{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Kalkulačka","Podklady","Formy","Porovnanie alternatív","zam"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":0,"comments":0,"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":"Kalkulačka","index":0,"n_rows":49,"n_cols":24,"rows_kept":49,"cut":false,"hidden":false,"merged":[[22,23,23,23],[22,18,23,18],[22,19,23,19],[22,20,23,20],[22,21,23,21],[22,22,23,22],[37,3,37,4],[21,6,23,6],[21,7,23,7],[21,8,21,10],[35,1,35,12],[36,2,38,2],[36,3,36,7],[36,8,36,12],[37,5,37,6],[37,7,38,7],[37,8,37,9],[37,10,37,11],[37,12,38,12],[36,1,38,1],[22,2,23,2],[22,3,23,3],[22,4,23,4],[21,4,21,5],[22,5,23,5],[19,1,19,13],[19,14,19,23],[20,2,20,10],[20,11,20,13],[21,2,21,3],[20,18,20,23],[21,18,21,20],[21,21,21,23],[20,15,20,16],[21,15,23,15],[21,16,23,16],[21,17,23,17],[22,8,23,8],[10,12,10,13],[11,12,11,13],[18,1,18,23],[5,2,5,3],[6,2,6,3],[7,2,7,3],[9,2,9,3],[3,2,3,3],[4,2,4,3],[12,12,12,13],[8,2,8,3],[10,1,10,3],[3,1,9,1],[2,14,2,15],[8,12,8,13],[20,1,23,1],[1,9,1,13],[1,14,1,20],[3,14,3,15],[4,14,4,15],[6,14,6,15],[5,12,5,13],[6,12,6,13],[7,12,7,13],[1,1,1,8],[2,1,2,4],[2,5,2,8],[9,12,9,13],[20,14,23,14],[22,9,23,9],[22,10,23,10],[21,11,21,13],[22,11,23,11],[22,12,23,12],[22,13,23,13]]}
[]
[null,"Výsledky",null,null,null,null,null,null,null,"Vstupy",null,null,null,null,"Konštanty"]
[null,"Sumy",null,null,null,"Porovnanie možností",null,null,null,"Rozloha A zón",null,null,null,null,null,null,"Lesy SR","ŠL TANAP","LPM Ulič","Neštátni","Štátni/Všetci"]
[null,"Nájmy","Nájmy",null,{"$f":"C34+D34","v":1265468.3097457041},null,"Nájmy","Výkupy","Zámeny","Rozloha národných parkov",null,null,null,null,"Strata štátneho rozpočtu (ha)",null,27.5,38.5,17.3,21.6]
[null,null,"Zmluvná starostlivosť",null,{"$f":"L34+M34","v":1574740.165257975},"0 rokov",{"$f":"'Porovnanie alternatív'!B2","v":3294641.5386109203},{"$f":"'Porovnanie alternatív'!C2","v":74469493.968081236},{"$f":"'Porovnanie alternatív'!D2","v":2387266.8285907861},"Preferencia neštátny vs. štátny vlastník",null,null,null,null,"Strata obcí (ha)",null,null,null,null,2.2999999999999998,7.3]
[null,null,"Dopad na štátny rozpočet",null,{"$f":"E34+F34","v":-1.1868053206853803E-10},"25 rokov",{"$f":"'Porovnanie alternatív'!B27","v":43324382.341323279},{"$f":"'Porovnanie alternatív'!C27","v":96663794.56315127},{"$f":"'Porovnanie alternatív'!D27","v":29628518.767648447},"Nájmy lesných pozemkov",null,null,1,null,"Dopad na štátne podniky"]
[null,null,"Dopad na obce",null,{"$f":"G34","v":-1.7205792346430826E-11},"50 rokov",{"$f":"'Porovnanie alternatív'!B52","v":55145275.750707231},{"$f":"'Porovnanie alternatív'!C52","v":103217833.04476875},{"$f":"'Porovnanie alternatív'!D52","v":37672935.969769217},"Výkupy lesných pozemkov",null,null,1,null,"Strata zisku štátnych podnikov (ha)",null,{"$f":"VLOOKUP(Formy!$B$48,Formy!$D$49:$G$50,2,0)","v":17.600000000000001},{"$f":"VLOOKUP(Formy!$B$48,Formy!$D$49:$G$50,3,0)","v":3.7},{"$f":"VLOOKUP(Formy!$B$48,Formy!$D$49:$G$50,4,0)","v":37.299999999999997}]
[null,null,"Dopad na štátne organizácie",null,{"$f":"H34","v":-6.6251004682271748E-12},"75 rokov",{"$f":"'Porovnanie alternatív'!B77","v":58636018.33844211},{"$f":"'Porovnanie alternatív'!C77","v":105153258.77420419},{"$f":"'Porovnanie alternatív'!D77","v":40048474.666248649},"Nájmy pre poľovné združenia (eur / ha / rok)",null,null,2.5,null,"Inštitucionálne zmeny (ha)",null,null,null,null,null,6]
[null,null,"Dopad na zamestnanosť",null,{"$f":"zam!I5","v":0},"100 rokov",{"$f":"'Porovnanie alternatív'!B102","v":59666844.299883649},{"$f":"'Porovnanie alternatív'!C102","v":105724795.35652165},{"$f":"'Porovnanie alternatív'!D102","v":40749977.827594332},"Nájmy nelesných pozemkov (eur / ha / rok)",null,null,35,null,"Diskontná miera",null,0.05]
[null,null,"TOTAL",null,{"$f":"SUM(E4:E9)","v":2840208.4750036793},null,null,null,null,"Výkupy nelesných pozemkov (eur / ha)",null,null,1500]
[null,"Jednorazové poplatky",null,null,{"$f":"(F49+G49+K49+L49)*$M$12+H49*$M$13","v":454433.06360724097},null,null,null,null,"Zmluvná starostlivosť (eur / ha / rok)",null,null,40]
[null,null,null,null,null,null,null,null,null,"Jednorazové poplatky (eur / ha)",null,null,10]
[null,null,null,null,null,null,null,null,null,"Označovacie práce v teréne (eur / ha)",null,null,0.2]
[null,null,null,null,null,null,null,null,null,"Veľkosť nárazníkovej zóny (m)"]
[]
[]
[]
[]
[null,"Výsledky po jednotlivých národných parkoch"]
[null,"Výstupy",null,null,null,null,null,null,null,null,null,null,null,null,"Vstupy"]
[null,"Národný park","Bezzásahová zóna",null,null,null,null,null,null,null,null,"Nárazníková zóna",null,null,"Národný park","Rozlohy",null,"Preferencia","Náklady na lesné pozemky"]
[null,null,"Nájmy",null,"Dopad na štátny rozpočet",null,"Dopad na obce","Dopad na štátne organizácie","Výkupy",null,null,"Zmluvná starostlivosť",null,null,null,"Národný park","A Zóna (% z NP)","Štátne vs. Neštátne","Nájmy (eur / ha / rok)",null,null,"Výkupy (eur / ha)"]
[null,null,"Nájmy","+poľovné združenia","Nižší príjem z daní","Inštitucionálne zmeny",null,null,"Lesné pozemky","Nelesné pozemky","Spolu","Neštátni","Štátni","Spolu",null,null,null,null,"5. SO","4. SO","3. SO","5. SO","4. SO","3. SO"]
[]
[null,"Veľká Fatra",{"$f":"(Podklady!I20*S25+Podklady!Q20*T25+Podklady!Y20*U25+Podklady!AG20*U25+(Podklady!J20+Podklady!R20+Podklady!Z20+Podklady!AH20)*$M$9)","v":78986.384075057998},{"$f":"H40*$M$8","v":15442.2233488045},{"$f":"((D40-Podklady!F6)*$Q$4)+((F40-Podklady!I6)*$T$4)","v":0},{"$f":"(H40-Podklady!D6)*$U$8","v":0},{"$f":"(D40-Podklady!F6)*$U$5+(F40-Podklady!I6)*$T$5","v":0},{"$f":"(D40-Podklady!F6)*$Q$7","v":0},{"$f":"(Podklady!I20*V25+Podklady!Q20*W25+Podklady!Y20*X25+Podklady!AG20*X25)","v":5438000.9307758231},{"$f":"(Podklady!J20+Podklady!R20+Podklady!Z20+Podklady!AH20)*$M$10","v":66562.399699350004},{"$f":"I25+J25","v":5504563.330475173},{"$f":"$M$11*(K40+L40)","v":77934.203230214567},{"$f":"(I40+J40)*$M$11","v":114199.08346527198},{"$f":"L25+M25","v":192133.28669548655},"Veľká Fatra",{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,2,FALSE)","v":0.15041645629542461},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"48.952624448*Kalkulačka!$M$6","v":48.952624448000002},{"$f":"55.752869536*Kalkulačka!$M$6","v":55.752869535999999},{"$f":"58.9648916215709*Kalkulačka!$M$6","v":58.964891621570899},{"$f":"3437.85619314206*Kalkulačka!$M$7","v":3437.85619314206},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"4141*Kalkulačka!$M$7","v":4141}]
[null,"Nízke Tatry",{"$f":"(Podklady!I21*S26+Podklady!Q21*T26+Podklady!Y21*U26+Podklady!AG21*U26+(Podklady!J21+Podklady!R21+Podklady!Z21+Podklady!AH21)*$M$9)","v":364369.01322942146},29406.01521356625,{"$f":"((D41-Podklady!F7)*$Q$4)+((F41-Podklady!I7)*$T$4)","v":0},{"$f":"(H41-Podklady!D7)*$U$8","v":1.0913936421275139E-11},{"$f":"(D41-Podklady!F7)*$U$5+(F41-Podklady!I7)*$T$5","v":0},{"$f":"(D41-Podklady!F7)*$Q$7","v":0},{"$f":"(Podklady!I21*V26+Podklady!Q21*W26+Podklady!Y21*X26+Podklady!AG21*X26)","v":23459379.994140647},{"$f":"(Podklady!J21+Podklady!R21+Podklady!Z21+Podklady!AH21)*$M$10","v":1410944.2196457002},{"$f":"I26+J26","v":24870324.213786349},97303.633848372498,171787.56404305462,{"$f":"L26+M26","v":269091.19789142709},"Nízke Tatry",{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,3,FALSE)","v":0.1532377126654545},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"43.909847072*Kalkulačka!$M$6","v":43.909847071999998},{"$f":"68.66640872*Kalkulačka!$M$6","v":68.666408720000007},{"$f":"51.7952577712647*Kalkulačka!$M$6","v":51.795257771264701},{"$f":"3107.88103568929*Kalkulačka!$M$7","v":3107.88103568929},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"3666*Kalkulačka!$M$7","v":3666}]
[null,"PIENAP",{"$f":"(Podklady!I22*S27+Podklady!Q22*T27+Podklady!Y22*U27+Podklady!AG22*U27+(Podklady!J22+Podklady!R22+Podklady!Z22+Podklady!AH22)*$M$9)","v":3383.3028362008445},691.6849029550001,{"$f":"((D42-Podklady!F8)*$R$4)+((F42-Podklady!I8)*$T$4)","v":1.5546675058430993E-12},{"$f":"(H42-Podklady!D8)*$U$8","v":0},{"$f":"(D42-Podklady!F8)*$U$5+(F42-Podklady!I8)*$T$5","v":2.5650592760939618E-13},{"$f":"(D42-Podklady!F8)*$R$7","v":1.0516032489249483E-13},{"$f":"(Podklady!I22*V27+Podklady!Q22*W27+Podklady!Y22*X27+Podklady!AG22*X27)","v":157694.35471261884},{"$f":"(Podklady!J22+Podklady!R22+Podklady!Z22+Podklady!AH22)*$M$10","v":7040.9106769500104},164735.26538956884,31926.357338172922,5933.5381080841989,37859.89544625712,"PIENAP",{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,4,FALSE)","v":7.4527363634713073E-2},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"72.45808752*Kalkulačka!$M$6","v":72.458087520000007},{"$f":"72.89756656*Kalkulačka!$M$6","v":72.897566560000001},{"$f":"78.3246824028949*Kalkulačka!$M$6","v":78.324682402894894},{"$f":"3549.60496850945*Kalkulačka!$M$7","v":3549.6049685094499},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"3837*Kalkulačka!$M$7","v":3837}]
[null,"TANAP",{"$f":"(Podklady!I23*S28+Podklady!Q23*T28+Podklady!Y23*U28+Podklady!AG23*U28+(Podklady!J23+Podklady!R23+Podklady!Z23+Podklady!AH23)*$M$9)","v":270230.02404200204},78061.648390797243,{"$f":"((D43-Podklady!F9)*$R$4)+((F43-Podklady!I9)*$T$4)","v":-1.0932126315310598E-10},{"$f":"(H43-Podklady!D9)*$U$8","v":-2.1827872842550278E-11},{"$f":"(D43-Podklady!F9)*$U$5+(F43-Podklady!I9)*$T$5","v":-1.7462298274040222E-11},{"$f":"(D43-Podklady!F9)*$R$7","v":-6.7302607931196693E-12},{"$f":"(Podklady!I23*V28+Podklady!Q23*W28+Podklady!Y23*X28+Podklady!AG23*X28)","v":13615358.946303466},{"$f":"(Podklady!J23+Podklady!R23+Podklady!Z23+Podklady!AH23)*$M$10","v":3262968.1150900503},16878327.061393518,221109.02269649663,227277.23896639555,448386.26166289218,"TANAP",{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,5,FALSE)","v":0.42259542849206089},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"32.732413168*Kalkulačka!$M$6","v":32.732413168000001},{"$f":"51.144301936*Kalkulačka!$M$6","v":51.144301935999998},{"$f":"40.2718605139066*Kalkulačka!$M$6","v":40.271860513906603},{"$f":"2296.1210636809*Kalkulačka!$M$7","v":2296.1210636809001},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"2825*Kalkulačka!$M$7","v":2825}]
[null,"Malá Fatra",{"$f":"(Podklady!I24*S29+Podklady!Q24*T29+Podklady!Y24*U29+Podklady!AG24*U29+(Podklady!J24+Podklady!R24+Podklady!Z24+Podklady!AH24)*$M$9)","v":174557.610432488},10454.824998357999,{"$f":"((D44-Podklady!F10)*$Q$4)+((F44-Podklady!I10)*$T$4)","v":0},{"$f":"(H44-Podklady!D10)*$U$8","v":0},{"$f":"(D44-Podklady!F10)*$U$5+(F44-Podklady!I10)*$T$5","v":0},{"$f":"(D44-Podklady!F10)*$Q$7","v":0},{"$f":"(Podklady!I24*V29+Podklady!Q24*W29+Podklady!Y24*X29+Podklady!AG24*X29)","v":8882247.2560113948},{"$f":"(Podklady!J24+Podklady!R24+Podklady!Z24+Podklady!AH24)*$M$10","v":721623.40462050005},9603870.6606318951,132410.4977865401,24268.231489967293,156678.72927650739,"Malá Fatra",{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,6,FALSE)","v":0.19519192136870092},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"54.34343824*Kalkulačka!$M$6","v":54.343438239999998},{"$f":"70.555465344*Kalkulačka!$M$6","v":70.555465343999998},{"$f":"81.6099645442344*Kalkulačka!$M$6","v":81.609964544234401},{"$f":"3060.44051784465*Kalkulačka!$M$7","v":3060.44051784465},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"4596*Kalkulačka!$M$7","v":4596}]
