{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Cover","A. Výber","B. Výsledky & citlivosť","C. Grafy","E. Schéma","12. Náklady služieb","11. Anualizácia nákladov","10. Chrbticová sieť","9. Ostatné NE","8. Prístupová sieť","7c. Radiová síť LTE","7b. Radiová sieť 3G","7a. Radiová sieť 2G","6. NE Dopyt","5. Jednotkové investície & Opex","4. Parametre dimenzovania siete","3. Smerovacie faktory","2. Dopyt","1. Prevodník","0. Hlavné vstupy"],"not_rendered":{"charts":4,"images":0,"macros":1,"external_links":10,"defined_names":419,"comments":1,"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":"Cover","index":0,"n_rows":6,"n_cols":2,"rows_kept":6,"cut":false,"hidden":false,"merged":[[2,1,2,7],[3,1,3,7],[5,1,14,13]]}
[]
[]
[null,"BU mobilný LRIC model"]
[]
[]
[null,"Tento dokument je \"Výstupom II\" - matematický model pripravený spoločnosťou PricewaterhouseCoopers Slovensko, s.r.o. v rámci projektu „Vypracovanie vzostupného hospodársko-technického modulu LRIC-pure pre stanovenie ceny prepojovacích poplatkov za službu ukončenia volania v jednotlivých mobilných telefónnych sieťach“ (tzv. „LRIC – pure“ podľa odporúčania EK o regulačnom zaobchádzaní s prepojovacími poplatkami v pevných a mobilných telefónnych sieťach v EÚ zo 7. mája 2009). \n\nVýstup 2 slúži ako matematický model pre výpočet cien na základe dlhodobých prírastkových nákladov (vrátene modelu LRIC) pre službu ukončenia volaní vo verejných mobilných sieťach. Ide o funkčný model, ktorý bude v súlade so zmluvou z 20.2.2012 v nasledujúcich fázach projektu prechádzať  naplnením vstupmi operátorov pôsobiacich na trhu mobilných komunikácií v Slovenskej republike. Vzhľadom na uvedený postup v nasledujúcich fázach projektu môže dôjsť k jeho modifikácii smerujúcej k naplneniu modelu optimálnymi vstupmi a prípadného nasledujúceho zapracovania významných pripomienok zo strany TÚSR alebo operátorov.   "]

{"sheet":"A. Výber","index":1,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":false,"merged":[[4,1,4,4]]}
["A. Voľba parametrov",null,null,null,null,null,null,"Selections"]
[]
[]
[]
[null,"          Výberové kritériá",null,null,null,null,null,"Criteria (repeated)","List","Selection"]
[null,null,null,null,null,null,null,"Odpisová metoda","Jednoduchá anuita",4]
[null,null,null,null,null,null,null,null,"Naklonená anuita"]
[null,null,"Metóda anualizácie investičných výdavkov",null,null,null,null,null,"Modifikovaná jednoduchá anuita"]
[null,null,null,null,null,null,null,null,"Modifikovaná naklonená anuita"]
[null,null,"Rok",null,null,null,null,"Rok ","Rok 0",3]
[null,null,null,null,null,null,null,null,"Rok 1"]
[null,null,"Model operátora",null,null,null,null,null,"Rok 2"]
[null,null,null,null,null,null,null,null,"Rok 3"]
[null,null,"Migrácia 2G / 3G",null,null,null,null,"Model operátora","Model teoretického operátora",1]
[null,null,"Konverzné faktory",null,null,null,null,null,"Model operátora 1"]
[null,null,null,null,null,null,null,null,"Model operátora 2"]
[null,null,null,null,null,null,null,null,"Model operátora 3"]
[null,null,"Distribúcia prevádzky GSM / UMTS / LTE","Hlas %","Dáta %",null,null,"Migrace 2G / 3G","Zahrnúť",1]
[null,null,"Prevádzka v GSM rádiovej sieti",{"$f":"'2. Dopyt'!E46","v":0},{"$f":"'2. Dopyt'!E81","v":0},null,null,null,"Nezahrnúť"]
[null,null,"Prevádzka v UMTS rádiovej sieti",{"$f":"'2. Dopyt'!E47","v":0},{"$f":"'2. Dopyt'!E82","v":0},null,null,"Konverzné faktory","návrh operátorov",1]
[null,null,"Prevádzka v LTE rádiovej sieti",{"$f":"'2. Dopyt'!E48","v":0},{"$f":"'2. Dopyt'!E83","v":0},null,null,null,"návrh dodávateľa"]
[]
[]
[null,null,"Calibration for Dual GSM (Y/N)","Y"]

{"sheet":"B. Výsledky & citlivosť","index":2,"n_rows":45,"n_cols":19,"rows_kept":45,"cut":false,"hidden":false,"merged":[[18,2,18,5],[18,7,18,10]]}
["B. Výsledky v zvolenom roku"]
[]
[null,"1. Výpočet hodnoty Pure LRIC"]
[]
[null,"Název služby",-3.9360328838835511E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29722898.903794277,{"$f":"R5-'11. Anualizácia nákladov'!E275","v":{"$error":"#DIV/0!"}}]
[null,"Příchozí - hovory od jiných mobilních operátorů",-3.6355938820645562E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29722898.903794277,{"$f":"R6-'11. Anualizácia nákladov'!E275","v":{"$error":"#DIV/0!"}}]
[null,"Příchozí - hovory z pevné sítě",-3.4241161365048897E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29722898.903794277,{"$f":"R7-'11. Anualizácia nákladov'!E275","v":{"$error":"#DIV/0!"}}]
[null,"Příchozí - hovory ze zahraničí",-3.3801776530249769E-6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29722898.903794277,{"$f":"R8-'11. Anualizácia nákladov'!E275","v":{"$error":"#DIV/0!"}}]
[null,"Příchozí - příchozí roaming",{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$f":"R9-'11. Anualizácia nákladov'!E278","v":{"$error":"#N/A"}}]
[null,"Vstup","Hodnota"]
[null,"Náklady všetkých služieb",150292292.50047925]
[null,"Náklady služieb bez inkrementu",142536601.17780849]
[null,"Objem terminácie",{"$f":"SUM('2. Dopyt'!E38:E41)","v":0}]
[null,"PureLRIC cena terminácie v EUR bez variabilných nákladov licenčných / administratívnych poplatkov",{"$f":"(C11-C12)/C13","v":{"$error":"#DIV/0!"}}]
[null,"PureLRIC cena terminácie v EUR vrátane variabilných nákladov licenčných / administratívnych poplatkov",{"$f":"C14+((0.0008*'0. Hlavné vstupy'!AG156)/'B. Výsledky & citlivosť'!C13)","v":{"$error":"#DIV/0!"}},{"$f":"'11. Anualizácia nákladov'!F282","v":0}]
[null,"LRAIC cena terminácie",{"$f":"C31","v":{"$error":"#DIV/0!"}}]
[null,"2. Výpočet hodnoty vrátane služby MTR"]
[]
[null,null,"Základný prepočet",null,null,null,null,"Modelovanie scenára"]
[null,"Hlavné služby","Jednotka siete","Jednotkový maloobchodný náklad","Outpayments","Jednotkový náklad celkom",null,"Jednotka siete","Jednotkový maloobchodný náklad","Outpayments","Jednotkový náklad celkom",null,"Rozdiel"]
[null,"Jednotka","EUR","EUR","EUR","EUR",null,"EUR","EUR","EUR","EUR",null,"%"]
