,null,null,null,null,null,null,null,null,null,null,null,1934]
[null,null,"Nizozemsko",null,null,null,null,null,null,null,null,null,null,null,null,1935]
[null,null,"Normanské ostrovy ",null,null,null,null,null,null,null,null,null,null,null,null,1936]
[null,null,"Norsko",null,null,null,null,null,null,null,null,null,null,null,null,1937]
[null,null,"Nová Kaledonie",null,null,null,null,null,null,null,null,null,null,null,null,1938]
[null,null,"Nový Zéland",null,null,null,null,null,null,null,null,null,null,null,null,1939]
[null,null,"Ómán",null,null,null,null,null,null,null,null,null,null,null,null,1940]
[null,null,"Ostrov Man ",null,null,null,null,null,null,null,null,null,null,null,null,1941]
[null,null,"Pákistán",null,null,null,null,null,null,null,null,null,null,null,null,1942]
[null,null,"Palau",null,null,null,null,null,null,null,null,null,null,null,null,1943]
[null,null,"Panama",null,null,null,null,null,null,null,null,null,null,null,null,1944]
[null,null,"Papua Nová Guinea",null,null,null,null,null,null,null,null,null,null,null,null,1945]
[null,null,"Paraguay",null,null,null,null,null,null,null,null,null,null,null,null,1946]
[null,null,"Peru",null,null,null,null,null,null,null,null,null,null,null,null,1947]
[null,null,"Pobřeží slonoviny",null,null,null,null,null,null,null,null,null,null,null,null,1948]
[null,null,"Polsko",null,null,null,null,null,null,null,null,null,null,null,null,1949]
[null,null,"Portoriko",null,null,null,null,null,null,null,null,null,null,null,null,1950]
[null,null,"Portugalsko",null,null,null,null,null,null,null,null,null,null,null,null,1951]
[null,null,"Rakousko",null,null,null,null,null,null,null,null,null,null,null,null,1952]
[null,null,"Rovníková Guinea",null,null,null,null,null,null,null,null,null,null,null,null,1953]
[null,null,"Rumunsko",null,null,null,null,null,null,null,null,null,null,null,null,1954]
[null,null,"Rusko",null,null,null,null,null,null,null,null,null,null,null,null,1955]
[null,null,"Rwanda",null,null,null,null,null,null,null,null,null,null,null,null,1956]
[null,null,"Řecko",null,null,null,null,null,null,null,null,null,null,null,null,1957]
[null,null,"Salvádor",null,null,null,null,null,null,null,null,null,null,null,null,1958]
[null,null,"Samoa",null,null,null,null,null,null,null,null,null,null,null,null,1959]
[null,null,"San Marino",null,null,null,null,null,null,null,null,null,null,null,null,1960]
[null,null,"Saudská Arábie",null,null,null,null,null,null,null,null,null,null,null,null,1961]
[null,null,"Senegal",null,null,null,null,null,null,null,null,null,null,null,null,1962]
[null,null,"Seychely",null,null,null,null,null,null,null,null,null,null,null,null,1963]
[null,null,"Sierra Leone",null,null,null,null,null,null,null,null,null,null,null,null,1964]
[null,null,"Singapur",null,null,null,null,null,null,null,null,null,null,null,null,1965]
[null,null,"Slovensko",null,null,null,null,null,null,null,null,null,null,null,null,1966]
[null,null,"Slovinsko",null,null,null,null,null,null,null,null,null,null,null,null,1967]
[null,null,"Somálsko",null,null,null,null,null,null,null,null,null,null,null,null,1968]
[null,null,"Spojené arabské emiráty",null,null,null,null,null,null,null,null,null,null,null,null,1969]
[null,null,"Spojené království ",null,null,null,null,null,null,null,null,null,null,null,null,1970]