[null,"Poloniny",{"$f":"(Podklady!I25*S30+Podklady!Q25*T30+Podklady!Y25*U30+Podklady!AG25*U30+(Podklady!J25+Podklady!R25+Podklady!Z25+Podklady!AH25)*$M$9)","v":45892.230984908543},4700.4500862585001,{"$f":"((D45-Podklady!F11)*$S$4)+((F45-Podklady!I11)*$T$4)","v":0},{"$f":"(H45-Podklady!D11)*$U$8","v":0},{"$f":"(D45-Podklady!F11)*$U$5+(F45-Podklady!I11)*$T$5","v":0},{"$f":"(D45-Podklady!F11)*$S$7","v":0},{"$f":"(Podklady!I25*V30+Podklady!Q25*W30+Podklady!Y25*X30+Podklady!AG25*X30)","v":1990866.6661674096},{"$f":"(Podklady!J25+Podklady!R25+Podklady!Z25+Podklady!AH25)*$M$10","v":61039.598610000001},2051906.2647774096,56411.549415662463,46730.629316263701,103142.17873192616,"Poloniny",{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,7,FALSE)","v":6.1132977295850786E-2},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"76.599535376*Kalkulačka!$M$6","v":76.599535376000006},{"$f":"89.024663728*Kalkulačka!$M$6","v":89.024663727999993},{"$f":"77.5952218214776*Kalkulačka!$M$6","v":77.595221821477594},{"$f":"3429.42232330301*Kalkulačka!$M$7","v":3429.4223233030102},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"3474*Kalkulačka!$M$7","v":3474}]
[null,"Muránska planina",{"$f":"(Podklady!I26*S31+Podklady!Q26*T31+Podklady!Y26*U31+Podklady!AG26*U31+(Podklady!J26+Podklady!R26+Podklady!Z26+Podklady!AH26)*$M$9)","v":13510.111206161375},{"$f":"H46*$M$8","v":6231.612161998999},{"$f":"((D46-Podklady!F12)*$Q$4)+((F46-Podklady!I12)*$T$4)","v":0},{"$f":"(H46-Podklady!D12)*$U$8","v":0},{"$f":"(D46-Podklady!F12)*$U$5+(F46-Podklady!I12)*$T$5","v":0},{"$f":"(D46-Podklady!F12)*$Q$7","v":0},{"$f":"(Podklady!I26*V31+Podklady!Q26*W31+Podklady!Y26*X31+Podklady!AG26*X31)","v":753679.37857948919},{"$f":"(Podklady!J26+Podklady!R26+Podklady!Z26+Podklady!AH26)*$M$10","v":11121.225506100001},764800.60408558918,25403.012533257213,94128.768017264883,119531.78055052209,"Muránska planina",{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,8,FALSE)","v":0.12340393187857278},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"58.495618272*Kalkulačka!$M$6","v":58.495618272000002},{"$f":"76.032493264*Kalkulačka!$M$6","v":76.032493263999996},{"$f":"94.9210997631313*Kalkulačka!$M$6","v":94.921099763131295},{"$f":"3327.16165150455*Kalkulačka!$M$7","v":3327.1616515045498},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"5399*Kalkulačka!$M$7","v":5399}]
[null,"Slovenský kras",{"$f":"(Podklady!I27*S32+Podklady!Q27*T32+Podklady!Y27*U32+Podklady!AG27*U32+(Podklady!J27+Podklady!R27+Podklady!Z27+Podklady!AH27)*$M$9)","v":36325.40987858802},3010.1566699662499,{"$f":"((D47-Podklady!F13)*$Q$4)+((F47-Podklady!I13)*$T$4)","v":0},{"$f":"(H47-Podklady!D13)*$U$8","v":0},{"$f":"(D47-Podklady!F13)*$U$5+(F47-Podklady!I13)*$T$5","v":0},{"$f":"(D47-Podklady!F13)*$Q$7","v":0},{"$f":"(Podklady!I27*V32+Podklady!Q27*W32+Podklady!Y27*X32+Podklady!AG27*X32)","v":1356779.4752304044},{"$f":"(Podklady!J27+Podklady!R27+Podklady!Z27+Podklady!AH27)*$M$10","v":9932.5824027000017},1366712.0576331045,48082.223018429831,33615.409298586295,81697.632317016134,"Slovenský kras",{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,9,FALSE)","v":3.5035913787433988E-2},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"67.729142208*Kalkulačka!$M$6","v":67.729142207999999},{"$f":"71.037760976*Kalkulačka!$M$6","v":71.037760976000001},{"$f":"82.0951413023086*Kalkulačka!$M$6","v":82.095141302308605},{"$f":"2545.9744576627*Kalkulačka!$M$7","v":2545.9744576626999},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"3086*Kalkulačka!$M$7","v":3086}]
[null,"Slovenský raj",{"$f":"(Podklady!I28*S33+Podklady!Q28*T33+Podklady!Y28*U33+Podklady!AG28*U33+(Podklady!J28+Podklady!R28+Podklady!Z28+Podklady!AH28)*$M$9)","v":118510.62848863839},11704.978799532748,{"$f":"((D48-Podklady!F14)*$Q$4)+((F48-Podklady!I14)*$T$4)","v":0},{"$f":"(H48-Podklady!D14)*$U$8","v":0},{"$f":"(D48-Podklady!F14)*$U$5+(F48-Podklady!I14)*$T$5","v":0},{"$f":"(D48-Podklady!F14)*$Q$7","v":0},{"$f":"(Podklady!I28*V33+Podklady!Q28*W33+Podklady!Y28*X33+Podklady!AG28*X33)","v":11224324.554432414},{"$f":"(Podklady!J28+Podklady!R28+Podklady!Z28+Podklady!AH28)*$M$10","v":10756.726611},11235081.281043414,67847.199232029961,98372.003453910351,166219.20268594031,"Slovenský raj",{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,10,FALSE)","v":0.2412064585736475},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"54.992841904*Kalkulačka!$M$6","v":54.992841904000002},{"$f":"67.470367328*Kalkulačka!$M$6","v":67.470367327999995},{"$f":"45.505043525192*Kalkulačka!$M$6","v":45.505043525192001},{"$f":"5219.51119664101*Kalkulačka!$M$7","v":5219.5111966410104},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"4319*Kalkulačka!$M$7","v":4319}]
[null,"TOTAL",{"$f":"SUM(C25:C33)","v":1105764.7151734666},159703.59457223746,-1.0776659564726288E-10,-1.0913936421275139E-11,-1.7205792346430826E-11,-6.6251004682271748E-12,66878331.556353666,5561989.1828623498,72440320.739216015,758427.69909917621,816312.4661587989,1574740.165257975]
[]
[null,"Rozlohy"]
[null,"Národný park","Rozloha NP (ha)","Rozloha A Zóny (ha)",null,null,null,null,"Rozloha nárazníkovej zóny (ha)"]
[null,null,null,"Štátne",null,"Neštátne",null,"Spolu","Štátne",null,"Neštátne",null,"Spolu"]
[null,null,null,"Lesné","Nelesné","Lesné","Nelesné",null,"Lesné","Nelesné","Lesné","Nelesné"]
[null,"Veľká Fatra",{"$f":"P25*Podklady!B6","v":41065.249718356048},{"$f":"Podklady!AI20","v":4406.2249313418997},{"$f":"Podklady!AJ20","v":144.48947374860001},{"$f":"Podklady!AK20","v":1581.8000012984},{"$f":"Podklady!AL20","v":44.374933132900004},{"$f":"D40+E40+F40+G40","v":6176.8893395218001},{"$f":"Podklady!AI48","v":2502.9702531900698},{"$f":"Podklady!AJ48","v":352.0068334417299},{"$f":"Podklady!AK48","v":1530.0482301114519},{"$f":"Podklady!AL48","v":418.30685064391253},{"$f":"I40+J40+K40+L40","v":4803.3321673871633}]
[null,"Nízke Tatry",{"$f":"P26*Podklady!B7","v":76759.212081858394},{"$f":"Podklady!AI21","v":2297.3613352145999},{"$f":"Podklady!AJ21","v":976.06328247129989},{"$f":"Podklady!AK21","v":7548.3519879768},{"$f":"Podklady!AL21","v":940.62947976380008},11762.406085426501,{"$f":"Podklady!AI49","v":3875.0997805147094},{"$f":"Podklady!AJ49","v":419.58932056165582},{"$f":"Podklady!AK49","v":1973.8807481626668},{"$f":"Podklady!AL49","v":458.71009804664584},6727.2799472856786]
[null,"PIENAP",{"$f":"P27*Podklady!B8","v":3712.380898619791},{"$f":"Podklady!AI22","v":227.0960261182},{"$f":"Podklady!AJ22","v":0.45810606670000725},{"$f":"Podklady!AK22","v":44.425888545800021},{"$f":"Podklady!AL22","v":4.6939404513000067},276.67396118200003,{"$f":"Podklady!AI50","v":108.30317944605046},{"$f":"Podklady!AJ50","v":40.035273256054523},{"$f":"Podklady!AK50","v":578.74109803007309},{"$f":"Podklady!AL50","v":219.41783542424994},946.49738615642798]
[null,"TANAP",{"$f":"P28*Podklady!B9","v":73887.830419125094},{"$f":"Podklady!AI23","v":14648.378816170598},{"$f":"Podklady!AJ23","v":8471.2467420082012},{"$f":"Podklady!AK23","v":5929.721721413398},{"$f":"Podklady!AL23","v":2175.3120767267001},31224.659356318898,{"$f":"Podklady!AI51","v":5344.5970176494375},{"$f":"Podklady!AJ51","v":337.33395651045157},{"$f":"Podklady!AK51","v":5074.5853138839866},{"$f":"Podklady!AL51","v":453.1402535284285},11209.656541572305]
[null,"Malá Fatra",{"$f":"P29*Podklady!B10","v":21424.708410159506},{"$f":"Podklady!AI24","v":769.94914370060008},{"$f":"Podklady!AJ24","v":28.6212162747},{"$f":"Podklady!AK24","v":2902.2773696208997},{"$f":"Podklady!AL24","v":481.082269747},4181.9299993431996,{"$f":"Podklady!AI52","v":577.27410610974437},{"$f":"Podklady!AJ52","v":29.431681139438012},{"$f":"Podklady!AK52","v":2719.7752129615083},{"$f":"Podklady!AL52","v":590.48723170199446},3916.968231912685]
[null,"Poloniny",{"$f":"P30*Podklady!B11","v":30755.577720423105},{"$f":"Podklady!AI25","v":1227.9659169324},{"$f":"Podklady!AJ25","v":30.995680942900002},{"$f":"Podklady!AK25","v":580.52537088810004},{"$f":"Podklady!AL25","v":40.693065740000002},1880.1800345034001,{"$f":"Podklady!AI53","v":1084.6195272721477},{"$f":"Podklady!AJ53","v":83.646205634444968},{"$f":"Podklady!AK53","v":1098.8466039234331},{"$f":"Podklady!AL53","v":311.44213146812842},2578.5544682981545]
[null,"Muránska planina",{"$f":"P31*Podklady!B12","v":20199.071673440005},{"$f":"Podklady!AI26","v":2246.2432102747998},{"$f":"Podklady!AJ26","v":12.464281837},{"$f":"Podklady!AK26","v":226.52322235039998},{"$f":"Podklady!AL26","v":7.4141503374000006},2492.6448647995994,{"$f":"Podklady!AI54","v":2195.2910796697388},{"$f":"Podklady!AJ54","v":157.92812076188309},{"$f":"Podklady!AK54","v":325.60391852671626},{"$f":"Podklady!AL54","v":309.47139480471412},2988.2945137630527]
[null,"Slovenský kras",{"$f":"P32*Podklady!B13","v":34366.526738581888},{"$f":"Podklady!AI27","v":487.32286899209998},{"$f":"Podklady!AJ27","v":177.20641712559998},{"$f":"Podklady!AK27","v":532.911660267},{"$f":"Podklady!AL27","v":6.6217216018000009},1204.0626679864999,{"$f":"Podklady!AI55","v":767.16998505342792},{"$f":"Podklady!AJ55","v":73.215247411229484},{"$f":"Podklady!AK55","v":909.15034349944904},{"$f":"Podklady!AL55","v":292.90523196129681},2042.4408079254033]
[null,"Slovenský raj",{"$f":"P33*Podklady!B14","v":19412.088},{"$f":"Podklady!AI28","v":2463.0710596348999},{"$f":"Podklady!AJ28","v":61.294193373100008},{"$f":"Podklady!AK28","v":2150.4551157310998},{"$f":"Podklady!AL28","v":7.171151074},{"$f":"D48+E48+F48+G48","v":4681.9915198130993},{"$f":"Podklady!AI56","v":2315.9245886076505},{"$f":"Podklady!AJ56","v":143.37549774010816},{"$f":"Podklady!AK56","v":1334.4637774976393},{"$f":"Podklady!AL56","v":361.71620330310969},4155.4800671485082]
[null,"SPOLU",{"$f":"SUM(C40:C48)","v":321582.64566056384},{"$f":"SUM(D40:D48)","v":28773.613308380096},9902.8393938481022,21496.992338091895,3707.9927885748998,63881.437828895003,18771.249517512973,1636.5621364569954,15545.095246596926,3415.5972308824807,39368.504131449379]