[null,{"$f":"'12. Náklady služieb'!B44","v":"Odchádzajúce - hovory v sieti (on-net)"},{"$f":"'12. Náklady služieb'!C110","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D110","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(C22:E22)","v":{"$error":"#DIV/0!"}},null,null,null,null,{"$f":"SUM(H22:J22)","v":0},null,{"$f":"F22/K22-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'12. Náklady služieb'!B45","v":"Odchádzajúce - hovory do sietí iných mobilných operátorov"},{"$f":"'12. Náklady služieb'!C111","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D111","v":{"$error":"#DIV/0!"}},{"$f":"C31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,{"$f":"H31","v":0},0,null,{"$f":"F23/K23-1","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'12. Náklady služieb'!B46","v":"Odchádzajúce - hovory do pevnej siete"},{"$f":"'12. Náklady služieb'!C112","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D112","v":{"$error":"#DIV/0!"}},{"$f":"C32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,{"$f":"H32","v":0},0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B47","v":"Odchádzajúce - hovory do zahraničia "},{"$f":"'12. Náklady služieb'!C113","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D113","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!E113","v":0},{"$error":"#DIV/0!"},null,null,null,{"$f":"'12. Náklady služieb'!J113","v":0},0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B48","v":"Odchádzajúce - hovory na tiesňové čísla"},{"$f":"'12. Náklady služieb'!C114","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D114","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B49","v":"Odchádzajúce - hovory do hlasovej schránky"},{"$f":"'12. Náklady služieb'!C115","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D115","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B50","v":"Odchádzajúce - hovory na bezplatné čísla"},{"$f":"'12. Náklady služieb'!C116","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D116","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B51","v":"Odchádzajúce - hovory na čísla Premium"},{"$f":"'12. Náklady služieb'!C117","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D117","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B52","v":"Odchádzajúce - prichádzajúci roaming"},{"$f":"'12. Náklady služieb'!C118","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D118","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B53","v":"Prichádzajúce - hovory od iných mobilných operátorov"},{"$f":"'12. Náklady služieb'!C119","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D119","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B54","v":"Prichádzajúce - hovory z pevnej siete"},{"$f":"'12. Náklady služieb'!C120","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D120","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B55","v":"Prichádzajúce - hovory zo zahraničia"},{"$f":"'12. Náklady služieb'!C121","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D121","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B56","v":"Prichádzajúce - prichádzajúci roaming"},{"$f":"'12. Náklady služieb'!C122","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D122","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B57","v":"Odchádzajúce - SMS v rámci siete"},{"$f":"'12. Náklady služieb'!C123","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D123","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B58","v":"Odchádzajúce - SMS do sietí iných mobilných operátorov"},{"$f":"'12. Náklady služieb'!C124","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D124","v":{"$error":"#DIV/0!"}},{"$f":"C38","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,null,null,{"$f":"H38","v":0},0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B59","v":"Odchádzajúce - SMS do zahraničia"},{"$f":"'12. Náklady služieb'!C125","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D125","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!E125","v":0},{"$error":"#DIV/0!"},null,null,null,{"$f":"'12. Náklady služieb'!J125","v":0},0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B60","v":"Prichádzajúce - SMS z iných sietí mobilných operátorov"},{"$f":"'12. Náklady služieb'!C126","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D126","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B61","v":"Prichádzajúce - SMS zo zahraničia "},{"$f":"'12. Náklady služieb'!C127","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D127","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B62","v":"Odchádzajúce - MMS v rámci siete"},{"$f":"'12. Náklady služieb'!C128","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D128","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B63","v":"Odchádzajúce - MMS do sietí iných mobilných operátorov"},{"$f":"'12. Náklady služieb'!C129","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D129","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B64","v":"Odchádzajúce - MMS do zahraničia"},{"$f":"'12. Náklady služieb'!C130","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D130","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B65","v":"Prichádzajúce - MMS z iných sietí mobilných operátorov"},{"$f":"'12. Náklady služieb'!C131","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D131","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B66","v":"Prichádzajúce  - MMS zo zahraničia "},{"$f":"'12. Náklady služieb'!C132","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D132","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]
[null,{"$f":"'12. Náklady služieb'!B67","v":"Mobilné dáta"},{"$f":"'12. Náklady služieb'!C133","v":{"$error":"#DIV/0!"}},{"$f":"'12. Náklady služieb'!D133","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},null,null,null,null,0,null,{"$error":"#DIV/0!"}]

{"sheet":"C. Grafy","index":3,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["C. Grafy"]

{"sheet":"E. Schéma","index":4,"n_rows":1,"n_cols":1,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
["E. Návrh modelu"]

{"sheet":"12. Náklady služieb","index":5,"n_rows":133,"n_cols":28,"rows_kept":133,"cut":false,"hidden":false,"merged":[[62,3,62,4],[63,3,63,4],[64,3,64,4],[65,3,65,4],[52,3,52,4],[53,3,53,4],[54,3,54,4],[55,3,55,4],[56,3,56,4],[41,1,42,1],[41,3,41,5],[107,10,107,11],[107,1,108,1],[107,6,108,6],[47,3,47,4],[48,3,48,4],[49,3,49,4],[50,3,50,4],[51,3,51,4],[66,3,66,4],[57,3,57,4],[58,3,58,4],[59,3,59,4],[60,3,60,4],[61,3,61,4],[6,6,6,27],[43,3,43,4],[44,3,44,4],[45,3,45,4],[46,3,46,4],[42,3,42,4]]}