[null,null,"Spojené státy americké",null,null,null,null,null,null,null,null,null,null,null,null,1971]
[null,null,"Srbsko",null,null,null,null,null,null,null,null,null,null,null,null,1972]
[null,null,"Srí Lanka",null,null,null,null,null,null,null,null,null,null,null,null,1973]
[null,null,"Středoafrická republika",null,null,null,null,null,null,null,null,null,null,null,null,1974]
[null,null,"Súdán",null,null,null,null,null,null,null,null,null,null,null,null,1975]
[null,null,"Surinam",null,null,null,null,null,null,null,null,null,null,null,null,1976]
[null,null,"Svatý Kryštof a Nevis",null,null,null,null,null,null,null,null,null,null,null,null,1977]
[null,null,"Svazijsko",null,null,null,null,null,null,null,null,null,null,null,null,1978]
[null,null,"Sýrie",null,null,null,null,null,null,null,null,null,null,null,null,1979]
[null,null,"Šalamounovy ostrovy ",null,null,null,null,null,null,null,null,null,null,null,null,1980]
[null,null,"Španělsko",null,null,null,null,null,null,null,null,null,null,null,null,1981]
[null,null,"Švédsko",null,null,null,null,null,null,null,null,null,null,null,null,1982]
[null,null,"Švýcarsko",null,null,null,null,null,null,null,null,null,null,null,null,1983]
[null,null,"Tádžikistán",null,null,null,null,null,null,null,null,null,null,null,null,1984]
[null,null,"Tanzánie",null,null,null,null,null,null,null,null,null,null,null,null,1985]
[null,null,"Thajsko",null,null,null,null,null,null,null,null,null,null,null,null,1986]
[null,null,"Tchaj-wan ",null,null,null,null,null,null,null,null,null,null,null,null,1987]
[null,null,"Togo",null,null,null,null,null,null,null,null,null,null,null,null,1988]
[null,null,"Tongo",null,null,null,null,null,null,null,null,null,null,null,null,1989]
[null,null,"Trinidad a Tobago",null,null,null,null,null,null,null,null,null,null,null,null,1990]
[null,null,"Tunisko",null,null,null,null,null,null,null,null,null,null,null,null,1991]
[null,null,"Turecko",null,null,null,null,null,null,null,null,null,null,null,null,1992]
[null,null,"Turkmenistán",null,null,null,null,null,null,null,null,null,null,null,null,1993]
[null,null,"Uganda",null,null,null,null,null,null,null,null,null,null,null,null,1994]
[null,null,"Ukrajina",null,null,null,null,null,null,null,null,null,null,null,null,1995]
[null,null,"Uruguay",null,null,null,null,null,null,null,null,null,null,null,null,1996]
[null,null,"Uzbekistán",null,null,null,null,null,null,null,null,null,null,null,null,1997]
[null,null,"Vanuatu",null,null,null,null,null,null,null,null,null,null,null,null,1998]
[null,null,"Venezuela",null,null,null,null,null,null,null,null,null,null,null,null,1999]
[null,null,"Vietnam",null,null,null,null,null,null,null,null,null,null,null,null,2000]
[null,null,"Zambie",null,null,null,null,null,null,null,null,null,null,null,null,2001]
[null,null,"Zimbabwe",null,null,null,null,null,null,null,null,null,null,null,null,2002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2009]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2017]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2018]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2019]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]