{"sheet":"Podklady","index":1,"n_rows":56,"n_cols":38,"rows_kept":56,"cut":false,"hidden":false,"merged":[[45,30,45,33],[45,34,45,35],[45,36,45,37],[43,0,43,37],[44,0,46,0],[44,1,46,1],[44,2,45,2],[44,3,44,9],[44,10,44,17],[44,18,44,25],[44,26,44,33],[44,34,44,37],[45,4,45,6],[45,7,45,9],[45,11,45,13],[45,14,45,17],[45,19,45,21],[45,22,45,25],[45,27,45,29],[16,34,16,37],[15,0,15,37],[30,0,32,0],[30,1,32,1],[30,3,30,9],[31,4,31,6],[31,7,31,9],[17,34,17,35],[31,34,31,35],[31,36,31,37],[17,36,17,37],[30,34,30,37],[29,0,29,37],[31,19,31,21],[31,22,31,25],[31,30,31,33],[31,27,31,29],[30,2,31,2],[30,10,30,17],[30,18,30,25],[30,26,30,33],[31,11,31,13],[31,14,31,17],[17,30,17,33],[3,22,3,23],[3,30,3,31],[3,14,3,15],[16,2,17,2],[1,2,4,2],[2,10,3,10],[2,18,3,18],[2,26,3,26],[17,11,17,13],[17,14,17,17],[16,3,16,9],[16,10,16,17],[16,18,16,25],[16,26,16,33],[0,0,0,33],[1,0,4,0],[1,1,4,1],[2,22,2,25],[2,30,2,33],[1,3,1,9],[1,10,1,17],[1,18,1,25],[1,26,1,33],[2,11,2,13],[2,19,2,21],[2,27,2,29],[2,14,2,17],[2,4,2,6],[2,7,2,9],[2,3,3,3],[16,0,18,0],[16,1,18,1],[17,19,17,21],[17,22,17,25],[17,27,17,29],[17,4,17,6],[17,7,17,9]]}
["Terajší stav národných parkov"]
["NP","Rozloha parku","Pomer 5. stupeň / NP","5. stupeň",null,null,null,null,null,null,"4. stupeň",null,null,null,null,null,null,null,"3. stupeň",null,null,null,null,null,null,null,"2. stupeň"]
[null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Celkovo","Štátne",null,null,"Neštátne"]
[null,null,null,null,"Celkovo",null,null,null,null,null,null,"Celkovo",null,null,"Celkovo",null,"Lesné","Nelesné",null,"Celkovo",null,null,"Celkovo",null,"Lesné","Nelesné",null,"Celkovo",null,null,"Celkovo",null,"Lesné","Nelesné"]
[null,null,null,"rozloha","rozloha","Lesné","Nelesné","Celkovo","Lesné","Nelesné","rozloha","rozloha","Lesné","Nelesné","rozloha","koef","rozloha","rozloha",null,"rozloha","Lesné","Nelesné","rozloha","koef","rozloha","rozloha",null,"rozloha","Lesné","Nelesné","rozloha","koef","rozloha","rozloha"]
["Veľká Fatra",41065.249718356048,{"$f":"D6/B6","v":0.15041645629542461},6176.8893395218001,{"$f":"F6+G6","v":4550.7144050904999},4406.2249313418997,144.48947374860001,{"$f":"I6+J6","v":1626.1749344313},1581.8000012984,44.374933132900004,192.83354715499999,{"$f":"M6+N6","v":58.437370072299998},32.700440983299998,25.736929089,{"$f":"Q6+R6","v":134.39617708270001},{"$f":"O6/K6","v":0.6969543373833812},125.25164279410001,9.1445342885999992,34694.167749380198,{"$f":"U6+V6","v":21044.061832781499},18588.869081282999,2455.1927514985,{"$f":"Y6+Z6","v":13650.105916598701},{"$f":"W6/S6","v":0.39344093840794198},10571.1447868714,3078.9611297273,1.359082299,{"$f":"AC6+AD6","v":0.22561198499999999},6.3089000000000005E-4,0.22498109499999999,{"$f":"AG6+AH6","v":1.133470314},{"$f":"AE6/AA6","v":0.83399681890787392},0.23622516700000001,0.89724514700000002]
["Nízke Tatry",76759.212081858394,0.1532377126654545,11762.406085426499,{"$f":"F7+G7","v":3273.4246176858996},2297.3613352145999,976.06328247129989,{"$f":"I7+J7","v":8488.9814677405993},7548.3519879768,940.62947976380008,464.14229860820006,104.46121214919999,84.591458963999997,19.869753185199997,359.68108645900003,0.77493709911283115,299.79626354070001,59.884822918300003,64532.255135128697,{"$f":"U7+V7","v":43174.0240069094},39055.512399570296,4118.5116073391,21358.231128219297,{"$f":"W7/S7","v":0.33096985505148968},17248.933863396298,4109.2972648229998,0.40856269500000003,{"$f":"AC7+AD7","v":0.37072748570000003},0.16822059480000001,0.20250689090000001,3.7835209299999999E-2,{"$f":"AE7/AA7","v":9.260563865234929E-2},2.81903682E-2,9.6448410999999991E-3]
["PIENAP",3712.380898619791,7.4527363634713073E-2,276.67396118200003,227.55413218489997,227.09602611819997,0.45810606669999998,49.119828997100001,44.425888545799999,4.6939404513000005,838.7070849081,145.1731963073,107.93003490209999,37.243161405200006,693.53388860079997,0.82690834628730103,544.1283160104,149.4055725904,1357.2969042875,39.856950543699995,4.6986410511000001,35.158309492599997,1317.4399537438001,0.97063505382072435,435.84461069320002,881.59534305060004,1239.7029482421999,16.879466103100004,6.3124187299999995E-2,16.816341915800002,1222.8234821391,0.98638426557988457,0.22174909580000002,1222.6017330432999]
["TANAP",73887.830419125094,0.42259542849206089,31224.659356318902,23119.625558178799,14648.3788161706,8471.2467420082012,8105.0337981400999,5929.7217214133998,2175.3120767267001,8730.9192240349003,4717.0918657431002,4473.2596878582999,243.83217788479999,4013.8273582918,0.45972563200932387,3933.3112553884998,80.516102903299995,33788.268518613302,13151.955490319502,11877.410107547701,1274.5453827718002,20636.3130282938,0.61075378920129197,15556.9830126589,5079.3300156349005,143.983320158,120.43633412150001,109.4799597275,10.956374394000001,23.546986036500002,0.16353967953135637,19.3399916543,4.2069943822000004]
["Malá Fatra",21424.708410159506,0.19519192136870092,4181.9299993431996,798.57035997530011,769.94914370060008,28.6212162747,3383.3596393678995,2902.2773696208997,481.082269747,18.254953818999997,11.541831434799999,9.7887277933999997,1.7531036413999999,6.7131223841999992,0.36774250161141975,5.6840974071999995,1.029024977,17224.522467208601,2629.4354566155998,2507.1514500808998,122.2840065347,14595.087010592999,0.8473434917210958,11990.8595639982,2604.2274465947999,9.8978870000000015E-4,1.822E-7,4.5900000000000001E-8,1.363E-7,9.8960650000000003E-4,0.99981592030703104,0,9.8960650000000003E-4]
["Poloniny",30755.577720423105,6.1132977295850786E-2,1880.1800345034001,1258.9615978753,1227.9659169324,30.995680942900002,621.21843662809999,580.52537088810004,40.693065740000002,54.7375524439,5.1982683955999995,2.8175432032000001,2.3807251923999999,49.539284048299997,0.90503286750119749,5.9810581892000005,43.558225859099998,28820.658583687898,13281.617257534301,12353.608315306101,928.00894222819988,15539.041326153598,{"$f":"W11/S11","v":0.53916329777933958},12479.948356642599,3059.0929695109999,1.5497878999999998E-3,1.0000000000000001E-18,1.0000000000000001E-18,0,1.5497878999999998E-3,1,0,1.5497878999999998E-3]
["Muránska planina",20199.071673440005,0.12340393187857278,2492.6448647995994,2258.7074921117996,2246.2432102747998,12.464281837,233.93737268779998,226.52322235039998,7.4141503374000006,345.30195228599996,338.28483205039998,320.36383574199999,17.920996308399999,7.0171202356000002,2.0321692910059183E-2,0.77923685720000002,6.2378833784000003,17357.821246886499,13233.056763135,12313.561689643,919.49507349200007,4124.7644837514999,0.23763146451870312,2133.2821148180997,1991.4823689334,3.3036094679000003,3.2695747409,8.2091994599999996E-2,3.1874827463000002,{"$f":"AG12+AH12","v":3.4034727000000001E-2},1.030228522187727E-2,0,3.4034727000000001E-2]
["Slovenský kras",34366.526738581888,3.5035913787433988E-2,1204.0626679864999,664.52928611769994,487.32286899209998,177.20641712559998,539.53338186880001,532.911660267,6.6217216018000009,962.91264743700003,571.0273239677,529.44431694479999,41.583007022899999,391.88532346930003,0.40697910086900141,315.2117325566,76.673590912700007,32133.608586981503,8017.8006635170004,7076.2244559005003,941.57620761650003,24115.807923464501,0.75048551917803263,17679.3821108829,6436.4258125816004,65.942836176900002,6.1302055399999993E-2,6.3845734999999999E-3,5.4917481899999995E-2,65.881534121499996,0.99907037581405267,47.3032987538,18.5782353677]
["Slovenský raj",19412.088,0.24118948563457468,4681.9915198130993,2524.3652530079999,2463.0710596348999,61.294193373100008,2157.6262668050999,2150.4551157310998,7.171151074,514.74,333.77027877489996,332.72564824199998,1.0446305329000001,180.97175204070001,0.35157895644538995,178.7920931008,2.1796589398999999,14135.348,8252.0945956364994,7699.5139137992992,552.58068183720002,5882.8686505933001,0.41618138093192331,4486.9507658891998,1395.9178847041001,79.679000000000002,8.6689831173999998,0.76890091940000005,7.9000821979999998,71.002894536900001,0.89111176767906219,5.1212099800000001E-2,70.951682437100004]
[null,null,null,{"$f":"SUM(D6:D14)","v":63881.437828895003},{"$f":"SUM(E6:E14)","v":38676.452702228198},{"$f":"SUM(F6:F14)","v":28773.613308380103},null,{"$f":"SUM(H6:H14)","v":25204.985126666797},{"$f":"SUM(I6:I14)","v":21496.992338091899}]
["Budúca A Zóna"]
["NP","Rozloha parku","A zóna","5. stupeň",null,null,null,null,null,null,"4. stupeň",null,null,null,null,null,null,null,"3. stupeň",null,null,null,null,null,null,null,"2. stupeň",null,null,null,null,null,null,null,"Dokopy"]
[null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Štátne",null,"Neštátne"]
[null,null,"rozloha","rozloha","Celkovo","Lesné","Nelesné","Celkovo","Lesné","Nelesné","rozloha","Celkovo","Lesné","Nelesné","Celkovo",null,"Lesné","Nelesné","rozloha","Celkovo","Lesné","Nelesné","Celkovo",null,"Lesné","Nelesné","rozloha","Celkovo","Lesné","Nelesné","Celkovo",null,"Lesné","Nelesné","Lesné","Nelesné","Lesné","Nelesné"]
["Veľká Fatra",{"$f":"B6*Kalkulačka!P25","v":41065.249718356048},{"$f":"B20*Kalkulačka!Q25","v":6176.8893395218001},6176.8893395218001,{"$f":"F20+G20","v":4550.7144050904999},4406.2249313418997,144.48947374860001,{"$f":"I20+J20","v":1626.1749344313},1581.8000012984,44.374933132900004,{"$f":"IF(K6<(C20-D20),K6,(C20-D20))","v":0},{"$f":"K20-O20","v":0},{"$f":"L20*(M6/L6)","v":0},{"$f":"L20*(N6/L6)","v":0},{"$f":"IF(K20*(1-Kalkulačka!$R25)<O6,IF(K20*Kalkulačka!$R25>L6,K20-L6,K20*(1-Kalkulačka!$R25)),O6)","v":0},null,{"$f":"O20*(Q6/O6)","v":0},{"$f":"O20*(R6/O6)","v":0},{"$f":"IF(S6<(C20-D20-K20),S6,(C20-D20-K20))","v":0},{"$f":"S20-W20","v":0},{"$f":"T20*(U6/T6)","v":0},{"$f":"T20*(V6/T6)","v":0},{"$f":"IF(S20*(1-Kalkulačka!$R25)<W6,IF(S20*Kalkulačka!$R25>T6,S20-T6,S20*(1-Kalkulačka!$R25)),W6)","v":0},null,{"$f":"W20*(Y6/W6)","v":0},{"$f":"W20*(Z6/W6)","v":0},{"$f":"IF(AA6<(C20-D20-K20-S20),AA6,(C20-D20-K20-S20))","v":0},{"$f":"AA20-AE20","v":0},{"$f":"AB20*(AC6/AB6)","v":0},{"$f":"AB20*(AD6/AB6)","v":0},{"$f":"IF(AA20*(1-Kalkulačka!$R25)<AE6,IF(AA20*Kalkulačka!$R25>AB6,AA20-AB6,AA20*(1-Kalkulačka!$R25)),AE6)","v":0},null,{"$f":"AE20*(AG6/AE6)","v":0},{"$f":"AE20*(AH6/AE6)","v":0},{"$f":"F20+M20+U20+AC20","v":4406.2249313418997},{"$f":"G20+N20+V20+AD20","v":144.48947374860001},{"$f":"I20+Q20+Y20+AG20","v":1581.8000012984},{"$f":"J20+R20+Z20+AH20","v":44.374933132900004}]
["Nízke Tatry",{"$f":"B7*Kalkulačka!P26","v":76759.212081858394},{"$f":"B21*Kalkulačka!Q26","v":11762.406085426499},11762.406085426499,{"$f":"F21+G21","v":3273.4246176858996},2297.3613352145999,976.06328247129989,{"$f":"I21+J21","v":8488.9814677405993},7548.3519879768,940.62947976380008,{"$f":"IF(K7<(C21-D21),K7,(C21-D21))","v":0},{"$f":"K21-O21","v":0},{"$f":"L21*(M7/L7)","v":0},{"$f":"L21*(N7/L7)","v":0},{"$f":"IF(K21*(1-Kalkulačka!$R26)<O7,IF(K21*Kalkulačka!$R26>L7,K21-L7,K21*(1-Kalkulačka!$R26)),O7)","v":0},null,{"$f":"O21*(Q7/O7)","v":0},0,{"$f":"IF(S7<(C21-D21-K21),S7,(C21-D21-K21))","v":0},{"$f":"S21-W21","v":0},{"$f":"T21*(U7/T7)","v":0},{"$f":"T21*(V7/T7)","v":0},{"$f":"IF(S21*(1-Kalkulačka!$R26)<W7,IF(S21*Kalkulačka!$R26>T7,S21-T7,S21*(1-Kalkulačka!$R26)),W7)","v":0},null,{"$f":"W21*(Y7/W7)","v":0},{"$f":"W21*(Z7/W7)","v":0},{"$f":"IF(AA7<(C21-D21-K21-S21),AA7,(C21-D21-K21-S21))","v":0},0,{"$f":"AB21*(AC7/AB7)","v":0},{"$f":"AB21*(AD7/AB7)","v":0},{"$f":"IF(AA21*(1-Kalkulačka!$R26)<AE7,IF(AA21*Kalkulačka!$R26>AB7,AA21-AB7,AA21*(1-Kalkulačka!$R26)),AE7)","v":0},null,{"$f":"AE21*(AG7/AE7)","v":0},{"$f":"AE21*(AH7/AE7)","v":0},{"$f":"F21+M21+U21+AC21","v":2297.3613352145999},{"$f":"G21+N21+V21+AD21","v":976.06328247129989},{"$f":"I21+Q21+Y21+AG21","v":7548.3519879768},{"$f":"J21+R21+Z21+AH21","v":940.62947976380008}]