["12. Náklady na služby"]
[]
["Popis"]
["Výpočet nákladov na služby"]
[]
["12.1 Jednotkový náklad na základe sieťových prvkov"]
[null,null,null,null,null,null,"Routing factors"]
[null,"Služba","Jednotka","Objem v aktuálnom roku","Konverzný faktor","Ekvivalent hlasových minút",{"$f":"'3. Smerovacie faktory'!C8","v":"Access Sites"},{"$f":"'3. Smerovacie faktory'!D8","v":"BTS"},{"$f":"'3. Smerovacie faktory'!E8","v":"BSC"},{"$f":"'3. Smerovacie faktory'!F8","v":"Node B"},{"$f":"'3. Smerovacie faktory'!G8","v":"RNC"},{"$f":"'3. Smerovacie faktory'!H8","v":"eNode B"},{"$f":"'3. Smerovacie faktory'!I8","v":"HLR"},{"$f":"'3. Smerovacie faktory'!J8","v":"MSS"},{"$f":"'3. Smerovacie faktory'!K8","v":"MGW"},{"$f":"'3. Smerovacie faktory'!L8","v":"BTS - BSC"},{"$f":"'3. Smerovacie faktory'!M8","v":"Node B - RNC"},{"$f":"'3. Smerovacie faktory'!N8","v":"eNode B - GGSN-MGW "},{"$f":"'3. Smerovacie faktory'!O8","v":"BSC - MGW"},{"$f":"'3. Smerovacie faktory'!P8","v":"RNC - MGW"},{"$f":"'3. Smerovacie faktory'!Q8","v":"MGW - MGW"},{"$f":"'3. Smerovacie faktory'!R8","v":"Mobile voicemail platform"},{"$f":"'3. Smerovacie faktory'!S8","v":"SMSC Platform"},{"$f":"'3. Smerovacie faktory'!T8","v":"MMSC Platform"},{"$f":"'3. Smerovacie faktory'!U8","v":"Intelligent Network"},{"$f":"'3. Smerovacie faktory'!V8","v":"SGSN Platform"},{"$f":"'3. Smerovacie faktory'!W8","v":"GGSN Platform"},{"$f":"'3. Smerovacie faktory'!X8","v":"Interconnection"}]
[null,{"$f":"'3. Smerovacie faktory'!B9","v":"Odchádzajúce - hovory v sieti (on-net)"},"# minút",{"$f":"VLOOKUP(B9,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,{"$f":"D9*E9","v":0},{"$f":"'3. Smerovacie faktory'!C9","v":2},{"$f":"'3. Smerovacie faktory'!D9","v":2},{"$f":"'3. Smerovacie faktory'!E9","v":2},{"$f":"'3. Smerovacie faktory'!F9","v":2},{"$f":"'3. Smerovacie faktory'!G9","v":2},{"$f":"'3. Smerovacie faktory'!H9","v":2},{"$f":"'3. Smerovacie faktory'!I9","v":1},{"$f":"'3. Smerovacie faktory'!J9","v":1.5},{"$f":"'3. Smerovacie faktory'!K9","v":2},{"$f":"'3. Smerovacie faktory'!L9","v":2},{"$f":"'3. Smerovacie faktory'!M9","v":2},{"$f":"'3. Smerovacie faktory'!N9","v":"x"},{"$f":"'3. Smerovacie faktory'!O9","v":2},{"$f":"'3. Smerovacie faktory'!P9","v":2},{"$f":"'3. Smerovacie faktory'!Q9","v":1},{"$f":"'3. Smerovacie faktory'!R9","v":0},{"$f":"'3. Smerovacie faktory'!S9","v":0},{"$f":"'3. Smerovacie faktory'!T9","v":0},{"$f":"'3. Smerovacie faktory'!U9","v":1},{"$f":"'3. Smerovacie faktory'!V9","v":0},{"$f":"'3. Smerovacie faktory'!W9","v":0},{"$f":"'3. Smerovacie faktory'!X9","v":0}]
[null,{"$f":"'3. Smerovacie faktory'!B10","v":"Odchádzajúce - hovory do sietí iných mobilných operátorov"},"# minút",{"$f":"VLOOKUP(B10,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C10","v":1},{"$f":"'3. Smerovacie faktory'!D10","v":1},{"$f":"'3. Smerovacie faktory'!E10","v":1},{"$f":"'3. Smerovacie faktory'!F10","v":1},{"$f":"'3. Smerovacie faktory'!G10","v":1},{"$f":"'3. Smerovacie faktory'!H10","v":1},{"$f":"'3. Smerovacie faktory'!I10","v":1},{"$f":"'3. Smerovacie faktory'!J10","v":1},{"$f":"'3. Smerovacie faktory'!K10","v":1.5},{"$f":"'3. Smerovacie faktory'!L10","v":1},{"$f":"'3. Smerovacie faktory'!M10","v":1},{"$f":"'3. Smerovacie faktory'!N10","v":"x"},{"$f":"'3. Smerovacie faktory'!O10","v":1},{"$f":"'3. Smerovacie faktory'!P10","v":1},{"$f":"'3. Smerovacie faktory'!Q10","v":1},{"$f":"'3. Smerovacie faktory'!R10","v":0},{"$f":"'3. Smerovacie faktory'!S10","v":0},{"$f":"'3. Smerovacie faktory'!T10","v":0},{"$f":"'3. Smerovacie faktory'!U10","v":1},{"$f":"'3. Smerovacie faktory'!V10","v":0},{"$f":"'3. Smerovacie faktory'!W10","v":0},{"$f":"'3. Smerovacie faktory'!X10","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B11","v":"Odchádzajúce - hovory do pevnej siete"},"# minút",{"$f":"VLOOKUP(B11,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C11","v":1},{"$f":"'3. Smerovacie faktory'!D11","v":1},{"$f":"'3. Smerovacie faktory'!E11","v":1},{"$f":"'3. Smerovacie faktory'!F11","v":1},{"$f":"'3. Smerovacie faktory'!G11","v":1},{"$f":"'3. Smerovacie faktory'!H11","v":1},{"$f":"'3. Smerovacie faktory'!I11","v":1},{"$f":"'3. Smerovacie faktory'!J11","v":1},{"$f":"'3. Smerovacie faktory'!K11","v":1.5},{"$f":"'3. Smerovacie faktory'!L11","v":1},{"$f":"'3. Smerovacie faktory'!M11","v":1},{"$f":"'3. Smerovacie faktory'!N11","v":"x"},{"$f":"'3. Smerovacie faktory'!O11","v":1},{"$f":"'3. Smerovacie faktory'!P11","v":1},{"$f":"'3. Smerovacie faktory'!Q11","v":1},{"$f":"'3. Smerovacie faktory'!R11","v":0},{"$f":"'3. Smerovacie faktory'!S11","v":0},{"$f":"'3. Smerovacie faktory'!T11","v":0},{"$f":"'3. Smerovacie faktory'!U11","v":1},{"$f":"'3. Smerovacie faktory'!V11","v":0},{"$f":"'3. Smerovacie faktory'!W11","v":0},{"$f":"'3. Smerovacie faktory'!X11","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B12","v":"Odchádzajúce - hovory do zahraničia "},"# minút",{"$f":"VLOOKUP(B12,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C12","v":1},{"$f":"'3. Smerovacie faktory'!D12","v":1},{"$f":"'3. Smerovacie faktory'!E12","v":1},{"$f":"'3. Smerovacie faktory'!F12","v":1},{"$f":"'3. Smerovacie faktory'!G12","v":1},{"$f":"'3. Smerovacie faktory'!H12","v":1},{"$f":"'3. Smerovacie faktory'!I12","v":1},{"$f":"'3. Smerovacie faktory'!J12","v":1},{"$f":"'3. Smerovacie faktory'!K12","v":1.5},{"$f":"'3. Smerovacie faktory'!L12","v":1},{"$f":"'3. Smerovacie faktory'!M12","v":1},{"$f":"'3. Smerovacie faktory'!N12","v":"x"},{"$f":"'3. Smerovacie faktory'!O12","v":1},{"$f":"'3. Smerovacie faktory'!P12","v":1},{"$f":"'3. Smerovacie faktory'!Q12","v":1},{"$f":"'3. Smerovacie faktory'!R12","v":0},{"$f":"'3. Smerovacie faktory'!S12","v":0},{"$f":"'3. Smerovacie faktory'!T12","v":0},{"$f":"'3. Smerovacie faktory'!U12","v":1},{"$f":"'3. Smerovacie faktory'!V12","v":0},{"$f":"'3. Smerovacie faktory'!W12","v":0},{"$f":"'3. Smerovacie