{"sheet":"C. Výpočet EPE","index":18,"n_rows":73,"n_cols":6,"rows_kept":73,"cut":false,"hidden":true,"merged":[[1,1,2,13]]}
[]
[null,"C. EFEKTIVNOST PODPORY EXPORTU"]
[]
[]
[]
[]
[]
[null,"Ukazatel přínosů do ekonomiky","jednotka"]
[]
[null,"Výše deklarovaného českého podílu v obchodním případu","%",{"$f":"EPE!D10","v":0.5}]
[null,"Hodnota kontraktu v měně","mil. EUR",{"$f":"EPE!D12","v":44.662999999999997}]
[null,"Hodnota kontraktu v CZK","mil. CZK",{"$f":"D11*E12","v":1205.9009999999998},{"$f":"EPE!D14","v":27},{"$f":"EPE!C14","v":"CZK/EUR"}]
[]
[null,"Tržby vývozce",{"$f":"C12","v":"mil. CZK"},{"$f":"EPE!D16","v":130.58000000000001}]
[null,"Počet zaměstnanců","počet",{"$f":"EPE!D18","v":44}]
[null,"Tržby vývozce na 1 zaměstnance","mil. CZK",{"$f":"D14/D15","v":2.9677272727272732}]
[null,"Počet přímo vytvořených či udržených pracovních míst u exportéra","počet míst",{"$f":"(D12/D16)/F18","v":203.16910706080557}]
[null,"Počet vytvořených a udržených pracovních míst v celé ekonomice","počet míst",{"$f":"D20/D19/F18","v":352.27832691905201},"Doba čerpání úvěru v letech:",{"$f":"EPE!D20","v":2}]
[null,"Průměrná produktivita v českém hospodářství v CZK na pracovníka","mil. CZK",{"$f":"'A.1 Zdroje HDP_běžné(V)_mil'!N110/'A.1 Zaměstnanci_osoby(M)'!C110","v":0.85578710628222721}]
[null,"Výše deklarovaného českého podílu",{"$f":"$C$12","v":"mil. CZK"},{"$f":"D10*D12","v":602.95049999999992},"Koeficient zaměstnanosti:",{"$f":"'A.7 Obchod - Tržby, z-ci'!G28/D16","v":2.4196230811356325}]
[]
[null,"Nezaměstnanost v okrese",{"$f":"$C$10","v":"%"},{"$f":"VLOOKUP(F22,'A.2 Nezaměstnanost v okresech'!C7:D83,2)","v":0.127},"Okres:",{"$f":"EPE!C22","v":"Most"}]
[null,"Nezaměstnanost v ČR",{"$f":"$C$10","v":"%"},7.0999999999999994E-2]
[null,"Bonus v případě nezaměstnanosti v okrese o 3 % > celostátní průměr",{"$f":"IF(D22-D23>3%,\"ANO\",\"NE\")","v":"ANO"},{"$f":"IF(C24=\"ano\",10%,0%)","v":0.1}]
[]
[null,"Přínos do ekonomiky (národního důchodu)",{"$f":"$C$12","v":"mil. CZK"},{"$f":"D27*D20","v":1079.7088544934934}]
[null,"Oborový multiplikátor","hodnota",{"$f":"VLOOKUP(F27,'A.3 Oborový multiplikátor'!C11:D95,2)","v":1.7907089462459913},"Odvětví podle CZ-CPA:",{"$f":"EPE!C24","v":"33  Opravy, údržba a instalace strojů a zařízení"}]
[null,"Průměrný multiplikátor za obchody EGAP (2005 - 2014)","hodnota",{"$f":"'A.3 Oborový multiplikátor'!D99","v":1.7201094258964587}]
[null,"Podíl zahraničního vlastnictví","%",{"$f":"EPE!D26","v":0}]
[null,"Podíl vyplaceného zisku k čistému zisku","%",{"$f":"EPE!D28","v":0},"Koeficient národního důchodu:",{"$f":"(D27/D28)*((1-D29/10)*(1-D30/10))","v":1.0410436215781671}]
[null,"Přínos do veřejných rozpočtů",{"$f":"$C$12","v":"mil. CZK"},{"$f":"D26*F31","v":373.57926365474867},"Daňová kvóta:",0.34599999999999997]
[]
[null,"Diverzifikace teritorií",{"$f":"$C$10","v":"%"},{"$f":"VLOOKUP(F33,'A.4 Scoring DivExp'!B2:D225,3)","v":0},"Země vývozu:",{"$f":"EPE!C30","v":"Rusko"}]
[null,"Diverzifikace odvětví","%",{"$f":"VLOOKUP(F34,'A.5 Diverzfikace odvětví (2)'!A15:B81,2)","v":0.05},"Název zboží",{"$f":"EPE!C34","v":"73 Kovozpracující stroje"}]
[]
[null,"Reference pro exportéra i pro ČR",{"$f":"IF(EPE!C36=\"Pravidelný export na známý a zavedený zahraniční trh\",\"1.\",IF(EPE!C36=\"Nový export na zahraniční trh pro danou firmu\",\"2.\",\"3.\"))","v":"1."},{"$f":"IF(C36=\"1.\",0%,IF(C36=\"2.\",5%,IF(C36=\"3.\",10%)))","v":0}]