["PIENAP",{"$f":"B8*Kalkulačka!P27","v":3712.380898619791},{"$f":"B22*Kalkulačka!Q27","v":276.67396118200003},276.67396118199997,227.55413218489997,227.09602611819997,0.45810606669999998,49.119828997100001,44.425888545799999,4.6939404513000005,5.6843418860808015E-14,2.8421709430404007E-14,2.1130319982123295E-14,7.2913894482807112E-15,{"$f":"IF(K22*(1-Kalkulačka!$R27)<O8,IF(K22*Kalkulačka!$R27>L8,K22-L8,K22*(1-Kalkulačka!$R27)),O8)","v":2.8421709430404007E-14},null,2.2298920275840143E-14,6.1227891545638652E-15,0,{"$f":"S22-W22","v":0},0,0,{"$f":"IF(S22*(1-Kalkulačka!$R27)<W8,IF(S22*Kalkulačka!$R27>T8,S22-T8,S22*(1-Kalkulačka!$R27)),W8)","v":0},null,0,0,0,{"$f":"AA22-AE22","v":0},0,0,{"$f":"IF(AA22*(1-Kalkulačka!$R27)<AE8,IF(AA22*Kalkulačka!$R27>AB8,AA22-AB8,AA22*(1-Kalkulačka!$R27)),AE8)","v":0},null,0,0,227.0960261182,0.45810606670000725,44.425888545800021,4.6939404513000067]
["TANAP",{"$f":"B9*Kalkulačka!P28","v":73887.830419125094},{"$f":"B23*Kalkulačka!Q28","v":31224.659356318898},31224.659356318902,23119.625558178799,14648.3788161706,8471.2467420082012,8105.0337981400999,5929.7217214133998,2175.3120767267001,{"$f":"IF(K9<(C23-D23),K9,(C23-D23))","v":-3.637978807091713E-12},{"$f":"K23-O23","v":-1.8189894035458565E-12},-1.724963643514132E-12,-9.4025760031724323E-14,{"$f":"IF(K23*(1-Kalkulačka!$R28)<O9,IF(K23*Kalkulačka!$R28>L9,K23-L9,K23*(1-Kalkulačka!$R28)),O9)","v":-1.8189894035458565E-12},null,-1.782501053419547E-12,-3.6488350126309333E-14,0,{"$f":"S23-W23","v":0},0,0,{"$f":"IF(S23*(1-Kalkulačka!$R28)<W9,IF(S23*Kalkulačka!$R28>T9,S23-T9,S23*(1-Kalkulačka!$R28)),W9)","v":0},null,0,0,0,{"$f":"AA23-AE23","v":0},0,0,{"$f":"IF(AA23*(1-Kalkulačka!$R28)<AE9,IF(AA23*Kalkulačka!$R28>AB9,AA23-AB9,AA23*(1-Kalkulačka!$R28)),AE9)","v":0},null,0,0,14648.378816170598,8471.2467420082012,5929.721721413398,2175.3120767267001]
["Malá Fatra",{"$f":"B10*Kalkulačka!P29","v":21424.708410159506},{"$f":"B24*Kalkulačka!Q29","v":4181.9299993431996},4181.9299993431996,798.57035997530011,769.94914370060008,28.6212162747,3383.3596393678995,2902.2773696208997,481.082269747,0,{"$f":"K24-O24","v":0},0,0,{"$f":"IF(K24*(1-Kalkulačka!$R29)<O10,IF(K24*Kalkulačka!$R29>L10,K24-L10,K24*(1-Kalkulačka!$R29)),O10)","v":0},null,0,0,0,{"$f":"S24-W24","v":0},0,0,{"$f":"IF(S24*(1-Kalkulačka!$R29)<W10,IF(S24*Kalkulačka!$R29>T10,S24-T10,S24*(1-Kalkulačka!$R29)),W10)","v":0},null,0,0,0,0,0,0,{"$f":"IF(AA24*(1-Kalkulačka!$R29)<AE10,IF(AA24*Kalkulačka!$R29>AB10,AA24-AB10,AA24*(1-Kalkulačka!$R29)),AE10)","v":0},null,0,0,769.94914370060008,28.6212162747,2902.2773696208997,481.082269747]
["Poloniny",{"$f":"B11*Kalkulačka!P30","v":30755.577720423105},{"$f":"B25*Kalkulačka!Q30","v":1880.1800345034001},1880.1800345034001,1258.9615978753,1227.9659169324,30.995680942900002,621.21843662809999,580.52537088810004,40.693065740000002,0,0,0,0,{"$f":"IF(K25*(1-Kalkulačka!$R30)<O11,IF(K25*Kalkulačka!$R30>L11,K25-L11,K25*(1-Kalkulačka!$R30)),O11)","v":0},null,0,0,0,0,0,0,{"$f":"IF(S25*(1-Kalkulačka!$R30)<W11,IF(S25*Kalkulačka!$R30>T11,S25-T11,S25*(1-Kalkulačka!$R30)),W11)","v":0},null,0,0,0,0,0,{"$f":"AB25*(AD11/AB11)","v":0},{"$f":"IF(AA25*(1-Kalkulačka!$R30)<AE11,IF(AA25*Kalkulačka!$R30>AB11,AA25-AB11,AA25*(1-Kalkulačka!$R30)),AE11)","v":0},null,0,0,1227.9659169324,30.995680942900002,580.52537088810004,40.693065740000002]
["Muránska planina",{"$f":"B12*Kalkulačka!P31","v":20199.071673440005},{"$f":"B26*Kalkulačka!Q31","v":2492.6448647995994},2492.6448647995994,2258.7074921117996,2246.2432102747998,12.464281837,233.93737268779998,226.52322235039998,7.4141503374000006,0,0,0,0,{"$f":"IF(K26*(1-Kalkulačka!$R31)<O12,IF(K26*Kalkulačka!$R31>L12,K26-L12,K26*(1-Kalkulačka!$R31)),O12)","v":0},null,0,0,0,0,0,{"$f":"T26*(V12/T12)","v":0},{"$f":"IF(S26*(1-Kalkulačka!$R31)<W12,IF(S26*Kalkulačka!$R31>T12,S26-T12,S26*(1-Kalkulačka!$R31)),W12)","v":0},null,0,0,0,0,0,0,{"$f":"IF(AA26*(1-Kalkulačka!$R31)<AE12,IF(AA26*Kalkulačka!$R31>AB12,AA26-AB12,AA26*(1-Kalkulačka!$R31)),AE12)","v":0},null,{"$f":"AE26*(AG12/AE12)","v":0},0,2246.2432102747998,{"$f":"G26+N26+V26+AD26","v":12.464281837},{"$f":"I26+Q26+Y26+AG26","v":226.52322235039998},7.4141503374000006]
["Slovenský kras",{"$f":"B13*Kalkulačka!P32","v":34366.526738581888},{"$f":"B27*Kalkulačka!Q32","v":1204.0626679864999},1204.0626679864999,664.52928611769994,487.32286899209998,177.20641712559998,539.53338186880001,532.911660267,6.6217216018000009,0,0,0,0,{"$f":"IF(K27*(1-Kalkulačka!$R32)<O13,IF(K27*Kalkulačka!$R32>L13,K27-L13,K27*(1-Kalkulačka!$R32)),O13)","v":0},null,0,0,0,0,0,0,{"$f":"IF(S27*(1-Kalkulačka!$R32)<W13,IF(S27*Kalkulačka!$R32>T13,S27-T13,S27*(1-Kalkulačka!$R32)),W13)","v":0},null,0,0,0,0,0,0,{"$f":"IF(AA27*(1-Kalkulačka!$R32)<AE13,IF(AA27*Kalkulačka!$R32>AB13,AA27-AB13,AA27*(1-Kalkulačka!$R32)),AE13)","v":0},null,0,0,487.32286899209998,177.20641712559998,532.911660267,6.6217216018000009]
["Slovenský raj",{"$f":"B14*Kalkulačka!P33","v":19412.088},{"$f":"B28*Kalkulačka!Q33","v":4682.3209999999999},4682.3209999999999,2524.3652530079999,2463.0710596348999,61.294193373100008,2157.6262668050999,2150.4551157310998,7.171151074,0,0,0,0,{"$f":"IF(K28*(1-Kalkulačka!$R33)<O14,IF(K28*Kalkulačka!$R33>L14,K28-L14,K28*(1-Kalkulačka!$R33)),O14)","v":0},null,0,0,0,0,0,0,{"$f":"IF(S28*(1-Kalkulačka!$R33)<W14,IF(S28*Kalkulačka!$R33>T14,S28-T14,S28*(1-Kalkulačka!$R33)),W14)","v":0},null,0,0,0,0,0,0,{"$f":"IF(AA28*(1-Kalkulačka!$R33)<AE14,IF(AA28*Kalkulačka!$R33>AB14,AA28-AB14,AA28*(1-Kalkulačka!$R33)),AE14)","v":0},null,0,0,2463.0710596348999,61.294193373100008,2150.4551157310998,7.171151074]
[]
["Zbytok z národných parkov bez A zóny"]
["NP","Rozloha parku","Ochranné pásmo","5. stupeň",null,null,null,null,null,null,"4. stupeň",null,null,null,null,null,null,null,"3. stupeň",null,null,null,null,null,null,null,"2. stupeň",null,null,null,null,null,null,null,"Dokopy"]
[null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Štátne",null,"Neštátne"]
[null,null,"rozloha","rozloha","Celkovo","Lesné","Nelesné","Celkovo","Lesné","Nelesné","rozloha","Celkovo","Lesné","Nelesné","Celkovo",null,"Lesné","Nelesné","rozloha","Celkovo","Lesné","Nelesné","Celkovo",null,"Lesné","Nelesné","rozloha","Celkovo","Lesné","Nelesné","Celkovo",null,"Lesné","Nelesné","Lesné","Nelesné","Lesné","Nelesné"]
["Veľká Fatra",41065.249718356048,{"$f":"B34-C20","v":34888.360378834244},{"$f":"D6-D20","v":0},{"$f":"E6-E20","v":0},0,0,{"$f":"H6-H20","v":0},0,0,{"$f":"IF(K6-K20>C34,C34,K6-K20)","v":192.83354715499999},{"$f":"K34-O34","v":58.437370072299984},{"$f":"L34*M6/L6","v":32.700440983299991},{"$f":"L34*N6/L6","v":25.736929088999993},{"$f":"O6-O20","v":134.39617708270001},{"$f":"IF(K34=0,0,O34/K34)","v":0.6969543373833812},{"$f":"O34*Q6/O6","v":125.25164279409999},{"$f":"O34*R6/O6","v":9.1445342885999992},{"$f":"IF(S6-S20>C34-K34,C34-K34,S6-S20)","v":34694.167749380198},{"$f":"S34-W34","v":21044.061832781495},{"$f":"T34*U6/T6","v":18588.869081282995},{"$f":"T34*V6/T6","v":2455.1927514984995},{"$f":"W6-W20","v":13650.105916598701},{"$f":"IF(S34=0,0,W34/S34)","v":0.39344093840794198},{"$f":"W34*Y6/W6","v":10571.1447868714},{"$f":"W34*Z6/W6","v":3078.9611297273},{"$f":"IF(AA6-AA20>C34-K34-S34,C34-K34-S34,AA6-AA20)","v":1.359082299},{"$f":"AA34-AE34","v":0.22561198500000001},{"$f":"AA34*AC6/AB6","v":3.8004693394994515E-3},{"$f":"AB34*AD6/AB6","v":0.22498109500000002},{"$f":"AE6-AE20","v":1.133470314},{"$f":"IF(AA34=0,0,AE34/AA34)","v":0.83399681890787392},{"$f":"AE34*AG6/AE6","v":0.23622516699999999},{"$f":"AE34*AH6/AE6","v":0.89724514700000002},{"$f":"F34+M34+U34+AC34","v":18621.573322735632},{"$f":"G34+N34+V34+AD34","v":2481.1546616824999},{"$f":"I34+Q34+Y34+AG34","v":10696.6326548325},{"$f":"J34+R34+Z34+AH34","v":3089.0029091628999}]
["Nízke Tatry",76759.212081858394,{"$f":"B35-C21","v":64996.805996431896},{"$f":"D7-D21","v":0},0,0,0,0,0,0,{"$f":"IF(K7-K21>C35,C35,K7-K21)","v":464.14229860820006},{"$f":"K35-O35","v":104.46121214920004},{"$f":"L35*M7/L7","v":84.59145896400004},{"$f":"L35*N7/L7","v":19.869753185200004},{"$f":"O7-O21","v":359.68108645900003},{"$f":"IF(K35=0,0,O35/K35)","v":0.77493709911283115},{"$f":"O35*Q7/O7","v":299.79626354070001},{"$f":"O35*R7/O7","v":59.884822918300003},{"$f":"IF(S7-S21>C35-K35,C35-K35,S7-S21)","v":64532.255135128697},{"$f":"S35-W35","v":43174.0240069094},{"$f":"T35*U7/T7","v":39055.512399570296},{"$f":"T35*V7/T7","v":4118.5116073391},{"$f":"W7-W21","v":21358.231128219297},{"$f":"IF(S35=0,0,W35/S35)","v":0.33096985505148968},{"$f":"W35*Y7/W7","v":17248.933863396298},{"$f":"W35*Z7/W7","v":4109.2972648229998},{"$f":"IF(AA7-AA21>C35-K35-S35,C35-K35-S35,AA7-AA21)","v":0.40856269499636255},{"$f":"AA35-AE35","v":0.37072748569636255},{"$f":"AA35*AC7/AB7","v":0.18538862700079295},{"$f":"AB35*AD7/AB7","v":0.20250689089801305},{"$f":"AE7-AE21","v":3.7835209299999999E-2},{"$f":"IF(AA35=0,0,AE35/AA35)","v":9.2605638653173769E-2},{"$f":"AE35*AG7/AE7","v":2.81903682E-2},{"$f":"AE35*AH7/AE7","v":9.6448410999999991E-3},{"$f":"F35+M35+U35+AC35","v":39140.289247161301},{"$f":"G35+N35+V35+AD35","v":4138.5838674151983},{"$f":"I35+Q35+Y35+AG35","v":17548.758317305197},{"$f":"J35+R35+Z35+AH35","v":4169.1917325824006}]
["PIENAP",3712.380898619791,3435.7069374377911,0,0,0,0,0,0,0,838.70708490809989,145.17319630729992,107.93003490209993,37.243161405199984,693.53388860079997,0.82690834628730114,544.1283160104,149.4055725904,{"$f":"IF(S8-S22>C36-K36,C36-K36,S8-S22)","v":1357.2969042875},39.856950543699895,4.6986410510999885,35.158309492599912,1317.4399537438001,0.97063505382072435,435.84461069320002,881.59534305060004,1239.7029482421915,16.879466103091545,4.6361206345756578,16.816341915791575,1222.8234821391,0.98638426557989123,0.22174909580000002,1222.6017330432999,117.26479658777558,89.217812813591479,980.19467579939999,2253.6026486843002]
["TANAP",73887.830419125094,42663.171062806199,0,0,0,0,0,0,0,8730.9192240349039,4717.0918657431021,4473.2596878583017,243.8321778848001,4013.8273582918018,0.45972563200932387,3933.3112553885016,80.516102903300037,{"$f":"IF(S9-S23>C37-K37,C37-K37,S9-S23)","v":33788.268518613302},13151.955490319502,11877.410107547701,1274.5453827718002,20636.3130282938,0.61075378920129197,15556.983012658902,5079.3300156349005,143.98332015798951,120.43633412148951,130.88482148938479,10.956374393999045,23.546986036500002,0.16353967953136828,19.3399916543,4.2069943822000004,16481.554616895388,1529.3339350505994,19509.634259701703,5164.0531129204001]