faktory'!X12","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B13","v":"Odchádzajúce - hovory na tiesňové čísla"},"# minút",{"$f":"VLOOKUP(B13,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C13","v":1},{"$f":"'3. Smerovacie faktory'!D13","v":1},{"$f":"'3. Smerovacie faktory'!E13","v":1},{"$f":"'3. Smerovacie faktory'!F13","v":1},{"$f":"'3. Smerovacie faktory'!G13","v":1},{"$f":"'3. Smerovacie faktory'!H13","v":1},{"$f":"'3. Smerovacie faktory'!I13","v":1},{"$f":"'3. Smerovacie faktory'!J13","v":1},{"$f":"'3. Smerovacie faktory'!K13","v":1.5},{"$f":"'3. Smerovacie faktory'!L13","v":1},{"$f":"'3. Smerovacie faktory'!M13","v":1},{"$f":"'3. Smerovacie faktory'!N13","v":"x"},{"$f":"'3. Smerovacie faktory'!O13","v":1},{"$f":"'3. Smerovacie faktory'!P13","v":1},{"$f":"'3. Smerovacie faktory'!Q13","v":1},{"$f":"'3. Smerovacie faktory'!R13","v":0},{"$f":"'3. Smerovacie faktory'!S13","v":0},{"$f":"'3. Smerovacie faktory'!T13","v":0},{"$f":"'3. Smerovacie faktory'!U13","v":1},{"$f":"'3. Smerovacie faktory'!V13","v":0},{"$f":"'3. Smerovacie faktory'!W13","v":0},{"$f":"'3. Smerovacie faktory'!X13","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B14","v":"Odchádzajúce - hovory do hlasovej schránky"},"# minút",{"$f":"VLOOKUP(B14,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C14","v":1},{"$f":"'3. Smerovacie faktory'!D14","v":1},{"$f":"'3. Smerovacie faktory'!E14","v":1},{"$f":"'3. Smerovacie faktory'!F14","v":1},{"$f":"'3. Smerovacie faktory'!G14","v":1},{"$f":"'3. Smerovacie faktory'!H14","v":1},{"$f":"'3. Smerovacie faktory'!I14","v":1},{"$f":"'3. Smerovacie faktory'!J14","v":1},{"$f":"'3. Smerovacie faktory'!K14","v":1.5},{"$f":"'3. Smerovacie faktory'!L14","v":1},{"$f":"'3. Smerovacie faktory'!M14","v":1},{"$f":"'3. Smerovacie faktory'!N14","v":"x"},{"$f":"'3. Smerovacie faktory'!O14","v":1},{"$f":"'3. Smerovacie faktory'!P14","v":1},{"$f":"'3. Smerovacie faktory'!Q14","v":1},{"$f":"'3. Smerovacie faktory'!R14","v":1},{"$f":"'3. Smerovacie faktory'!S14","v":0},{"$f":"'3. Smerovacie faktory'!T14","v":0},{"$f":"'3. Smerovacie faktory'!U14","v":1},{"$f":"'3. Smerovacie faktory'!V14","v":0},{"$f":"'3. Smerovacie faktory'!W14","v":0},{"$f":"'3. Smerovacie faktory'!X14","v":0}]
[null,{"$f":"'3. Smerovacie faktory'!B15","v":"Odchádzajúce - hovory na bezplatné čísla"},"# minút",{"$f":"VLOOKUP(B15,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C15","v":1},{"$f":"'3. Smerovacie faktory'!D15","v":1},{"$f":"'3. Smerovacie faktory'!E15","v":1},{"$f":"'3. Smerovacie faktory'!F15","v":1},{"$f":"'3. Smerovacie faktory'!G15","v":1},{"$f":"'3. Smerovacie faktory'!H15","v":1},{"$f":"'3. Smerovacie faktory'!I15","v":1},{"$f":"'3. Smerovacie faktory'!J15","v":1.25},{"$f":"'3. Smerovacie faktory'!K15","v":1.5},{"$f":"'3. Smerovacie faktory'!L15","v":1},{"$f":"'3. Smerovacie faktory'!M15","v":1},{"$f":"'3. Smerovacie faktory'!N15","v":"x"},{"$f":"'3. Smerovacie faktory'!O15","v":1},{"$f":"'3. Smerovacie faktory'!P15","v":1},{"$f":"'3. Smerovacie faktory'!Q15","v":1},{"$f":"'3. Smerovacie faktory'!R15","v":0},{"$f":"'3. Smerovacie faktory'!S15","v":0},{"$f":"'3. Smerovacie faktory'!T15","v":0},{"$f":"'3. Smerovacie faktory'!U15","v":1},{"$f":"'3. Smerovacie faktory'!V15","v":0},{"$f":"'3. Smerovacie faktory'!W15","v":0},{"$f":"'3. Smerovacie faktory'!X15","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B16","v":"Odchádzajúce - hovory na čísla Premium"},"# minút",{"$f":"VLOOKUP(B16,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C16","v":1},{"$f":"'3. Smerovacie faktory'!D16","v":1},{"$f":"'3. Smerovacie faktory'!E16","v":1},{"$f":"'3. Smerovacie faktory'!F16","v":1},{"$f":"'3. Smerovacie faktory'!G16","v":1},{"$f":"'3. Smerovacie faktory'!H16","v":1},{"$f":"'3. Smerovacie faktory'!I16","v":1},{"$f":"'3. Smerovacie faktory'!J16","v":1.25},{"$f":"'3. Smerovacie faktory'!K16","v":1.5},{"$f":"'3. Smerovacie faktory'!L16","v":1},{"$f":"'3. Smerovacie faktory'!M16","v":1},{"$f":"'3. Smerovacie faktory'!N16","v":"x"},{"$f":"'3. Smerovacie faktory'!O16","v":1},{"$f":"'3. Smerovacie faktory'!P16","v":1},{"$f":"'3. Smerovacie faktory'!Q16","v":1},{"$f":"'3. Smerovacie faktory'!R16","v":0},{"$f":"'3. Smerovacie faktory'!S16","v":0},{"$f":"'3. Smerovacie faktory'!T16","v":0},{"$f":"'3. Smerovacie faktory'!U16","v":1},{"$f":"'3. Smerovacie faktory'!V16","v":0},{"$f":"'3. Smerovacie faktory'!W16","v":0},{"$f":"'3. Smerovacie faktory'!X16","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B17","v":"Odchádzajúce - prichádzajúci roaming"},"# minút",{"$f":"VLOOKUP(B17,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C17","v":1},{"$f":"'3. Smerovacie faktory'!D17","v":1},{"$f":"'3. Smerovacie faktory'!E17","v":1},{"$f":"'3. Smerovacie faktory'!F17","v":1},{"$f":"'3. Smerovacie faktory'!G17","v":1},{"$f":"'3. Smerovacie faktory'!H17","v":1},{"$f":"'3. Smerovacie faktory'!I17","v":1},{"$f":"'3. Smerovacie faktory'!J17","v":1},{"$f":"'3. Smerovacie faktory'!K17","v":1.5},{"$f":"'3. Smerovacie faktory'!L17","v":1},{"$f":"'3. Smerovacie faktory'!M17","v":1},{"$f":"'3. Smerovacie faktory'!N17","v":"x"},{"$f":"'3. Smerovacie faktory'!O17","v":1},{"$f":"'3. Smerovacie faktory'!P17","v":1},{"$f":"'3. Smerovacie faktory'!Q17","v":1},{"$f":"'3. Smerovacie faktory'!R17","v":0},{"$f":"'3. Smerovacie faktory'!S17","v":0},{"$f":"'3. Smerovacie faktory'!T17","v":0},{"$f":"'3. Smerovacie faktory'!U17","v":1},{"$f":"'3. Smerovacie faktory'!V17","v":0},{"$f":"'3. Smerovacie faktory'!W17","v":0},{"$f":"'3. Smerovacie faktory'!X17","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B18","v":"Prichádzajúce - hovory od iných mobilných operátorov"},"# minút",{"$f":"VLOOKUP(B18,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C18","v":1},{"$f":"'3. Smerovacie faktory'!D18","v":1},{"$f":"'3. Smerovacie faktory'!E18","v":1},{"$f":"'3. Smerovacie faktory'!F18","v":1},{"$f":"'3. Smerovacie faktory'!G18","v":1},{"$f":"'3. Smerovacie faktory'!H18","v":1},{"$f":"'3. Smerovacie faktory'!I18","v":1},{"$f":"'3. Smerovacie faktory'!J18","v":1.5},{"$f":"'3. Smerovacie faktory'!K18","v":1.5},{"$f":"'3. Smerovacie faktory'!L18","v":1},{"$f":"'3. Smerovacie