[null,"Podpora vyšší přidané hodnoty (zapojení výzkumných organizací)",{"$f":"EPE!C40","v":"NE"},{"$f":"IF(C37=\"ANO\",(VLOOKUP(F37,'A.6 Podpora vyšší přid. hodnoty'!B9:C41,2)*2),(VLOOKUP(F37,'A.6 Podpora vyšší přid. hodnoty'!B9:C41,2)))","v":5.3639708447514318E-2},"Sektor:",{"$f":"EPE!C38","v":"28 Výroba strojů a zařízení j.n."}]
[]
[null,"UKAZATEL PŘÍNOSŮ DO EKONOMIKY",{"$f":"$C$31","v":"mil. CZK"},{"$f":"D20*(F30*((F20)*(1+D33)*(1+D34)*(1+D36)*(1+D37)*(1+D24)))","v":1848.2998131526872}]
[]
[]
[null,"Míra podstupovaného rizika","jednotka"]
[]
[null,"Riziko připisováno na Dlužníka"]
[]
[null,"Pojistná hodnota v měně (PHmax)",{"$f":"$C$11","v":"mil. EUR"},{"$f":"IF(C57=\"ANO\",((D56/$E$12)+D48)*1.01,D48*1.01)","v":44.44}]
[null,"Pojistná hodnota v CZK (PHmax)",{"$f":"$C$12","v":"mil. CZK"},{"$f":"D46*E47","v":1199.8799999999999},{"$f":"E12","v":27},{"$f":"F12","v":"CZK/EUR"}]
[null,"Jistina úvěru",{"$f":"$C$11","v":"mil. EUR"},{"$f":"D49/E49","v":44}]
[null,"Jistina úvěru",{"$f":"$C$12","v":"mil. CZK"},{"$f":"EPE!D46","v":1188},{"$f":"E47","v":27},{"$f":"F47","v":"CZK/EUR"}]
[]
[null,"Kategorizace OECD / Kategorie rizika dlužníka / S&P rating","ratingový stupeň",{"$f":"EPE!C42","v":4},{"$f":"EPE!C44","v":"CC5"},{"$f":"'Výpočetní list'!C67","v":"B- nebo horší"}]
[]
[null,"Doba čerpání",{"$f":"EPE!C48","v":"měsíce"},{"$f":"EPE!D48","v":24}]
[null,"Doba splácení",{"$f":"EPE!C50","v":"roky"},{"$f":"EPE!D50","v":7}]
[null,"Pojistná sazba (PR)",{"$f":"$C$10","v":"%"},{"$f":"EPE!D52","v":9.98E-2}]
[null,"Předepsané pojistné (P)",{"$f":"$C$12","v":"mil. CZK"},{"$f":"D55*D49","v":118.5624}]
[null,"Financování pojistného",{"$f":"EPE!C56","v":"NE"},{"$f":"IF(C57=\"ANO\",0.25,0)","v":0}]
[null,"Průměrná doba splácení (AWL)","roky",{"$f":"MIN(CEILING(0.7*D54,1),15)","v":5}]
[null,"Pravděpodobnost při selhání (PD)",{"$f":"$C$10","v":"%"},{"$f":"IF(B44=\"Riziko připisováno na Dlužníka\",'B.3 PD'!$C$37,IF(B44=\"Riziko připisováno na Ručitele\",(1.2)*'B.3 PD'!$C$37))","v":0.2596},{"$f":"IFERROR(D59,\"Indikace není možná\")","v":0.2596}]
[]
[null,"Spoluúčast pojištěného","%",{"$f":"EPE!D54","v":0.05}]
[null,{"$f":"IF(B67=\"OP je zajištěn\",\"Loss Given Default při zajištění (LGD)\",\"Loss Given Default (LGD)\")","v":"Loss Given Default při zajištění (LGD)"},"%",{"$f":"IF($B$67=\"OP není zajištěn\",$F$62*(1-$D$61),($F$62*(1-$D$61)*(1-$D$67)))","v":0.56223374999999998},"LGD:",0.75]
[null,{"$f":"IF(B67=\"OP je zajištěn\",\"Loss Given Default při zajištění v měně (LGD)\",\"Loss Given Default v měně (LGD)\")","v":"Loss Given Default při zajištění v měně (LGD)"},{"$f":"$C$56","v":"mil. CZK"},{"$f":"D62*D12","v":677.99824135874985}]
[null,"Fair value předepsaného pojistného",{"$f":"$C$63","v":"mil. CZK"},{"$f":"D59*D63","v":176.00834345673147}]
[null,"Požadavek na kapitál včetně přirážky za reálnou hodnotu pojistného ",{"$f":"$C$64","v":"mil. CZK"},{"$f":"MAX((3*0.12*(D64)+(D64-D56)),0)","v":120.80894710115479}]
[]
[null,"OP je zajištěn","% zajištěné hodnoty",{"$f":"EPE!D58","v":0.2109}]
[]