["Malá Fatra",21424.708410159506,17242.778410816307,0,0,0,0,0,0,0,18.254953818999997,11.541831434799999,9.7887277933999997,1.7531036413999999,6.7131223841999992,0.36774250161141975,5.6840974071999995,1.029024977,17224.522467208601,{"$f":"S38-W38","v":2629.4354566156017},2507.1514500809017,122.28400653470007,14595.087010592999,0.8473434917210958,11990.8595639982,2604.2274465947999,9.8978870000000015E-4,1.8220000000011491E-7,2.4934852541163563E-4,1.3630000000008597E-7,9.8960650000000003E-4,0.99981592030703104,0,9.8960650000000003E-4,2516.9404272228271,124.03711031240007,11996.5436614054,2605.2574611782998]
["Poloniny",30755.577720423105,28875.397685919706,0,0,0,0,0,0,0,54.7375524439,5.1982683956000031,2.8175432032000023,2.3807251924000017,49.539284048299997,0.90503286750119749,5.9810581892000005,43.558225859099998,28820.658583687898,13281.617257534301,12353.608315306101,928.00894222819988,15539.041326153598,0.53916329777933958,12479.948356642599,3059.0929695109999,1.5497878999999998E-3,0,1.5497878999999998E-3,0,1.5497878999999998E-3,1,0,1.5497878999999998E-3,12356.427408297201,930.38966742059984,12485.929414831799,3102.6527451579996]
["Muránska planina",20199.071673440005,17706.426808640404,0,0,0,0,0,0,0,345.30195228599996,338.28483205039998,320.36383574199999,17.920996308399999,7.0171202356000002,2.0321692910059183E-2,0.77923685720000002,6.2378833784000003,17357.821246886499,13233.056763134999,12313.561689643,919.49507349199985,4124.7644837514999,0.23763146451870312,2133.2821148180997,1991.4823689334,3.3036094679000003,3.2695747409000004,8.2946533445723836E-2,3.1874827463000006,3.4034727000000001E-2,1.030228522187727E-2,0,3.4034727000000001E-2,12634.008471918447,940.60355254669992,{"$f":"I40+Q40+Y40+AG40","v":2134.0613516752996},{"$f":"J40+R40+Z40+AH40","v":1997.7542870388002}]
["Slovenský kras",34366.526738581888,33162.464070595386,0,0,0,0,0,0,0,962.91264743700003,571.0273239677,529.44431694479999,41.583007022899999,391.88532346930003,0.40697910086900141,315.2117325566,76.673590912700007,32133.608586981503,8017.8006635170022,7076.2244559005012,941.57620761650014,24115.807923464501,0.75048551917803263,17679.3821108829,6436.4258125816004,65.942836176884157,6.1302055384160781E-2,6.8679081251454415,5.4917481885810429E-2,65.881534121499996,0.99907037581429281,47.3032987538,18.5782353677,7612.5366809704474,983.21413212128596,18041.897142193298,6531.6776388620001]
["Slovenský raj",19412.088,14729.767,-0.32948018690058234,0,0,0,0,0,0,514.74,333.76824795929997,332.72362378242423,1.0446241768757603,180.97175204070001,0.35157895644538995,178.7920931008,2.1796589398999999,14135.348,8252.4793494066998,7699.8729035046053,552.60644590209438,5882.8686505933001,0.41618138093192331,4486.9507658891998,1395.9178847041001,79.679000000000002,8.6761054631000007,7.0671791059211655,7.9065728227607801,71.002894536900001,0.89111176767906219,5.1212099800000001E-2,70.951682437100004,8039.6637063929511,561.55764290173101,4665.7940710898001,1469.0492260811002]
[]
["Budúce ochranné pásmo"]
["NP","Rozloha parku","Ochranné pásmo","5. stupeň",null,null,null,null,null,null,"4. stupeň",null,null,null,null,null,null,null,"3. stupeň",null,null,null,null,null,null,null,"2. stupeň",null,null,null,null,null,null,null,"Dokopy"]
[null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Celkovo","Štátne",null,null,"Neštátne",null,null,null,"Štátne",null,"Neštátne"]
[null,null,"rozloha","rozloha","Celkovo","Lesné","Nelesné","Celkovo","Lesné","Nelesné","rozloha","Celkovo","Lesné","Nelesné","Celkovo",null,"Lesné","Nelesné","rozloha","Celkovo","Lesné","Nelesné","Celkovo",null,"Lesné","Nelesné","rozloha","Celkovo","Lesné","Nelesné","Celkovo",null,"Lesné","Nelesné","Lesné","Nelesné","Lesné","Nelesné"]
["Veľká Fatra",{"$f":"B20","v":41065.249718356048},{"$f":"C20*(VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,2,FALSE)*POWER(C20,VLOOKUP(Formy!$B$19,Formy!D20:F23,3,FALSE)))","v":4803.3321673871642},{"$f":"D6-D20","v":0},{"$f":"E6-E20","v":0},{"$f":"F6-F20","v":0},0,{"$f":"H6-H20","v":0},0,0,{"$f":"IF(K6-K20>C48,C48,K6-K20)","v":192.83354715499999},{"$f":"K48-O48","v":58.437370072299984},{"$f":"L48*M6/L6","v":32.700440983299991},{"$f":"L48*N6/L6","v":25.736929088999993},{"$f":"IF(K48*P34<(O6-O20),IF(K48*(1-P34)>(L6-L20),O6-O20,K48*P34),O6-O20)","v":134.39617708270001},null,{"$f":"O48*Q6/O6","v":125.25164279409999},{"$f":"O48*R6/O6","v":9.1445342885999992},{"$f":"IF(S6-S20>C48-K48,C48-K48,S6-S20)","v":4610.4986202321643},{"$f":"S48-W48","v":2796.5397165594995},{"$f":"T48*U6/T6","v":2470.26981220677},{"$f":"T48*V6/T6","v":326.2699043527299},{"$f":"IF(S48*X34<W34,IF(S48*(1-X34)>T34,S48-T34,S48*X34),W34)","v":1813.9589036726645},null,{"$f":"W48*Y6/W6","v":1404.7965873173519},{"$f":"W48*Z6/W6","v":409.16231635531256},{"$f":"IF(AA6-AA20>C48-K48-S48,C48-K48-S48,AA6-AA20)","v":0},{"$f":"AA48-AE48","v":0},{"$f":"AA48*AC6/AB6","v":0},{"$f":"AB48*AD6/AB6","v":0},{"$f":"IF(AA48*AF34<(AE6-AE20),IF(AA48*(1-AF34)>(AB6-AB20),AE6-AE20,AA48*AF34),AE6-AE20)","v":0},null,{"$f":"AE48*AG6/AE6","v":0},{"$f":"AE48*AH6/AE6","v":0},{"$f":"F48+M48+U48+AC48","v":2502.9702531900698},{"$f":"G48+N48+V48+AD48","v":352.0068334417299},{"$f":"I48+Q48+Y48+AG48","v":1530.0482301114519},{"$f":"J48+R48+Z48+AH48","v":418.30685064391253}]
["Nízke Tatry",{"$f":"B21","v":76759.212081858394},{"$f":"C21*(VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,2,FALSE)*POWER(C21,VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,3,FALSE)))","v":6727.2799472856777},{"$f":"D7-D21","v":0},0,0,0,0,0,0,{"$f":"IF(K7-K21>C49,C49,K7-K21)","v":464.14229860820006},{"$f":"K49-O49","v":104.46121214920004},{"$f":"L49*M7/L7","v":84.59145896400004},{"$f":"L49*N7/L7","v":19.869753185200004},{"$f":"IF(K49*P35<(O7-O21),IF(K49*(1-P35)>(L7-L21),O7-O21,K49*P35),O7-O21)","v":359.68108645900003},null,{"$f":"O49*Q7/O7","v":299.79626354070001},{"$f":"O49*R7/O7","v":59.884822918300003},{"$f":"IF(S7-S21>C49-K49,C49-K49,S7-S21)","v":6263.137648677478},{"$f":"S49-W49","v":4190.2278889271656},{"$f":"T49*U7/T7","v":3790.5083215507093},{"$f":"T49*V7/T7","v":399.71956737645581},{"$f":"IF(S49*X35<W35,IF(S49*(1-X35)>T35,S49-T35,S49*X35),W35)","v":2072.9097597503128},null,{"$f":"W49*Y7/W7","v":1674.0844846219668},{"$f":"W49*Z7/W7","v":398.82527512834582},{"$f":"IF(AA7-AA21>C49-K49-S49,C49-K49-S49,AA7-AA21)","v":0},{"$f":"AA49-AE49","v":0},{"$f":"AA49*AC7/AB7","v":0},{"$f":"AB49*AD7/AB7","v":0},{"$f":"IF(AA49*AF35<(AE7-AE21),IF(AA49*(1-AF35)>(AB7-AB21),AE7-AE21,AA49*AF35),AE7-AE21)","v":0},null,{"$f":"AE49*AG7/AE7","v":0},{"$f":"AE49*AH7/AE7","v":0},{"$f":"F49+M49+U49+AC49","v":3875.0997805147094},{"$f":"G49+N49+V49+AD49","v":419.58932056165582},{"$f":"I49+Q49+Y49+AG49","v":1973.8807481626668},{"$f":"J49+R49+Z49+AH49","v":458.71009804664584}]
["PIENAP",3712.380898619791,{"$f":"C22*(VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,2,FALSE)*POWER(C22,VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,3,FALSE)))","v":946.49738615642798},0,0,0,0,0,0,0,838.70708490809989,145.17319630729992,107.93003490209993,37.243161405199984,693.53388860079997,null,544.1283160104,149.4055725904,{"$f":"IF(S8-S22>C50-K50,C50-K50,S8-S22)","v":107.79030124832809},3.1652563948050698,0.3731445439505332,2.7921118508545368,{"$f":"IF(S50*X36<W36,IF(S50*(1-X36)>T36,S50-T36,S50*X36),W36)","v":104.62504485352302},null,34.612782019673077,70.012262833849945,0,0,0,0,0,null,0,0,108.30317944605046,40.035273256054523,578.74109803007309,219.41783542424994]
["TANAP",73887.830419125094,{"$f":"C23*(VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,2,FALSE)*POWER(C23,VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,3,FALSE)))","v":11209.656541572303},0,0,0,0,0,0,0,8730.9192240349039,{"$f":"K51-O51","v":4717.0918657431021},4473.2596878583017,243.8321778848001,4013.8273582918018,null,3933.3112553885016,80.516102903300037,2478.7373175373996,964.83910841678676,871.33732979113529,93.501778625651482,1513.8982091206128,null,1141.2740584954845,372.62415062512844,0,0,0,0,0,null,0,0,5344.5970176494375,337.33395651045157,5074.5853138839866,453.1402535284285]
["Malá Fatra",21424.708410159506,{"$f":"C24*(VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,2,FALSE)*POWER(C24,VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,3,FALSE)))","v":3916.9682319126855},0,0,0,0,0,0,0,18.254953818999997,11.541831434799999,9.7887277933999997,1.7531036413999999,6.7131223841999992,null,5.6840974071999995,1.029024977,{"$f":"IF(S10-S24>C52-K52,C52-K52,S10-S24)","v":3898.7132780936854},595.16395581438246,567.48537831634439,27.678577498038013,{"$f":"IF(S52*X38<W38,IF(S52*(1-X38)>T38,S52-T38,S52*X38),W38)","v":3303.5493222793029},null,2714.0911155543081,589.45820672499451,0,0,0,0,0,null,0,0,577.27410610974437,29.431681139438012,2719.7752129615083,590.48723170199446]
["Poloniny",30755.577720423105,{"$f":"C25*(VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,2,FALSE)*POWER(C25,VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,3,FALSE)))","v":2578.554468298154},0,0,0,0,0,0,0,54.7375524439,5.1982683956000031,2.8175432032000023,2.3807251924000017,49.539284048299997,null,5.9810581892000005,43.558225859099998,2523.8169158542541,1163.0674645109925,1081.8019840689476,81.265480442044961,1360.7494513432616,null,1092.8655457342331,267.88390560902843,0,0,0,0,0,null,0,0,1084.6195272721477,83.646205634444968,1098.8466039234331,311.44213146812842]
["Muránska planina",20199.071673440005,{"$f":"C26*(VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,2,FALSE)*POWER(C26,VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,3,FALSE)))","v":2988.2945137630522},0,0,0,0,0,0,0,345.30195228599996,338.28483205039998,320.36383574199999,17.920996308399999,7.0171202356000002,null,0.77923685720000002,6.2378833784000003,2642.9925614770523,2014.9343683812217,1874.9272439277386,140.0071244534831,628.05819309583046,null,324.82468166951628,303.23351142631412,0,0,0,0,0,null,0,0,2195.2910796697388,157.92812076188309,{"$f":"I54+Q54+Y54+AG54","v":325.60391852671626},{"$f":"J54+R54+Z54+AH54","v":309.47139480471412}]
["Slovenský kras",34366.526738581888,{"$f":"C27*(VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,2,FALSE)*POWER(C27,VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,3,FALSE)))","v":2042.4408079254033},0,0,0,0,0,0,0,962.91264743700003,571.0273239677,529.44431694479999,41.583007022899999,391.88532346930003,null,315.2117325566,76.673590912700007,1079.5281604884033,269.35790849695741,237.72566810862793,31.632240388329482,810.17025199144587,null,593.9386109428491,216.2316410485968,0,0,0,0,0,null,0,0,767.16998505342792,73.215247411229484,{"$f":"I55+Q55+Y55+AG55","v":909.15034349944904},{"$f":"J55+R55+Z55+AH55","v":292.90523196129681}]
["Slovenský raj",19412.088,{"$f":"C28*(VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,2,FALSE)*POWER(C28,VLOOKUP(Formy!$B$19,Formy!$D$20:$F$23,3,FALSE)))","v":4155.4800671485073},-0.32948018690058234,0,0,0,0,0,0,514.74,333.76824795929997,332.72362378242423,1.0446241768757603,180.97175204070001,null,178.7920931008,2.1796589398999999,3640.7400671485075,2125.5318383884587,1983.2009648252263,142.33087356323239,1515.208228760049,null,1155.6716843968393,359.53654436320971,0,0,0,0,0,null,0,0,2315.9245886076505,143.37549774010816,1334.4637774976393,361.71620330310969]