faktory'!M18","v":1},{"$f":"'3. Smerovacie faktory'!N18","v":"x"},{"$f":"'3. Smerovacie faktory'!O18","v":1},{"$f":"'3. Smerovacie faktory'!P18","v":1},{"$f":"'3. Smerovacie faktory'!Q18","v":1},{"$f":"'3. Smerovacie faktory'!R18","v":0},{"$f":"'3. Smerovacie faktory'!S18","v":0},{"$f":"'3. Smerovacie faktory'!T18","v":0},{"$f":"'3. Smerovacie faktory'!U18","v":1},{"$f":"'3. Smerovacie faktory'!V18","v":0},{"$f":"'3. Smerovacie faktory'!W18","v":0},{"$f":"'3. Smerovacie faktory'!X18","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B19","v":"Prichádzajúce - hovory z pevnej siete"},"# minút",{"$f":"VLOOKUP(B19,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C19","v":1},{"$f":"'3. Smerovacie faktory'!D19","v":1},{"$f":"'3. Smerovacie faktory'!E19","v":1},{"$f":"'3. Smerovacie faktory'!F19","v":1},{"$f":"'3. Smerovacie faktory'!G19","v":1},{"$f":"'3. Smerovacie faktory'!H19","v":1},{"$f":"'3. Smerovacie faktory'!I19","v":1},{"$f":"'3. Smerovacie faktory'!J19","v":1.5},{"$f":"'3. Smerovacie faktory'!K19","v":1.5},{"$f":"'3. Smerovacie faktory'!L19","v":1},{"$f":"'3. Smerovacie faktory'!M19","v":1},{"$f":"'3. Smerovacie faktory'!N19","v":"x"},{"$f":"'3. Smerovacie faktory'!O19","v":1},{"$f":"'3. Smerovacie faktory'!P19","v":1},{"$f":"'3. Smerovacie faktory'!Q19","v":1},{"$f":"'3. Smerovacie faktory'!R19","v":0},{"$f":"'3. Smerovacie faktory'!S19","v":0},{"$f":"'3. Smerovacie faktory'!T19","v":0},{"$f":"'3. Smerovacie faktory'!U19","v":1},{"$f":"'3. Smerovacie faktory'!V19","v":0},{"$f":"'3. Smerovacie faktory'!W19","v":0},{"$f":"'3. Smerovacie faktory'!X19","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B20","v":"Prichádzajúce - hovory zo zahraničia"},"# minút",{"$f":"VLOOKUP(B20,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C20","v":1},{"$f":"'3. Smerovacie faktory'!D20","v":1},{"$f":"'3. Smerovacie faktory'!E20","v":1},{"$f":"'3. Smerovacie faktory'!F20","v":1},{"$f":"'3. Smerovacie faktory'!G20","v":1},{"$f":"'3. Smerovacie faktory'!H20","v":1},{"$f":"'3. Smerovacie faktory'!I20","v":1},{"$f":"'3. Smerovacie faktory'!J20","v":1.5},{"$f":"'3. Smerovacie faktory'!K20","v":1.5},{"$f":"'3. Smerovacie faktory'!L20","v":1},{"$f":"'3. Smerovacie faktory'!M20","v":1},{"$f":"'3. Smerovacie faktory'!N20","v":"x"},{"$f":"'3. Smerovacie faktory'!O20","v":1},{"$f":"'3. Smerovacie faktory'!P20","v":1},{"$f":"'3. Smerovacie faktory'!Q20","v":1},{"$f":"'3. Smerovacie faktory'!R20","v":0},{"$f":"'3. Smerovacie faktory'!S20","v":0},{"$f":"'3. Smerovacie faktory'!T20","v":0},{"$f":"'3. Smerovacie faktory'!U20","v":1},{"$f":"'3. Smerovacie faktory'!V20","v":0},{"$f":"'3. Smerovacie faktory'!W20","v":0},{"$f":"'3. Smerovacie faktory'!X20","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B21","v":"Prichádzajúce - prichádzajúci roaming"},"# minút",{"$f":"VLOOKUP(B21,'2. Dopyt'!$B$29:$G$41,4,0)","v":0},1,0,{"$f":"'3. Smerovacie faktory'!C21","v":1},{"$f":"'3. Smerovacie faktory'!D21","v":1},{"$f":"'3. Smerovacie faktory'!E21","v":1},{"$f":"'3. Smerovacie faktory'!F21","v":1},{"$f":"'3. Smerovacie faktory'!G21","v":1},{"$f":"'3. Smerovacie faktory'!H21","v":1},{"$f":"'3. Smerovacie faktory'!I21","v":1},{"$f":"'3. Smerovacie faktory'!J21","v":1.5},{"$f":"'3. Smerovacie faktory'!K21","v":1.5},{"$f":"'3. Smerovacie faktory'!L21","v":1},{"$f":"'3. Smerovacie faktory'!M21","v":1},{"$f":"'3. Smerovacie faktory'!N21","v":"x"},{"$f":"'3. Smerovacie faktory'!O21","v":1},{"$f":"'3. Smerovacie faktory'!P21","v":1},{"$f":"'3. Smerovacie faktory'!Q21","v":1},{"$f":"'3. Smerovacie faktory'!R21","v":0},{"$f":"'3. Smerovacie faktory'!S21","v":0},{"$f":"'3. Smerovacie faktory'!T21","v":0},{"$f":"'3. Smerovacie faktory'!U21","v":1},{"$f":"'3. Smerovacie faktory'!V21","v":0},{"$f":"'3. Smerovacie faktory'!W21","v":0},{"$f":"'3. Smerovacie faktory'!X21","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B22","v":"Odchádzajúce - SMS v rámci siete"},"# SMS",{"$f":"VLOOKUP(B22,'2. Dopyt'!$B$53:$G$57,4,0)","v":0},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},0,{"$f":"'3. Smerovacie faktory'!C22","v":2},{"$f":"'3. Smerovacie faktory'!D22","v":2},{"$f":"'3. Smerovacie faktory'!E22","v":2},{"$f":"'3. Smerovacie faktory'!F22","v":2},{"$f":"'3. Smerovacie faktory'!G22","v":2},{"$f":"'3. Smerovacie faktory'!H22","v":2},{"$f":"'3. Smerovacie faktory'!I22","v":1},{"$f":"'3. Smerovacie faktory'!J22","v":0},{"$f":"'3. Smerovacie faktory'!K22","v":2},{"$f":"'3. Smerovacie faktory'!L22","v":2},{"$f":"'3. Smerovacie faktory'!M22","v":2},{"$f":"'3. Smerovacie faktory'!N22","v":"x"},{"$f":"'3. Smerovacie faktory'!O22","v":2},{"$f":"'3. Smerovacie faktory'!P22","v":2},{"$f":"'3. Smerovacie faktory'!Q22","v":2},{"$f":"'3. Smerovacie faktory'!R22","v":0},{"$f":"'3. Smerovacie faktory'!S22","v":1},{"$f":"'3. Smerovacie faktory'!T22","v":0},{"$f":"'3. Smerovacie faktory'!U22","v":1},{"$f":"'3. Smerovacie faktory'!V22","v":0},{"$f":"'3. Smerovacie faktory'!W22","v":0},{"$f":"'3. Smerovacie faktory'!X22","v":0}]
[null,{"$f":"'3. Smerovacie faktory'!B23","v":"Odchádzajúce - SMS do sietí iných mobilných operátorov"},"# SMS",{"$f":"VLOOKUP(B23,'2. Dopyt'!$B$53:$G$57,4,0)","v":0},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},0,{"$f":"'3. Smerovacie faktory'!C23","v":1},{"$f":"'3. Smerovacie faktory'!D23","v":1},{"$f":"'3. Smerovacie faktory'!E23","v":1},{"$f":"'3. Smerovacie faktory'!F23","v":1},{"$f":"'3. Smerovacie faktory'!G23","v":1},{"$f":"'3. Smerovacie faktory'!H23","v":1},{"$f":"'3. Smerovacie faktory'!I23","v":1},{"$f":"'3. Smerovacie faktory'!J23","v":0},{"$f":"'3. Smerovacie faktory'!K23","v":1},{"$f":"'3. Smerovacie faktory'!L23","v":1},{"$f":"'3. Smerovacie faktory'!M23","v":1},{"$f":"'3. Smerovacie faktory'!N23","v":"x"},{"$f":"'3. Smerovacie faktory'!O23","v":1},{"$f":"'3. Smerovacie faktory'!P23","v":1},{"$f":"'3. Smerovacie faktory'!Q23","v":1},{"$f":"'3. Smerovacie faktory'!R23","v":0},{"$f":"'3. Smerovacie faktory'!S23","v":1},{"$f":"'3. Smerovacie faktory'!T23","v":0},{"$f":"'3. Smerovacie faktory'!U23","v":1},{"$f":"'3. Smerovacie faktory'!V23","v":0},{"$f":"'3. Smerovacie faktory'!W23","v":0},{"$f":"'3. Smerovacie faktory'!X23","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B24","v":"Odchádzajúce - SMS do zahraničia"},"# SMS",{"$f":"VLOOKUP(B24,'2. Dopyt'!