[null,"Koncentrace pojistné angažovanosti ",{"$f":"$C$10","v":"%"},{"$f":"VLOOKUP(F69,'B.8 Koncentrace PA'!B10:C213,2)","v":0.26125767083704193},{"$f":"IF(B44=\"Riziko připisováno na Dlužníka\",\"Země sídla dlužníka:\",\"Země sídla ručitele:\")","v":"Země sídla dlužníka:"},{"$f":"EPE!C32","v":"Rusko"}]
[]
[null,"UKAZATEL PODSTUPOVANÉHO RIZIKA",{"$f":"$C$65","v":"mil. CZK"},{"$f":"(('B.3 PD'!$C$37*D62*(D47-D56)+D65)*(1+D57)*(1+D69))","v":351.42877871043964}]
[]
[null,"Efektivnost podpory exportu (EPE)","hodnota ",{"$f":"MIN(($D$39/$D$71),10)","v":5.2593866100977378},{"$f":"IF(D73>=10,\"skutečná hodnota\",\"\")","v":""},{"$f":"IF(E73=\"skutečná hodnota\",D39/D71,\"\")","v":""}]

{"sheet":"EPE","index":19,"n_rows":58,"n_cols":6,"rows_kept":58,"cut":false,"hidden":false,"merged":[[57,5,57,8],[41,5,41,8],[11,5,13,8],[17,5,19,8],[47,5,47,8],[49,5,49,8],[51,5,51,8],[53,5,53,8],[55,5,55,8],[23,5,35,8],[43,5,43,8],[45,5,45,8],[1,0,2,0],[35,2,35,3],[31,2,31,3],[37,2,37,3],[39,2,39,3],[55,2,55,3],[41,2,41,3],[43,2,43,3],[7,1,7,3],[1,1,2,14],[21,2,21,3],[23,2,23,3],[29,2,29,3],[33,2,33,3]]}
[]
[null,"Posouzení efektivnosti podpory exportu (EPE)"]
[]
[]
[]
[]
[]
[null,"Výsledná kalkulace EPE je nezávazná a má pouze orientační charakter, jelikož některé parametry budou zafixovány až ve fázi projednávání konkrétního obchodního případu. Vyplňte žlutě podbarvené části."]
[]
[null,"Výše deklarovaného českého podílu v obchodním případu","%",0.5]
[]
[null,"Hodnota kontraktu v měně","mil. EUR",44.662999999999997,null,"Výsledná hodnota "]
[]
[null,"Kurz pro přepočet","CZK/EUR",27]
[]
[null,"Tržby vývozce","mil. CZK",130.58000000000001]
[]
[null,"Počet zaměstnanců","počet",44,null,"Efektivnosti podpory exportu (EPE)"]
[]
[null,"Doba čerpání úvěru","roky",2]
[]
[null,"Okres, ve kterém je sídlo vývozce","Most"]
[]
[null,"Odvětví předmětu vývozu podle CZ-CPA:","33  Opravy, údržba a instalace strojů a zařízení",null,null,{"$f":"'C. Výpočet EPE'!D73","v":5.2593866100977378}]
[]
[null,"Podíl zahraničního vlastnictví u vývozce","%",0]
[]
[null,"Podíl vyplaceného zisku k čistému zisku u vývozce","%",0]
[]
[null,"Země vývozu","Rusko"]
[]
[null,"Země sídla dlužníka","Rusko"]
[]
[null,"Název zboží","73 Kovozpracující stroje"]
[]
[null,"Reference pro exportéra i pro ČR","Pravidelný export na známý a zavedený zahraniční trh"]
[]
[null,"Sektor výzozce","28 Výroba strojů a zařízení j.n."]
[]
[null,"Podpora vyšší přidané hodnoty (zapojení výzkumných organizací)?","NE"]
[]
[null,"Kategorizace míry rizika podle OECD",4,null,null,"Odhadované přínosy pro vývozce a pro českou ekonomiku"]
[]
[null,"Riziková kategorie kupujícího","CC5",null,null,"Počet přímo vytvořených, či udržených prac. míst u vývozce"]
[]
[null,"Jistina úvěru","mil. CZK",1188,null,{"$f":"'C. Výpočet EPE'!D17","v":203.16910706080557}]
[]
[null,"Doba čerpání","měsíce",24,null,"Počet vytvořených a udržených prac. míst v celé ekonomice"]
[]
[null,"Doba splácení","roky",7,null,{"$f":"'C. Výpočet EPE'!D18","v":352.27832691905201}]
[]
[null,"Pojistná sazba","%",9.98E-2,null,"Přínos do ekonomiky (národního důchodu) (v mil. CZK)"]
[]
[null,"Spoluúčast","%",0.05,null,{"$f":"'C. Výpočet EPE'!D26","v":1079.7088544934934}]
[]
[null,"Financování pojistného","NE",null,null,"Přínos do veřejných rozpočtů (v mil. CZK)"]
[]
[null,"Podíl zajištění obchodního případu","%",0.2109,null,{"$f":"'C. Výpočet EPE'!D31","v":373.57926365474867}]