{"sheet":"Formy","index":2,"n_rows":50,"n_cols":18,"rows_kept":50,"cut":false,"hidden":false,"merged":[[42,1,42,2],[43,1,43,2],[37,1,37,2],[38,1,38,2],[39,1,39,2],[40,1,40,2],[41,1,41,2],[33,1,33,2],[27,1,27,2],[28,1,28,2],[29,1,29,2],[30,1,30,2],[31,1,31,2],[32,1,32,2]]}
["Rozloha A zón",1]
["Terajší stav",null,null,1,0.15041645629542461,0.1532377126654545,7.4527363634713073E-2,0.42259542849206089,0.19519192136870092,6.1132977295850786E-2,0.12340393187857278,3.5035913787433988E-2,0.2412064585736475]
["+ nová zonácia TANAPu",null,null,2,0.15041645629542461,0.1532377126654545,7.4527363634713073E-2,0.56690945941157045,0.19519192136870092,6.1132977295850786E-2,0.12340393187857278,3.5035913787433988E-2,0.2412064585736475]
["25 %",null,null,3,0.25,0.25,0.25,0.56690945941157045,0.25,0.25,0.25,0.25,0.25]
["50 %",null,null,4,0.5,0.5,0.5,0.56690945941157045,0.5,0.5,0.5,0.5,0.5]
["75 %",null,null,5,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75,0.75]
[]
["Preferencia štátny vs. neštátny vlastník",2]
["15:85",null,null,1,0.85]
["50:50",null,null,2,0.5]
["85:15",null,null,3,0.15]
[]
["Rozloha národných parkov",2]
["125 %",null,null,1,1.25]
["100 %",null,null,2,1]
["75 %",null,null,3,0.75]
["50 %",null,null,4,0.5]
[]
["Veľkosť nárazníkovej zóny (m)",2]
["1000 m",null,null,1,100,-0.51100000000000001]
["500 m",null,null,2,50,-0.47699999999999998]
["300 m",null,null,3,30,-0.46100000000000002]
["100 m",null,null,4,10,-0.44900000000000001]
[]
["750 m",null,null,5,75,-0.49399999999999999]
["250 m",null,null,6,25,-0.45900000000000002]
[]
["Základný scenár",1,null,1,27.5,38.5,17.3,21.6,null,{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,2,FALSE)","v":0.15041645629542461},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"48.952624448*Kalkulačka!$M$6","v":48.952624448000002},{"$f":"55.752869536*Kalkulačka!$M$6","v":55.752869535999999},{"$f":"58.9648916215709*Kalkulačka!$M$6","v":58.964891621570899},{"$f":"3437.85619314206*Kalkulačka!$M$7","v":3437.85619314206},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"4141*Kalkulačka!$M$7","v":4141}]
[null,1,null,2,null,null,null,2.2999999999999998,7.3,{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,3,FALSE)","v":0.1532377126654545},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"43.909847072*Kalkulačka!$M$6","v":43.909847071999998},{"$f":"68.66640872*Kalkulačka!$M$6","v":68.666408720000007},{"$f":"51.7952577712647*Kalkulačka!$M$6","v":51.795257771264701},{"$f":"3107.88103568929*Kalkulačka!$M$7","v":3107.88103568929},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"3666*Kalkulačka!$M$7","v":3666}]
[null,2.5,null,2,null,null,null,null,null,{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,4,FALSE)","v":7.4527363634713073E-2},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"72.45808752*Kalkulačka!$M$6","v":72.458087520000007},{"$f":"72.89756656*Kalkulačka!$M$6","v":72.897566560000001},{"$f":"78.3246824028949*Kalkulačka!$M$6","v":78.324682402894894},{"$f":"3549.60496850945*Kalkulačka!$M$7","v":3549.6049685094499},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"3837*Kalkulačka!$M$7","v":3837}]
[null,35,null,2,{"$f":"VLOOKUP(Formy!$B$48,Formy!$D$49:$G$50,2,0)","v":17.600000000000001},{"$f":"VLOOKUP(Formy!$B$48,Formy!$D$49:$G$50,3,0)","v":3.7},{"$f":"VLOOKUP(Formy!$B$48,Formy!$D$49:$G$50,4,0)","v":37.299999999999997},null,null,{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,5,FALSE)","v":0.42259542849206089},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"32.732413168*Kalkulačka!$M$6","v":32.732413168000001},{"$f":"51.144301936*Kalkulačka!$M$6","v":51.144301935999998},{"$f":"40.2718605139066*Kalkulačka!$M$6","v":40.271860513906603},{"$f":"2296.1210636809*Kalkulačka!$M$7","v":2296.1210636809001},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"2825*Kalkulačka!$M$7","v":2825}]
[null,1500,null,2,null,null,null,null,6,{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,6,FALSE)","v":0.19519192136870092},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"54.34343824*Kalkulačka!$M$6","v":54.343438239999998},{"$f":"70.555465344*Kalkulačka!$M$6","v":70.555465343999998},{"$f":"81.6099645442344*Kalkulačka!$M$6","v":81.609964544234401},{"$f":"3060.44051784465*Kalkulačka!$M$7","v":3060.44051784465},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"4596*Kalkulačka!$M$7","v":4596}]
[null,40,null,null,0.05,null,null,null,null,{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,7,FALSE)","v":6.1132977295850786E-2},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"76.599535376*Kalkulačka!$M$6","v":76.599535376000006},{"$f":"89.024663728*Kalkulačka!$M$6","v":89.024663727999993},{"$f":"77.5952218214776*Kalkulačka!$M$6","v":77.595221821477594},{"$f":"3429.42232330301*Kalkulačka!$M$7","v":3429.4223233030102},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"3474*Kalkulačka!$M$7","v":3474}]
[null,10,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,8,FALSE)","v":0.12340393187857278},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"58.495618272*Kalkulačka!$M$6","v":58.495618272000002},{"$f":"76.032493264*Kalkulačka!$M$6","v":76.032493263999996},{"$f":"94.9210997631313*Kalkulačka!$M$6","v":94.921099763131295},{"$f":"3327.16165150455*Kalkulačka!$M$7","v":3327.1616515045498},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"5399*Kalkulačka!$M$7","v":5399}]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,9,FALSE)","v":3.5035913787433988E-2},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"67.729142208*Kalkulačka!$M$6","v":67.729142207999999},{"$f":"71.037760976*Kalkulačka!$M$6","v":71.037760976000001},{"$f":"82.0951413023086*Kalkulačka!$M$6","v":82.095141302308605},{"$f":"2545.9744576627*Kalkulačka!$M$7","v":2545.9744576626999},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"3086*Kalkulačka!$M$7","v":3086}]
[null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(Formy!$B$13,Formy!$D$14:$E$17,2,FALSE)","v":1},{"$f":"VLOOKUP(Formy!$B$1,Formy!$D$2:$M$6,10,FALSE)","v":0.2412064585736475},{"$f":"VLOOKUP(Formy!$B$8,Formy!$D$9:$E$11,2,FALSE)","v":0.5},{"$f":"54.992841904*Kalkulačka!$M$6","v":54.992841904000002},{"$f":"67.470367328*Kalkulačka!$M$6","v":67.470367327999995},{"$f":"45.505043525192*Kalkulačka!$M$6","v":45.505043525192001},{"$f":"5219.51119664101*Kalkulačka!$M$7","v":5219.5111966410104},{"$f":"3921*Kalkulačka!$M$7","v":3921},{"$f":"4319*Kalkulačka!$M$7","v":4319}]
[]
["Horný scenár",2,null,null,8000,8000,8000]
[null,1,null,null,8000,8000,8000]
[null,6,null,null,8000,8000,8000]
[null,35,null,1,8000,8000,8000]
[null,2000,null,null,8000,8000,8000]
[null,113,null,null,8000,8000,8000]
[null,10,null,null,8000,8000,8000]
[null,null,null,null,8000,8000,8000]
[null,null,null,null,8000,8000,8000]
[]
["Dopad na štátne podniky",2]
["Krátkodobý",null,null,1,146.3133211913397,108.65202997308195,119.93626426985975]
["Strednodobý",null,null,2,17.600000000000001,3.7,37.299999999999997]

{"sheet":"Porovnanie alternatív","index":3,"n_rows":102,"n_cols":15,"rows_kept":102,"cut":false,"hidden":false,"merged":[[2,5,3,5],[4,5,10,5]]}
[null,"Nájmy","Výkupy","Zámeny"]
[0,{"$f":"$H$3+$H$4+H11","v":3294641.5386109203},{"$f":"$I$3+$I$4+I11","v":74469493.968081236},{"$f":"$J$3+$J$4+J11","v":2387266.8285907861},null,null,null,"Nájmy","Výkupy","Zámeny"]
[1,{"$f":"B2+$H$11/(1+Kalkulačka!$Q$9)^A3","v":5999601.9909953773},{"$f":"C2+$I$11/(1+Kalkulačka!$Q$9)^A3","v":75969246.506422162},{"$f":"D2+$J$11/(1+Kalkulačka!$Q$9)^A3","v":4228060.8904798767},null,"Jednorazové náklady","Poplatky",{"$f":"Kalkulačka!$E$11","v":454433.06360724097},{"$f":"Kalkulačka!$E$11","v":454433.06360724097},{"$f":"Kalkulačka!$E$11","v":454433.06360724097},null,null,"Strata obcí","Strata štátneho rozpočtu","Strata ŠP"]
[2,{"$f":"B3+$H$11/(1+Kalkulačka!$Q$9)^A4","v":8575754.8027900979},{"$f":"C3+$I$11/(1+Kalkulačka!$Q$9)^A4","v":77397582.25722304},{"$f":"D3+$J$11/(1+Kalkulačka!$Q$9)^A4","v":5981198.0922790105},null,null,"Výkup",0,{"$f":"Kalkulačka!K34","v":72440320.739216015},0,null,"Veľká Fatra",{"$f":"(Kalkulačka!F40+Kalkulačka!G40)*(Kalkulačka!$U$5-Kalkulačka!$T$5)","v":8130.8746721565003},{"$f":"(Kalkulačka!F40+Kalkulačka!G40)*(Kalkulačka!$Q$4-Kalkulačka!$T$4)","v":9594.4321131446686},{"$f":"(Kalkulačka!F40-Podklady!I6)*Kalkulačka!$Q$4","v":0}]
[3,{"$f":"B4+$H$11/(1+Kalkulačka!$Q$9)^A5","v":11029233.671166021},{"$f":"C4+$I$11/(1+Kalkulačka!$Q$9)^A5","v":78757902.019890547},{"$f":"D4+$J$11/(1+Kalkulačka!$Q$9)^A5","v":7650852.5701829474},null,"Každoročné platby","Nájom",{"$f":"Kalkulačka!E4","v":1265468.3097457041},0,0,null,"Nízke Tatry",{"$f":"(Kalkulačka!F41+Kalkulačka!G41)*(Kalkulačka!$U$5-Kalkulačka!$T$5)","v":42444.907338702993},{"$f":"(Kalkulačka!F41+Kalkulačka!G41)*(Kalkulačka!$Q$4-Kalkulačka!$T$4)","v":50084.990659669522},{"$f":"(Kalkulačka!F41-Podklady!I7)*Kalkulačka!$Q$4","v":0}]
[4,{"$f":"B5+$H$11/(1+Kalkulačka!$Q$9)^A6","v":13365880.212476425},{"$f":"C5+$I$11/(1+Kalkulačka!$Q$9)^A6","v":80053444.651002467},{"$f":"D5+$J$11/(1+Kalkulačka!$Q$9)^A6","v":9240999.6919962205},null,null,"Zmluvná starostlivosť",{"$f":"Kalkulačka!$E$5","v":1574740.165257975},{"$f":"Kalkulačka!$E$5","v":1574740.165257975},{"$f":"Kalkulačka!$E$5","v":1574740.165257975},null,"PIENAP",{"$f":"(Kalkulačka!F42+Kalkulačka!G42)*(Kalkulačka!$U$5-Kalkulačka!$T$5)","v":245.59914498550015},{"$f":"(Kalkulačka!F42+Kalkulačka!G42)*(Kalkulačka!$R$4-Kalkulačka!$T$4)","v":830.12511005099043},{"$f":"(Kalkulačka!F42-Podklady!I8)*Kalkulačka!$R$4","v":8.2067685980291571E-13}]
[5,{"$f":"B6+$H$11/(1+Kalkulačka!$Q$9)^A7","v":15591257.870867286},{"$f":"C6+$I$11/(1+Kalkulačka!$Q$9)^A7","v":81287294.775870949},{"$f":"D6+$J$11/(1+Kalkulačka!$Q$9)^A7","v":10755425.522294575},null,null,"Daň obce",{"$f":"Kalkulačka!$E$7","v":-1.7205792346430826E-11},{"$f":"Kalkulačka!$E$7","v":-1.7205792346430826E-11},{"$f":"Kalkulačka!$E$7+M13","v":126024.92563333396},null,"TANAP",{"$f":"(Kalkulačka!F43+Kalkulačka!G43)*(Kalkulačka!$U$5-Kalkulačka!$T$5)","v":40525.168990700491},{"$f":"(Kalkulačka!F43+Kalkulačka!G43)*(Kalkulačka!$R$4-Kalkulačka!$T$4)","v":136975.07118856764},{"$f":"(Kalkulačka!F43-Podklady!I9)*Kalkulačka!$R$4","v":-7.0031092036515474E-11}]
[6,{"$f":"B7+$H$11/(1+Kalkulačka!$Q$9)^A8","v":17710665.164572868},{"$f":"C7+$I$11/(1+Kalkulačka!$Q$9)^A8","v":82462390.132888556},{"$f":"D7+$J$11/(1+Kalkulačka!$Q$9)^A8","v":12197735.836864438},null,null,"Strata ŠP",{"$f":"Kalkulačka!$E$8","v":-6.6251004682271748E-12},{"$f":"Kalkulačka!$E$8","v":-6.6251004682271748E-12},{"$f":"Kalkulačka!$E$8+O13","v":-7.583551564493973E-11},null,"Malá Fatra",{"$f":"(Kalkulačka!F44+Kalkulačka!G44)*(Kalkulačka!$U$5-Kalkulačka!$T$5)","v":16916.798196839496},{"$f":"(Kalkulačka!F44+Kalkulačka!G44)*(Kalkulačka!$Q$4-Kalkulačka!$T$4)","v":19961.821872270601},{"$f":"(Kalkulačka!F44-Podklady!I10)*Kalkulačka!$Q$4","v":0}]