$B$53:$G$57,4,0)","v":0},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},0,{"$f":"'3. Smerovacie faktory'!C24","v":1},{"$f":"'3. Smerovacie faktory'!D24","v":1},{"$f":"'3. Smerovacie faktory'!E24","v":1},{"$f":"'3. Smerovacie faktory'!F24","v":1},{"$f":"'3. Smerovacie faktory'!G24","v":1},{"$f":"'3. Smerovacie faktory'!H24","v":1},{"$f":"'3. Smerovacie faktory'!I24","v":1},{"$f":"'3. Smerovacie faktory'!J24","v":0},{"$f":"'3. Smerovacie faktory'!K24","v":1},{"$f":"'3. Smerovacie faktory'!L24","v":1},{"$f":"'3. Smerovacie faktory'!M24","v":1},{"$f":"'3. Smerovacie faktory'!N24","v":"x"},{"$f":"'3. Smerovacie faktory'!O24","v":1},{"$f":"'3. Smerovacie faktory'!P24","v":1},{"$f":"'3. Smerovacie faktory'!Q24","v":1},{"$f":"'3. Smerovacie faktory'!R24","v":0},{"$f":"'3. Smerovacie faktory'!S24","v":1},{"$f":"'3. Smerovacie faktory'!T24","v":0},{"$f":"'3. Smerovacie faktory'!U24","v":1},{"$f":"'3. Smerovacie faktory'!V24","v":0},{"$f":"'3. Smerovacie faktory'!W24","v":0},{"$f":"'3. Smerovacie faktory'!X24","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B25","v":"Prichádzajúce - SMS z iných sietí mobilných operátorov"},"# SMS",{"$f":"VLOOKUP(B25,'2. Dopyt'!$B$53:$G$57,4,0)","v":0},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},0,{"$f":"'3. Smerovacie faktory'!C25","v":1},{"$f":"'3. Smerovacie faktory'!D25","v":1},{"$f":"'3. Smerovacie faktory'!E25","v":1},{"$f":"'3. Smerovacie faktory'!F25","v":1},{"$f":"'3. Smerovacie faktory'!G25","v":1},{"$f":"'3. Smerovacie faktory'!H25","v":1},{"$f":"'3. Smerovacie faktory'!I25","v":1},{"$f":"'3. Smerovacie faktory'!J25","v":0},{"$f":"'3. Smerovacie faktory'!K25","v":1},{"$f":"'3. Smerovacie faktory'!L25","v":1},{"$f":"'3. Smerovacie faktory'!M25","v":1},{"$f":"'3. Smerovacie faktory'!N25","v":"x"},{"$f":"'3. Smerovacie faktory'!O25","v":1},{"$f":"'3. Smerovacie faktory'!P25","v":1},{"$f":"'3. Smerovacie faktory'!Q25","v":1},{"$f":"'3. Smerovacie faktory'!R25","v":0},{"$f":"'3. Smerovacie faktory'!S25","v":1},{"$f":"'3. Smerovacie faktory'!T25","v":0},{"$f":"'3. Smerovacie faktory'!U25","v":0},{"$f":"'3. Smerovacie faktory'!V25","v":0},{"$f":"'3. Smerovacie faktory'!W25","v":0},{"$f":"'3. Smerovacie faktory'!X25","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B26","v":"Prichádzajúce - SMS zo zahraničia "},"# SMS",{"$f":"VLOOKUP(B26,'2. Dopyt'!$B$53:$G$57,4,0)","v":0},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},0,{"$f":"'3. Smerovacie faktory'!C26","v":1},{"$f":"'3. Smerovacie faktory'!D26","v":1},{"$f":"'3. Smerovacie faktory'!E26","v":1},{"$f":"'3. Smerovacie faktory'!F26","v":1},{"$f":"'3. Smerovacie faktory'!G26","v":1},{"$f":"'3. Smerovacie faktory'!H26","v":1},{"$f":"'3. Smerovacie faktory'!I26","v":1},{"$f":"'3. Smerovacie faktory'!J26","v":0},{"$f":"'3. Smerovacie faktory'!K26","v":1},{"$f":"'3. Smerovacie faktory'!L26","v":1},{"$f":"'3. Smerovacie faktory'!M26","v":1},{"$f":"'3. Smerovacie faktory'!N26","v":"x"},{"$f":"'3. Smerovacie faktory'!O26","v":1},{"$f":"'3. Smerovacie faktory'!P26","v":1},{"$f":"'3. Smerovacie faktory'!Q26","v":1},{"$f":"'3. Smerovacie faktory'!R26","v":0},{"$f":"'3. Smerovacie faktory'!S26","v":1},{"$f":"'3. Smerovacie faktory'!T26","v":0},{"$f":"'3. Smerovacie faktory'!U26","v":0},{"$f":"'3. Smerovacie faktory'!V26","v":0},{"$f":"'3. Smerovacie faktory'!W26","v":0},{"$f":"'3. Smerovacie faktory'!X26","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B27","v":"Odchádzajúce - MMS v rámci siete"},"# MMS",{"$f":"VLOOKUP(B27,'2. Dopyt'!$B$61:$G$65,4,0)","v":0},{"$f":"'A. Výber'!$E$19*'6. NE Dopyt'!G41+(1-'A. Výber'!$E$19)*'6. NE Dopyt'!H41","v":2.2599999999999998},0,{"$f":"'3. Smerovacie faktory'!C27","v":2},{"$f":"'3. Smerovacie faktory'!D27","v":2},{"$f":"'3. Smerovacie faktory'!E27","v":2},{"$f":"'3. Smerovacie faktory'!F27","v":2},{"$f":"'3. Smerovacie faktory'!G27","v":2},{"$f":"'3. Smerovacie faktory'!H27","v":2},{"$f":"'3. Smerovacie faktory'!I27","v":1},{"$f":"'3. Smerovacie faktory'!J27","v":1},{"$f":"'3. Smerovacie faktory'!K27","v":2},{"$f":"'3. Smerovacie faktory'!L27","v":2},{"$f":"'3. Smerovacie faktory'!M27","v":2},{"$f":"'3. Smerovacie faktory'!N27","v":"x"},{"$f":"'3. Smerovacie faktory'!O27","v":2},{"$f":"'3. Smerovacie faktory'!P27","v":2},{"$f":"'3. Smerovacie faktory'!Q27","v":0},{"$f":"'3. Smerovacie faktory'!R27","v":0},{"$f":"'3. Smerovacie faktory'!S27","v":0},{"$f":"'3. Smerovacie faktory'!T27","v":1},{"$f":"'3. Smerovacie faktory'!U27","v":1},{"$f":"'3. Smerovacie faktory'!V27","v":0},{"$f":"'3. Smerovacie faktory'!W27","v":0},{"$f":"'3. Smerovacie faktory'!X27","v":0}]
[null,{"$f":"'3. Smerovacie faktory'!B28","v":"Odchádzajúce - MMS do sietí iných mobilných operátorov"},"# MMS",{"$f":"VLOOKUP(B28,'2. Dopyt'!$B$61:$G$65,4,0)","v":0},{"$f":"'A. Výber'!$E$19*'6. NE Dopyt'!G42+(1-'A. Výber'!$E$19)*'6. NE Dopyt'!H42","v":2.2599999999999998},0,{"$f":"'3. Smerovacie faktory'!C28","v":1},{"$f":"'3. Smerovacie faktory'!D28","v":1},{"$f":"'3. Smerovacie faktory'!E28","v":1},{"$f":"'3. Smerovacie faktory'!F28","v":1},{"$f":"'3. Smerovacie faktory'!G28","v":1},{"$f":"'3. Smerovacie faktory'!H28","v":1},{"$f":"'3. Smerovacie faktory'!I28","v":1},{"$f":"'3. Smerovacie faktory'!J28","v":0},{"$f":"'3. Smerovacie faktory'!K28","v":0},{"$f":"'3. Smerovacie faktory'!L28","v":1},{"$f":"'3. Smerovacie faktory'!M28","v":1},{"$f":"'3. Smerovacie faktory'!N28","v":"x"},{"$f":"'3. Smerovacie faktory'!O28","v":1},{"$f":"'3. Smerovacie faktory'!P28","v":1},{"$f":"'3. Smerovacie faktory'!Q28","v":0},{"$f":"'3. Smerovacie faktory'!R28","v":0},{"$f":"'3. Smerovacie faktory'!S28","v":0},{"$f":"'3. Smerovacie faktory'!T28","v":1},{"$f":"'3. Smerovacie faktory'!U28","v":1},{"$f":"'3. Smerovacie faktory'!V28","v":0},{"$f":"'3. Smerovacie faktory'!W28","v":0},{"$f":"'3. Smerovacie faktory'!X28","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B29","v":"Odchádzajúce - MMS do zahraničia"},"# MMS",{"$f":"VLOOKUP(B29,'2. Dopyt'!$B$61:$G$65,4,0)","v":0},{"$f":"'A. Výber'!$E$19*'6. NE Dopyt'!G43+(1-'A. Výber'!$E$19)*'6. NE Dopyt'!H43","v":2.2599999999999998},0,{"$f":"'3. Smerovacie faktory'!C29","v":1},{"$f":"'3. Smerovacie faktory'!D29","v":1},{"$f":"'3. Smerovacie faktory'!E29","v":1},{"$f":"'3. Smerovacie faktory'!F29","v":1},{"$f":"'3. Smerovacie faktory'!G29","v":1},{"$f":"'3. Smerovacie faktory'!H29","v":1},{"$f":"'3. Smerovacie faktory'!I29","v":1},{"$f":"'3. Smerovacie faktory'!J29","v":0},{"$f":"'3. Smerovacie faktory'!K29","v":0},{"$f":"'3. Smerovacie faktory'!L29","v":1},{"$f":"'3. Smerovacie faktory'!M29","v":1},{"$f":"'3. Smerovacie faktory'!N29","v":"x"},{"$f":"'3. Smerovacie faktory'!O29","v":1},{"$f":"'3. Smerovacie faktory'!P29","v":1},{"$f":"'3. Smerovacie faktory'!Q29","v":0},{"$f":"'3. Smerovacie faktory'!R29","v":0},{"$f":"'3. Smerovacie faktory'!S29","v":0},{"$f":"'3. Smerovacie faktory'!T29","v":1},{"$f":"'3. Smerovacie faktory'!U29","v":1},{"$f":"'3. Smerovacie faktory'!V29","v":0},{"$f":"'3. Smerovacie faktory'!W29","v":0},{"$f":"'3. Smerovacie faktory'!X29","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B30","v":"Prichádzajúce - MMS z iných sietí mobilných operátorov"},"# MMS",{"$f":"VLOOKUP(B30,'2. Dopyt'!$B$61:$G$65,4,0)","v":0},{"$f":"'A. Výber'!$E$19*'6. NE Dopyt'!G44+(1-'A. Výber'!$E$19)*'6. NE Dopyt'!H44","v":2.2599999999999998},0,{"$f":"'3. Smerovacie faktory'!C30","v":1},{"$f":"'3. Smerovacie faktory'!D30","v":1},{"$f":"'3. Smerovacie faktory'!E30","v":1},{"$f":"'3. Smerovacie faktory'!F30","v":1},{"$f":"'3. Smerovacie faktory'!G30","v":1},{"$f":"'3. Smerovacie faktory'!H30","v":1},{"$f":"'3. Smerovacie faktory'!I30","v":1},{"$f":"'3. Smerovacie faktory'!J30","v":1},{"$f":"'3. Smerovacie faktory'!K30","v":1},{"$f":"'3. Smerovacie faktory'!L30","v":1},{"$f":"'3. Smerovacie faktory'!M30","v":1},{"$f":"'3. Smerovacie faktory'!N30","v":"x"},{"$f":"'3. Smerovacie faktory'!O30","v":1},{"$f":"'3. Smerovacie faktory'!P30","v":1},{"$f":"'3. Smerovacie faktory'!Q30","v":0},{"$f":"'3. Smerovacie faktory'!R30","v":0},{"$f":"'3. Smerovacie faktory'!S30","v":0},{"$f":"'3. Smerovacie faktory'!T30","v":1},{"$f":"'3. Smerovacie faktory'!U30","v":0},{"$f":"'3. Smerovacie faktory'!V30","v":0},{"$f":"'3. Smerovacie faktory'!W30","v":0},{"$f":"'3. Smerovacie faktory'!X30","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B31","v":"Prichádzajúce  - MMS zo zahraničia "},"# MMS",{"$f":"VLOOKUP(B31,'2. Dopyt'!$B$61:$G$65,4,0)","v":0},{"$f":"'A. Výber'!$E$19*'6. NE Dopyt'!G45+(1-'A. Výber'!$E$19)*'6. NE Dopyt'!H45","v":2.2599999999999998},0,{"$f":"'3. Smerovacie faktory'!C31","v":1},{"$f":"'3. Smerovacie faktory'!D31","v":1},{"$f":"'3. Smerovacie faktory'!E31","v":1},{"$f":"'3. Smerovacie faktory'!F31","v":1},{"$f":"'3. Smerovacie faktory'!G31","v":1},{"$f":"'3. Smerovacie faktory'!H31","v":1},{"$f":"'3. Smerovacie faktory'!I31","v":1},{"$f":"'3. Smerovacie faktory'!J31","v":1},{"$f":"'3. Smerovacie faktory'!K31","v":1},{"$f":"'3. Smerovacie faktory'!L31","v":1},{"$f":"'3. Smerovacie faktory'!M31","v":1},{"$f":"'3. Smerovacie faktory'!N31","v":"x"},{"$f":"'3. Smerovacie faktory'!O31","v":1},{"$f":"'3. Smerovacie faktory'!P31","v":1},{"$f":"'3. Smerovacie faktory'!Q31","v":0},{"$f":"'3. Smerovacie faktory'!R31","v":0},{"$f":"'3. Smerovacie faktory'!S31","v":0},{"$f":"'3. Smerovacie faktory'!T31","v":1},{"$f":"'3. Smerovacie faktory'!U31","v":0},{"$f":"'3. Smerovacie faktory'!V31","v":0},{"$f":"'3. Smerovacie faktory'!W31","v":0},{"$f":"'3. Smerovacie faktory'!X31","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B32","v":"Mobilné dáta"},"Mb",{"$f":"VLOOKUP(B32,'2. Dopyt'!$B$77:$G$77,4,0)","v":0},{"$f":"I_Data_Conversion*'A. Výber'!E19+I_Data_Conversion3G*(1-'A. Výber'!E19)","v":2.2599999999999998},0,{"$f":"'3. Smerovacie faktory'!C32","v":1},{"$f":"'3. Smerovacie faktory'!D32","v":1},{"$f":"'3. Smerovacie faktory'!E32","v":1},{"$f":"'3. Smerovacie faktory'!F32","v":1},{"$f":"'3. Smerovacie faktory'!G32","v":1},{"$f":"'3. Smerovacie faktory'!H32","v":1},{"$f":"'3. Smerovacie faktory'!I32","v":1},{"$f":"'3. Smerovacie faktory'!J32","v":0},{"$f":"'3. Smerovacie faktory'!K32","v":0},{"$f":"'3. Smerovacie faktory'!L32","v":1},{"$f":"'3. Smerovacie faktory'!M32","v":1},{"$f":"'3. Smerovacie faktory'!N32","v":"x"},{"$f":"'3. Smerovacie faktory'!O32","v":1},{"$f":"'3. Smerovacie faktory'!P32","v":1},{"$f":"'3. Smerovacie faktory'!Q32","v":0},{"$f":"'3. Smerovacie faktory'!R32","v":0},{"$f":"'3. Smerovacie faktory'!S32","v":0},{"$f":"'3. Smerovacie faktory'!T32","v":0},{"$f":"'3. Smerovacie faktory'!U32","v":1},{"$f":"'3. Smerovacie faktory'!V32","v":1},{"$f":"'3. Smerovacie faktory'!W32","v":1},{"$f":"'3. Smerovacie faktory'!X32","v":0}]
[null,null,null,null,null,{"$f":"SUM(F9:F32)","v":0}]
[]
[null,null,null,null,null,"Objem na zákalde smerovacích faktorov",{"$f":"SUMPRODUCT(G9:G32,$F$9:$F$32)","v":0},{"$f":"SUMPRODUCT(H9:H32,$F$9:$F$32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,"Celkové náklady",{"$f":"VLOOKUP(G8,C_TotalCosts,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,null,null,"NE jednotkové náklady",{"$f":"G36/G35","v":{"$error":"#DIV/0!"}},{"$f":"H36/H35","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(R36/R35),0,(R36/R35))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(V36/V35),0,(V36/V35))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["12.2 Jednotkový náklad na základe služieb",null,null,null,null,null,"Rozloženie nákladov na základe sieťových prvkov"]
[null,null,null,null,null,null,"RAN","RAN","RAN","RAN","RAN","RAN","Switching","Switching","Switching","Transmission","Transmission","Transmission","Transmission","Transmission","Transmission","Switching","Switching","Switching","Switching","Switching","Switching","Switching"]
[null,"Služba","Sieťový náklad na službu","Sieťový jednotkový náklad",null,null,{"$f":"G8","v":"Access Sites"},"BTS","BSC","Node B","RNC","eNode B","HLR","MSS","MGW","BTS - BSC","Node B - RNC","eNode B - GGSN-MGW ","BSC - MGW","RNC - MGW","MGW - MGW","Mobile voicemail platform","SMSC Platform","MMSC Platform","Intelligent Network","SGSN Platform","GGSN Platform","Interconnection"]