[7,{"$f":"B8+$H$11/(1+Kalkulačka!$Q$9)^A9","v":19729148.301435329},{"$f":"C8+$I$11/(1+Kalkulačka!$Q$9)^A9","v":83581528.568143427},{"$f":"D8+$J$11/(1+Kalkulačka!$Q$9)^A9","v":13571364.707883354},null,null,"Daň rozpočet",{"$f":"Kalkulačka!$E$34","v":-1.0776659564726288E-10},{"$f":"Kalkulačka!$E$34","v":-1.0776659564726288E-10},{"$f":"Kalkulačka!$E$34+N13","v":232068.67409223653},null,"Poloniny",{"$f":"(Kalkulačka!F45+Kalkulačka!G45)*(Kalkulačka!$U$5-Kalkulačka!$T$5)","v":3106.0921831404999},{"$f":"(Kalkulačka!F45+Kalkulačka!G45)*(Kalkulačka!$S$4-Kalkulačka!$T$4)","v":-2671.2392775008302},{"$f":"(Kalkulačka!F45-Podklady!I11)*Kalkulačka!$S$4","v":0}]
[8,{"$f":"B9+$H$11/(1+Kalkulačka!$Q$9)^A10","v":21651513.193685289},{"$f":"C9+$I$11/(1+Kalkulačka!$Q$9)^A10","v":84647374.696957588},{"$f":"D9+$J$11/(1+Kalkulačka!$Q$9)^A10","v":14879582.680282323},null,null,"Inštitucionálne zmeny",{"$f":"Kalkulačka!$F$34","v":-1.0913936421275139E-11},{"$f":"Kalkulačka!$F$34","v":-1.0913936421275139E-11},{"$f":"Kalkulačka!$F$34","v":-1.0913936421275139E-11},null,"Muránska planina",{"$f":"(Kalkulačka!F46+Kalkulačka!G46)*(Kalkulačka!$U$5-Kalkulačka!$T$5)","v":1169.6868634389998},{"$f":"(Kalkulačka!F46+Kalkulačka!G46)*(Kalkulačka!$Q$4-Kalkulačka!$T$4)","v":1380.2304988580195},{"$f":"(Kalkulačka!F46-Podklady!I12)*Kalkulačka!$Q$4","v":0}]
[9,{"$f":"B10+$H$11/(1+Kalkulačka!$Q$9)^A11","v":23482336.900590014},{"$f":"C10+$I$11/(1+Kalkulačka!$Q$9)^A11","v":85662466.248209164},{"$f":"D10+$J$11/(1+Kalkulačka!$Q$9)^A11","v":16125504.558757531},null,null,"TOTAL",{"$f":"SUM(H5:H10)","v":2840208.4750036793},{"$f":"SUM(I5:I10)","v":1574740.165257975},{"$f":"SUM(J5:J10)","v":1932833.7649835453},null,"Slovenský kras",{"$f":"(Kalkulačka!F47+Kalkulačka!G47)*(Kalkulačka!$U$5-Kalkulačka!$T$5)","v":2697.666909344},{"$f":"(Kalkulačka!F47+Kalkulačka!G47)*(Kalkulačka!$Q$4-Kalkulačka!$T$4)","v":3183.2469530259191},{"$f":"(Kalkulačka!F47-Podklady!I13)*Kalkulačka!$Q$4","v":0}]
[10,{"$f":"B11+$H$11/(1+Kalkulačka!$Q$9)^A12","v":25225978.52621356},{"$f":"C11+$I$11/(1+Kalkulačka!$Q$9)^A12","v":86629220.106544003},{"$f":"D11+$J$11/(1+Kalkulačka!$Q$9)^A12","v":17312096.823972013},null,null,null,null,null,null,null,"Slovenský raj",{"$f":"(Kalkulačka!F48+Kalkulačka!G48)*(Kalkulačka!$U$5-Kalkulačka!$T$5)","v":10788.1313340255},{"$f":"(Kalkulačka!F48+Kalkulačka!G48)*(Kalkulačka!$Q$4-Kalkulačka!$T$4)","v":12729.994974150086},{"$f":"(Kalkulačka!F48-Podklady!I14)*Kalkulačka!$Q$4","v":0}]
[11,{"$f":"B12+$H$11/(1+Kalkulačka!$Q$9)^A13","v":26886589.598235987},{"$f":"C12+$I$11/(1+Kalkulačka!$Q$9)^A13","v":87549938.066862896},{"$f":"D12+$J$11/(1+Kalkulačka!$Q$9)^A13","v":18442184.695604853},null,null,null,null,null,null,null,null,{"$f":"SUM(M4:M12)","v":126024.92563333397},{"$f":"SUM(N4:N12)","v":232068.67409223664},{"$f":"SUM(O4:O12)","v":-6.9210415176712559E-11}]
[12,{"$f":"B13+$H$11/(1+Kalkulačka!$Q$9)^A14","v":28468123.952543058},{"$f":"C13+$I$11/(1+Kalkulačka!$Q$9)^A14","v":88426812.314785644},{"$f":"D13+$J$11/(1+Kalkulačka!$Q$9)^A14","v":19518458.859064702}]
[13,{"$f":"B14+$H$11/(1+Kalkulačka!$Q$9)^A15","v":29974347.147121221},{"$f":"C14+$I$11/(1+Kalkulačka!$Q$9)^A15","v":89261930.64614065},{"$f":"D14+$J$11/(1+Kalkulačka!$Q$9)^A15","v":20543481.871883605}]
[14,{"$f":"B15+$H$11/(1+Kalkulačka!$Q$9)^A16","v":31408845.427671853},{"$f":"C15+$I$11/(1+Kalkulačka!$Q$9)^A16","v":90057281.437907323},{"$f":"D15+$J$11/(1+Kalkulačka!$Q$9)^A16","v":21519694.265044466}]
[15,{"$f":"B16+$H$11/(1+Kalkulačka!$Q$9)^A17","v":32775034.266291503},{"$f":"C16+$I$11/(1+Kalkulačka!$Q$9)^A17","v":90814758.382447004},{"$f":"D16+$J$11/(1+Kalkulačka!$Q$9)^A17","v":22449420.353769094}]
[16,{"$f":"B17+$H$11/(1+Kalkulačka!$Q$9)^A18","v":34076166.493548311},{"$f":"C17+$I$11/(1+Kalkulačka!$Q$9)^A18","v":91536164.99629432},{"$f":"D17+$J$11/(1+Kalkulačka!$Q$9)^A18","v":23334873.771602076}]
[17,{"$f":"B18+$H$11/(1+Kalkulačka!$Q$9)^A19","v":35315340.0433167},{"$f":"C18+$I$11/(1+Kalkulačka!$Q$9)^A19","v":92223218.914244145},{"$f":"D18+$J$11/(1+Kalkulačka!$Q$9)^A19","v":24178162.740966819}]
[18,{"$f":"B19+$H$11/(1+Kalkulačka!$Q$9)^A20","v":36495505.328810401},{"$f":"C19+$I$11/(1+Kalkulačka!$Q$9)^A20","v":92877555.978958264},{"$f":"D19+$J$11/(1+Kalkulačka!$Q$9)^A20","v":24981295.092742763}]
[19,{"$f":"B20+$H$11/(1+Kalkulačka!$Q$9)^A21","v":37619472.267375834},{"$f":"C20+$I$11/(1+Kalkulačka!$Q$9)^A21","v":93500734.135828853},{"$f":"D20+$J$11/(1+Kalkulačka!$Q$9)^A21","v":25746183.046815094}]
[20,{"$f":"B21+$H$11/(1+Kalkulačka!$Q$9)^A22","v":38689916.970771484},{"$f":"C21+$I$11/(1+Kalkulačka!$Q$9)^A22","v":94094237.14237228},{"$f":"D21+$J$11/(1+Kalkulačka!$Q$9)^A22","v":26474647.764979217}]
[21,{"$f":"B22+$H$11/(1+Kalkulačka!$Q$9)^A23","v":39709388.11686258},{"$f":"C22+$I$11/(1+Kalkulačka!$Q$9)^A23","v":94659478.100985065},{"$f":"D22+$J$11/(1+Kalkulačka!$Q$9)^A23","v":27168423.687040288}]
[22,{"$f":"B23+$H$11/(1+Kalkulačka!$Q$9)^A24","v":40680313.017901719},{"$f":"C23+$I$11/(1+Kalkulačka!$Q$9)^A24","v":95197802.823473424},{"$f":"D23+$J$11/(1+Kalkulačka!$Q$9)^A24","v":27829162.660431784}]
[23,{"$f":"B24+$H$11/(1+Kalkulačka!$Q$9)^A25","v":41605003.399843752},{"$f":"C24+$I$11/(1+Kalkulačka!$Q$9)^A25","v":95710493.035367101},{"$f":"D24+$J$11/(1+Kalkulačka!$Q$9)^A25","v":28458437.87318559}]
[24,{"$f":"B25+$H$11/(1+Kalkulačka!$Q$9)^A26","v":42485660.906455219},{"$f":"C25+$I$11/(1+Kalkulačka!$Q$9)^A26","v":96198769.427646801},{"$f":"D25+$J$11/(1+Kalkulačka!$Q$9)^A26","v":29057747.599617787}]
[25,{"$f":"B26+$H$11/(1+Kalkulačka!$Q$9)^A27","v":43324382.341323279},{"$f":"C26+$I$11/(1+Kalkulačka!$Q$9)^A27","v":96663794.56315127},{"$f":"D26+$J$11/(1+Kalkulačka!$Q$9)^A27","v":29628518.767648447}]
[26,{"$f":"B27+$H$11/(1+Kalkulačka!$Q$9)^A28","v":44123164.66024524},{"$f":"C27+$I$11/(1+Kalkulačka!$Q$9)^A28","v":97106675.644584104},{"$f":"D27+$J$11/(1+Kalkulačka!$Q$9)^A28","v":30172110.356249079}]
[27,{"$f":"B28+$H$11/(1+Kalkulačka!$Q$9)^A29","v":44883909.725885205},{"$f":"C28+$I$11/(1+Kalkulačka!$Q$9)^A29","v":97528467.150710613},{"$f":"D28+$J$11/(1+Kalkulačka!$Q$9)^A29","v":30689816.631106824}]
[28,{"$f":"B29+$H$11/(1+Kalkulačka!$Q$9)^A30","v":45608428.836018503},{"$f":"C29+$I$11/(1+Kalkulačka!$Q$9)^A30","v":97930173.347021565},{"$f":"D29+$J$11/(1+Kalkulačka!$Q$9)^A30","v":31182870.226209436}]
[29,{"$f":"B30+$H$11/(1+Kalkulačka!$Q$9)^A31","v":46298447.036145456},{"$f":"C30+$I$11/(1+Kalkulačka!$Q$9)^A31","v":98312750.676841527},{"$f":"D30+$J$11/(1+Kalkulačka!$Q$9)^A31","v":31652445.078688115}]
[30,{"$f":"B31+$H$11/(1+Kalkulačka!$Q$9)^A32","v":46955607.226742551},{"$f":"C31+$I$11/(1+Kalkulačka!$Q$9)^A32","v":98677110.038574815},{"$f":"D31+$J$11/(1+Kalkulačka!$Q$9)^A32","v":32099659.223905902}]
[31,{"$f":"B32+$H$11/(1+Kalkulačka!$Q$9)^A33","v":47581474.074930266},{"$f":"C32+$I$11/(1+Kalkulačka!$Q$9)^A33","v":99024118.954511285},{"$f":"D32+$J$11/(1+Kalkulačka!$Q$9)^A33","v":32525577.457446653}]
[32,{"$f":"B33+$H$11/(1+Kalkulačka!$Q$9)^A34","v":48177537.739870943},{"$f":"C33+$I$11/(1+Kalkulačka!$Q$9)^A34","v":99354603.636355549},{"$f":"D33+$J$11/(1+Kalkulačka!$Q$9)^A34","v":32931213.870342609}]
[33,{"$f":"B34+$H$11/(1+Kalkulačka!$Q$9)^A35","v":48745217.420766823},{"$f":"C34+$I$11/(1+Kalkulačka!$Q$9)^A35","v":99669350.952397704},{"$f":"D34+$J$11/(1+Kalkulačka!$Q$9)^A35","v":33317534.26357685}]
[34,{"$f":"B35+$H$11/(1+Kalkulačka!$Q$9)^A36","v":49285864.735905759},{"$f":"C35+$I$11/(1+Kalkulačka!$Q$9)^A36","v":99969110.301009282},{"$f":"D35+$J$11/(1+Kalkulačka!$Q$9)^A36","v":33685458.447609462}]
[35,{"$f":"B36+$H$11/(1+Kalkulačka!$Q$9)^A37","v":49800766.940799981},{"$f":"C36+$I$11/(1+Kalkulačka!$Q$9)^A37","v":100254595.39492506},{"$f":"D36+$J$11/(1+Kalkulačka!$Q$9)^A37","v":34035862.432402425}]
[36,{"$f":"B37+$H$11/(1+Kalkulačka!$Q$9)^A38","v":50291149.993080199},{"$f":"C37+$I$11/(1+Kalkulačka!$Q$9)^A38","v":100526485.96055913},{"$f":"D37+$J$11/(1+Kalkulačka!$Q$9)^A38","v":34369580.513157628}]
[37,{"$f":"B38+$H$11/(1+Kalkulačka!$Q$9)^A39","v":50758181.471442305},{"$f":"C38+$I$11/(1+Kalkulačka!$Q$9)^A39","v":100785429.35640112},{"$f":"D38+$J$11/(1+Kalkulačka!$Q$9)^A39","v":34687407.256734014}]
[38,{"$f":"B39+$H$11/(1+Kalkulačka!$Q$9)^A40","v":51202973.355596691},{"$f":"C39+$I$11/(1+Kalkulačka!$Q$9)^A40","v":101032042.11434586},{"$f":"D39+$J$11/(1+Kalkulačka!$Q$9)^A40","v":34990099.393473424}]
[39,{"$f":"B40+$H$11/(1+Kalkulačka!$Q$9)^A41","v":51626584.673838966},{"$f":"C40+$I$11/(1+Kalkulačka!$Q$9)^A41","v":101266911.40762657},{"$f":"D40+$J$11/(1+Kalkulačka!$Q$9)^A41","v":35278377.618939534}]
[40,{"$f":"B41+$H$11/(1+Kalkulačka!$Q$9)^A42","v":52030024.024545893},{"$f":"C41+$I$11/(1+Kalkulačka!$Q$9)^A42","v":101490596.4488463},{"$f":"D41+$J$11/(1+Kalkulačka!$Q$9)^A42","v":35552928.309859633}]
[41,{"$f":"B42+$H$11/(1+Kalkulačka!$Q$9)^A43","v":52414251.977600113},{"$f":"C42+$I$11/(1+Kalkulačka!$Q$9)^A43","v":101703629.82143651},{"$f":"D42+$J$11/(1+Kalkulačka!$Q$9)^A43","v":35814405.158354968}]
[42,{"$f":"B43+$H$11/(1+Kalkulačka!$Q$9)^A44","v":52780183.361461274},{"$f":"C43+$I$11/(1+Kalkulačka!$Q$9)^A44","v":101906518.7477129},{"$f":"D43+$J$11/(1+Kalkulačka!$Q$9)^A44","v":36063430.728350528}]
[43,{"$f":"B44+$H$11/(1+Kalkulačka!$Q$9)^A45","v":53128689.441329047},{"$f":"C44+$I$11/(1+Kalkulačka!$Q$9)^A45","v":102099746.29654755},{"$f":"D44+$J$11/(1+Kalkulačka!$Q$9)^A45","v":36300597.937870108}]
[44,{"$f":"B45+$H$11/(1+Kalkulačka!$Q$9)^A46","v":53460599.993584067},{"$f":"C45+$I$11/(1+Kalkulačka!$Q$9)^A46","v":102283772.53353293},{"$f":"D45+$J$11/(1+Kalkulačka!$Q$9)^A46","v":36526471.470745899}]
[45,{"$f":"B46+$H$11/(1+Kalkulačka!$Q$9)^A47","v":53776705.281445988},{"$f":"C46+$I$11/(1+Kalkulačka!$Q$9)^A47","v":102459035.61637616},{"$f":"D46+$J$11/(1+Kalkulačka!$Q$9)^A47","v":36741589.121103793}]
[46,{"$f":"B47+$H$11/(1+Kalkulačka!$Q$9)^A48","v":54077757.936552584},{"$f":"C47+$I$11/(1+Kalkulačka!$Q$9)^A48","v":102625952.83813162},{"$f":"D47+$J$11/(1+Kalkulačka!$Q$9)^A48","v":36946463.073825598}]
[47,{"$f":"B48+$H$11/(1+Kalkulačka!$Q$9)^A49","v":54364474.750939816},{"$f":"C48+$I$11/(1+Kalkulačka!$Q$9)^A49","v":102784921.62075587},{"$f":"D48+$J$11/(1+Kalkulačka!$Q$9)^A49","v":37141581.124036841}]
[48,{"$f":"B49+$H$11/(1+Kalkulačka!$Q$9)^A50","v":54637538.38368956},{"$f":"C49+$I$11/(1+Kalkulačka!$Q$9)^A50","v":102936320.46135038},{"$f":"D49+$J$11/(1+Kalkulačka!$Q$9)^A50","v":37327407.838523738}]
[49,{"$f":"B50+$H$11/(1+Kalkulačka!$Q$9)^A51","v":54897598.986308366},{"$f":"C50+$I$11/(1+Kalkulačka!$Q$9)^A51","v":103080509.83334516},{"$f":"D50+$J$11/(1+Kalkulačka!$Q$9)^A51","v":37504385.661844596}]
[50,{"$f":"B51+$H$11/(1+Kalkulačka!$Q$9)^A52","v":55145275.750707231},{"$f":"C51+$I$11/(1+Kalkulačka!$Q$9)^A52","v":103217833.04476875},{"$f":"D51+$J$11/(1+Kalkulačka!$Q$9)^A52","v":37672935.969769217}]
[51,{"$f":"B52+$H$11/(1+Kalkulačka!$Q$9)^A53","v":55381158.383468054},{"$f":"C52+$I$11/(1+Kalkulačka!$Q$9)^A53","v":103348617.05564837},{"$f":"D52+$J$11/(1+Kalkulačka!$Q$9)^A53","v":37833460.072554573}]
[52,{"$f":"B53+$H$11/(1+Kalkulačka!$Q$9)^A54","v":55605808.509906933},{"$f":"C53+$I$11/(1+Kalkulačka!$Q$9)^A54","v":103473173.2564861},{"$f":"D53+$J$11/(1+Kalkulačka!$Q$9)^A54","v":37986340.17044539}]
[53,{"$f":"B54+$H$11/(1+Kalkulačka!$Q$9)^A55","v":55819761.011277296},{"$f":"C54+$I$11/(1+Kalkulačka!$Q$9)^A55","v":103591798.2096649},{"$f":"D54+$J$11/(1+Kalkulačka!$Q$9)^A55","v":38131940.263674736}]
[54,{"$f":"B55+$H$11/(1+Kalkulačka!$Q$9)^A56","v":56023525.298296683},{"$f":"C55+$I$11/(1+Kalkulačka!$Q$9)^A56","v":103704774.35554945},{"$f":"D55+$J$11/(1+Kalkulačka!$Q$9)^A56","v":38270607.019131258}]
[55,{"$f":"B56+$H$11/(1+Kalkulačka!$Q$9)^A57","v":56217586.524029434},{"$f":"C56+$I$11/(1+Kalkulačka!$Q$9)^A57","v":103812370.68496333},{"$f":"D56+$J$11/(1+Kalkulačka!$Q$9)^A57","v":38402670.595756516}]
[56,{"$f":"B57+$H$11/(1+Kalkulačka!$Q$9)^A58","v":56402406.739013009},{"$f":"C57+$I$11/(1+Kalkulačka!$Q$9)^A58","v":103914843.3796432},{"$f":"D57+$J$11/(1+Kalkulačka!$Q$9)^A58","v":38528445.430637717}]
[57,{"$f":"B58+$H$11/(1+Kalkulačka!$Q$9)^A59","v":56578425.991378315},{"$f":"C58+$I$11/(1+Kalkulačka!$Q$9)^A59","v":104012436.42219546},{"$f":"D58+$J$11/(1+Kalkulačka!$Q$9)^A59","v":38648230.987667434}]
[58,{"$f":"B59+$H$11/(1+Kalkulačka!$Q$9)^A60","v":56746063.374583371},{"$f":"C59+$I$11/(1+Kalkulačka!$Q$9)^A60","v":104105382.17700714},{"$f":"D59+$J$11/(1+Kalkulačka!$Q$9)^A60","v":38762312.470552877}]
[59,{"$f":"B60+$H$11/(1+Kalkulačka!$Q$9)^A61","v":56905718.025254853},{"$f":"C60+$I$11/(1+Kalkulačka!$Q$9)^A61","v":104193901.94349445},{"$f":"D60+$J$11/(1+Kalkulačka!$Q$9)^A61","v":38870961.501872346}]
[60,{"$f":"B61+$H$11/(1+Kalkulačka!$Q$9)^A62","v":57057770.073513404},{"$f":"C61+$I$11/(1+Kalkulačka!$Q$9)^A62","v":104278206.48300618},{"$f":"D61+$J$11/(1+Kalkulačka!$Q$9)^A62","v":38974436.769795649}]
[61,{"$f":"B62+$H$11/(1+Kalkulačka!$Q$9)^A63","v":57202581.54804536},{"$f":"C62+$I$11/(1+Kalkulačka!$Q$9)^A63","v":104358496.52063639},{"$f":"D62+$J$11/(1+Kalkulačka!$Q$9)^A63","v":39072984.644008316}]
[62,{"$f":"B63+$H$11/(1+Kalkulačka!$Q$9)^A64","v":57340497.238075793},{"$f":"C63+$I$11/(1+Kalkulačka!$Q$9)^A64","v":104434963.22314136},{"$f":"D63+$J$11/(1+Kalkulačka!$Q$9)^A64","v":39166839.762306094}]
[63,{"$f":"B64+$H$11/(1+Kalkulačka!$Q$9)^A65","v":57471845.51429525},{"$f":"C64+$I$11/(1+Kalkulačka!$Q$9)^A65","v":104507788.65409847},{"$f":"D64+$J$11/(1+Kalkulačka!$Q$9)^A65","v":39256225.589256361}]
[64,{"$f":"B65+$H$11/(1+Kalkulačka!$Q$9)^A66","v":57596939.110694736},{"$f":"C65+$I$11/(1+Kalkulačka!$Q$9)^A66","v":104577146.20739095},{"$f":"D65+$J$11/(1+Kalkulačka!$Q$9)^A66","v":39341354.948256612}]
[65,{"$f":"B66+$H$11/(1+Kalkulačka!$Q$9)^A67","v":57716075.869170435},{"$f":"C66+$I$11/(1+Kalkulačka!$Q$9)^A67","v":104643201.02005047},{"$f":"D66+$J$11/(1+Kalkulačka!$Q$9)^A67","v":39422430.528256856}]
[66,{"$f":"B67+$H$11/(1+Kalkulačka!$Q$9)^A68","v":57829539.448671103},{"$f":"C67+$I$11/(1+Kalkulačka!$Q$9)^A68","v":104706110.36544047},{"$f":"D67+$J$11/(1+Kalkulačka!$Q$9)^A68","v":39499645.366352327}]
[67,{"$f":"B68+$H$11/(1+Kalkulačka!$Q$9)^A69","v":57937600.000576504},{"$f":"C68+$I$11/(1+Kalkulačka!$Q$9)^A69","v":104766024.02771668},{"$f":"D68+$J$11/(1+Kalkulačka!$Q$9)^A69","v":39573183.30739563}]
[68,{"$f":"B69+$H$11/(1+Kalkulačka!$Q$9)^A70","v":58040514.81191498},{"$f":"C69+$I$11/(1+Kalkulačka!$Q$9)^A70","v":104823084.65845592},{"$f":"D69+$J$11/(1+Kalkulačka!$Q$9)^A70","v":39643219.441722587}]
[69,{"$f":"B70+$H$11/(1+Kalkulačka!$Q$9)^A71","v":58138528.917951621},{"$f":"C70+$I$11/(1+Kalkulačka!$Q$9)^A71","v":104877428.11630282},{"$f":"D70+$J$11/(1+Kalkulačka!$Q$9)^A71","v":39709920.522033975}]
[70,{"$f":"B71+$H$11/(1+Kalkulačka!$Q$9)^A72","v":58231875.685605563},{"$f":"C71+$I$11/(1+Kalkulačka!$Q$9)^A72","v":104929183.79044272},{"$f":"D71+$J$11/(1+Kalkulačka!$Q$9)^A72","v":39773445.36042577}]
[71,{"$f":"B72+$H$11/(1+Kalkulačka!$Q$9)^A73","v":58320777.369085513},{"$f":"C72+$I$11/(1+Kalkulačka!$Q$9)^A73","v":104978474.9086712},{"$f":"D72+$J$11/(1+Kalkulačka!$Q$9)^A73","v":39833945.206513196}]
[72,{"$f":"B73+$H$11/(1+Kalkulačka!$Q$9)^A74","v":58405445.639066413},{"$f":"C73+$I$11/(1+Kalkulačka!$Q$9)^A74","v":105025418.83079356},{"$f":"D73+$J$11/(1+Kalkulačka!$Q$9)^A74","v":39891564.10754884}]
[73,{"$f":"B74+$H$11/(1+Kalkulačka!$Q$9)^A75","v":58486082.086667269},{"$f":"C74+$I$11/(1+Kalkulačka!$Q$9)^A75","v":105070127.32805295},{"$f":"D74+$J$11/(1+Kalkulačka!$Q$9)^A75","v":39946439.251392312}]
[74,{"$f":"B75+$H$11/(1+Kalkulačka!$Q$9)^A76","v":58562878.70342999},{"$f":"C75+$I$11/(1+Kalkulačka!$Q$9)^A76","v":105112706.84925237},{"$f":"D75+$J$11/(1+Kalkulačka!$Q$9)^A76","v":39998701.293147996}]
[75,{"$f":"B76+$H$11/(1+Kalkulačka!$Q$9)^A77","v":58636018.33844211},{"$f":"C76+$I$11/(1+Kalkulačka!$Q$9)^A77","v":105153258.77420419},{"$f":"D76+$J$11/(1+Kalkulačka!$Q$9)^A77","v":40048474.666248649}]
[76,{"$f":"B77+$H$11/(1+Kalkulačka!$Q$9)^A78","v":58705675.133691743},{"$f":"C77+$I$11/(1+Kalkulačka!$Q$9)^A78","v":105191879.6551107},{"$f":"D77+$J$11/(1+Kalkulačka!$Q$9)^A78","v":40095877.878725462}]
[77,{"$f":"B78+$H$11/(1+Kalkulačka!$Q$9)^A79","v":58772014.938691393},{"$f":"C78+$I$11/(1+Kalkulačka!$Q$9)^A79","v":105228661.44645023},{"$f":"D78+$J$11/(1+Kalkulačka!$Q$9)^A79","v":40141023.795370042}]
[78,{"$f":"B79+$H$11/(1+Kalkulačka!$Q$9)^A80","v":58835195.70535773},{"$f":"C79+$I$11/(1+Kalkulačka!$Q$9)^A80","v":105263691.72391644},{"$f":"D79+$J$11/(1+Kalkulačka!$Q$9)^A80","v":40184019.906460121}]
[79,{"$f":"B80+$H$11/(1+Kalkulačka!$Q$9)^A81","v":58895367.864087574},{"$f":"C80+$I$11/(1+Kalkulačka!$Q$9)^A81","v":105297053.89293188},{"$f":"D80+$J$11/(1+Kalkulačka!$Q$9)^A81","v":40224968.583688766}]
[80,{"$f":"B81+$H$11/(1+Kalkulačka!$Q$9)^A82","v":58952674.68192552},{"$f":"C81+$I$11/(1+Kalkulačka!$Q$9)^A82","v":105328827.3872323},{"$f":"D81+$J$11/(1+Kalkulačka!$Q$9)^A82","v":40263967.323906526}]
[81,{"$f":"B82+$H$11/(1+Kalkulačka!$Q$9)^A83","v":59007252.603675947},{"$f":"C82+$I$11/(1+Kalkulačka!$Q$9)^A83","v":105359087.85799462},{"$f":"D82+$J$11/(1+Kalkulačka!$Q$9)^A83","v":40301108.981256776}]
[82,{"$f":"B83+$H$11/(1+Kalkulačka!$Q$9)^A84","v":59059231.576771587},{"$f":"C83+$I$11/(1+Kalkulačka!$Q$9)^A84","v":105387907.35395871},{"$f":"D83+$J$11/(1+Kalkulačka!$Q$9)^A84","v":40336481.988257013}]
[83,{"$f":"B84+$H$11/(1+Kalkulačka!$Q$9)^A85","v":59108735.360672198},{"$f":"C84+$I$11/(1+Kalkulačka!$Q$9)^A85","v":105415354.49297214},{"$f":"D84+$J$11/(1+Kalkulačka!$Q$9)^A85","v":40370170.566352472}]
[84,{"$f":"B85+$H$11/(1+Kalkulačka!$Q$9)^A86","v":59155881.821529925},{"$f":"C85+$I$11/(1+Kalkulačka!$Q$9)^A86","v":105441494.62536588},{"$f":"D85+$J$11/(1+Kalkulačka!$Q$9)^A86","v":40402254.926443391}]
[85,{"$f":"B86+$H$11/(1+Kalkulačka!$Q$9)^A87","v":59200783.212822996},{"$f":"C86+$I$11/(1+Kalkulačka!$Q$9)^A87","v":105466389.9895504},{"$f":"D86+$J$11/(1+Kalkulačka!$Q$9)^A87","v":40432811.459863313}]
[86,{"$f":"B87+$H$11/(1+Kalkulačka!$Q$9)^A88","v":59243546.442625925},{"$f":"C87+$I$11/(1+Kalkulačka!$Q$9)^A88","v":105490099.86020231},{"$f":"D87+$J$11/(1+Kalkulačka!$Q$9)^A88","v":40461912.920263238}]
[87,{"$f":"B88+$H$11/(1+Kalkulačka!$Q$9)^A89","v":59284273.328152522},{"$f":"C88+$I$11/(1+Kalkulačka!$Q$9)^A89","v":105512680.68939462},{"$f":"D88+$J$11/(1+Kalkulačka!$Q$9)^A89","v":40489628.596834593}]
[88,{"$f":"B89+$H$11/(1+Kalkulačka!$Q$9)^A90","v":59323060.838177852},{"$f":"C89+$I$11/(1+Kalkulačka!$Q$9)^A90","v":105534186.24100634},{"$f":"D89+$J$11/(1+Kalkulačka!$Q$9)^A90","v":40516024.479283504}]
[89,{"$f":"B90+$H$11/(1+Kalkulačka!$Q$9)^A91","v":59360001.323916264},{"$f":"C90+$I$11/(1+Kalkulačka!$Q$9)^A91","v":105554667.71873179},{"$f":"D90+$J$11/(1+Kalkulačka!$Q$9)^A91","v":40541163.414949134}]
[90,{"$f":"B91+$H$11/(1+Kalkulačka!$Q$9)^A92","v":59395182.738905229},{"$f":"C91+$I$11/(1+Kalkulačka!$Q$9)^A92","v":105574173.88799413},{"$f":"D91+$J$11/(1+Kalkulačka!$Q$9)^A92","v":40565105.258440211}]
[91,{"$f":"B92+$H$11/(1+Kalkulačka!$Q$9)^A93","v":59428688.848418526},{"$f":"C92+$I$11/(1+Kalkulačka!$Q$9)^A93","v":105592751.19205348},{"$f":"D92+$J$11/(1+Kalkulačka!$Q$9)^A93","v":40587907.014146}]
[92,{"$f":"B93+$H$11/(1+Kalkulačka!$Q$9)^A94","v":59460599.42890738},{"$f":"C93+$I$11/(1+Kalkulačka!$Q$9)^A94","v":105610443.86258622},{"$f":"D93+$J$11/(1+Kalkulačka!$Q$9)^A94","v":40609622.971961036}]
[93,{"$f":"B94+$H$11/(1+Kalkulačka!$Q$9)^A95","v":59490990.457944386},{"$f":"C94+$I$11/(1+Kalkulačka!$Q$9)^A95","v":105627294.02499834},{"$f":"D94+$J$11/(1+Kalkulačka!$Q$9)^A95","v":40630304.836546786}]
[94,{"$f":"B95+$H$11/(1+Kalkulačka!$Q$9)^A96","v":59519934.295122482},{"$f":"C95+$I$11/(1+Kalkulačka!$Q$9)^A96","v":105643341.79872416},{"$f":"D95+$J$11/(1+Kalkulačka!$Q$9)^A96","v":40650001.850437976}]
[95,{"$f":"B96+$H$11/(1+Kalkulačka!$Q$9)^A97","v":59547499.854339719},{"$f":"C96+$I$11/(1+Kalkulačka!$Q$9)^A97","v":105658625.39274876},{"$f":"D96+$J$11/(1+Kalkulačka!$Q$9)^A97","v":40668760.911286727}]
[96,{"$f":"B97+$H$11/(1+Kalkulačka!$Q$9)^A98","v":59573752.767879948},{"$f":"C97+$I$11/(1+Kalkulačka!$Q$9)^A98","v":105673181.19658171},{"$f":"D97+$J$11/(1+Kalkulačka!$Q$9)^A98","v":40686626.683523633}]
[97,{"$f":"B98+$H$11/(1+Kalkulačka!$Q$9)^A99","v":59598755.542680167},{"$f":"C98+$I$11/(1+Kalkulačka!$Q$9)^A99","v":105687043.8668988},{"$f":"D98+$J$11/(1+Kalkulačka!$Q$9)^A99","v":40703641.70470164}]
[98,{"$f":"B99+$H$11/(1+Kalkulačka!$Q$9)^A100","v":59622567.709156565},{"$f":"C99+$I$11/(1+Kalkulačka!$Q$9)^A100","v":105700246.41005795},{"$f":"D99+$J$11/(1+Kalkulačka!$Q$9)^A100","v":40719846.486775927}]
[99,{"$f":"B100+$H$11/(1+Kalkulačka!$Q$9)^A101","v":59645245.962943606},{"$f":"C100+$I$11/(1+Kalkulačka!$Q$9)^A101","v":105712820.2606857},{"$f":"D100+$J$11/(1+Kalkulačka!$Q$9)^A101","v":40735279.612560965}]
[100,{"$f":"B101+$H$11/(1+Kalkulačka!$Q$9)^A102","v":59666844.299883649},{"$f":"C101+$I$11/(1+Kalkulačka!$Q$9)^A102","v":105724795.35652165},{"$f":"D101+$J$11/(1+Kalkulačka!$Q$9)^A102","v":40749977.827594332}]

{"sheet":"zam","index":4,"n_rows":10,"n_cols":9,"rows_kept":10,"cut":false,"hidden":false,"merged":[[1,1,1,9],[2,4,2,7],[4,8,6,8]]}
[]
[null,"VÝSLEDKY"]
[null,null,null,null,"Priemerné ročné náklady za obdobie 8 rokov"]
[null,"Podiel bezzásahu",null,"Počet nezamestnaných","Nižší výber daní a odvodov","Dávka v nezamestnanosti","Dávky v hmotnej núdzi","Spolu","Alternatíva"]
[null,0.5,null,124.64351686478226,190524.59856940864,35065.714143941252,10723.021004240372,{"$f":"SUM(E5:G5)","v":236313.33371759026},{"$f":"IF(Formy!B1<4,0,IF(Formy!B1=4,zam!H5,IF(Formy!B13=3,zam!H7,zam!H6)))","v":0}]
[null,0.75,null,154.80169314949495,236250.50222606669,43481.485538487148,13296.546045258057,{"$f":"SUM(E6:G6)","v":293028.53380981192}]
[null,"75 % + zmenšený park",null,8.0393662707833755,12193.574308442157,2244.20570521224,686.27334427138362,{"$f":"SUM(E7:G7)","v":15124.053357925781}]
[]
[]
[null,"Viac v exceli Výpočty"]