[null,null,"EUR","EUR",null,"Jednotka","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR","EUR"]
[null,{"$f":"B9","v":"Odchádzajúce - hovory v sieti (on-net)"},{"$f":"SUMPRODUCT(G9:AB9,$G$37:$AB$37)*F9","v":{"$error":"#DIV/0!"}},{"$f":"C44/D9","v":{"$error":"#DIV/0!"}},null,"za minutu",{"$f":"G9*G$37*$F9/$D9","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AA9*AA$37*$F9/$D9","v":{"$error":"#DIV/0!"}},{"$f":"AB9*AB$37*$F9/$D9","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B10","v":"Odchádzajúce - hovory do sietí iných mobilných operátorov"},{"$f":"SUMPRODUCT(G10:AB10,$G$37:$AB$37)*F10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"D45/ExchangeRate*100","v":{"$error":"#DIV/0!"}},"za minutu",{"$f":"G10*G$37*$F10/$D10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"S10*S$37*$F10/$D10","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory do pevnej siete",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory do zahraničia ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"R12*R$37*$F12/$D12","v":{"$error":"#VALUE!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory na tiesňové čísla",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory do hlasovej schránky",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory na bezplatné čísla",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory na čísla Premium",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - prichádzajúci roaming",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - hovory od iných mobilných operátorov",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - hovory z pevnej siete",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - hovory zo zahraničia",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - prichádzajúci roaming",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za minutu",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - SMS v rámci siete",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za SMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - SMS do sietí iných mobilných operátorov",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za SMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - SMS do zahraničia",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za SMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - SMS z iných sietí mobilných operátorov",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za SMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - SMS zo zahraničia ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za SMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - MMS v rámci siete",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za MMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - MMS do sietí iných mobilných operátorov",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za MMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - MMS do zahraničia",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"za MMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov",{"$error":"#DIV/0!"},{"$f":"C65/D30","v":{"$error":"#DIV/0!"}},null,"za MMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$f":"S30*S$37*$F30/$D30","v":{"$error":"#DIV/0!"}},{"$f":"T30*T$37*$F30/$D30","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce  - MMS zo zahraničia ",{"$error":"#DIV/0!"},{"$f":"C66/D31","v":{"$error":"#DIV/0!"}},null,"za MMS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Mobilné dáta",{"$error":"#DIV/0!"},{"$f":"C67/D32","v":{"$error":"#DIV/0!"}},null,"za Mb",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#VALUE!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,{"$f":"SUM(C44:C67)-'11. Anualizácia nákladov'!E278","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["12.3 Celkové jednotkové náklady podľa služby"]
[]
[]
[null,"Služba","Jednotka sítě","Jednotkový maloobchodní náklad","Outpayments","Jednotkový náklad celkom","Jednotka"]
[null,null,"EUR","EUR","EUR","EUR"]
[null,{"$f":"B9","v":"Odchádzajúce - hovory v sieti (on-net)"},{"$f":"D44","v":{"$error":"#DIV/0!"}},{"$f":"C110*'0. Hlavné vstupy'!AH229","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(C110:E110)","v":{"$error":"#DIV/0!"}},"za minutu ",{"$f":"C110*'0. Hlavné vstupy'!AH229","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B10","v":"Odchádzajúce - hovory do sietí iných mobilných operátorov"},{"$f":"D45","v":{"$error":"#DIV/0!"}},{"$f":"C111*'0. Hlavné vstupy'!AH230","v":{"$error":"#DIV/0!"}},{"$f":"C119","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"za minutu ",{"$f":"C111*'0. Hlavné vstupy'!AH230","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory do pevnej siete",{"$error":"#DIV/0!"},{"$f":"C112*'0. Hlavné vstupy'!AH231","v":{"$error":"#DIV/0!"}},{"$f":"C120","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"za minutu ",{"$f":"C112*'0. Hlavné vstupy'!AH231","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory do zahraničia ",{"$error":"#DIV/0!"},{"$f":"C113*'0. Hlavné vstupy'!AH232","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C113*'0. Hlavné vstupy'!AH232","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory na tiesňové čísla",{"$error":"#DIV/0!"},{"$f":"C114*'0. Hlavné vstupy'!AH233","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C114*'0. Hlavné vstupy'!AH233","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory do hlasovej schránky",{"$error":"#DIV/0!"},{"$f":"C115*'0. Hlavné vstupy'!AH234","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C115*'0. Hlavné vstupy'!AH234","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory na bezplatné čísla",{"$error":"#DIV/0!"},{"$f":"C116*'0. Hlavné vstupy'!AH235","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C116*'0. Hlavné vstupy'!AH235","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory na čísla Premium",{"$error":"#DIV/0!"},{"$f":"C117*'0. Hlavné vstupy'!AH236","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C117*'0. Hlavné vstupy'!AH236","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - prichádzajúci roaming",{"$error":"#DIV/0!"},{"$f":"C118*'0. Hlavné vstupy'!AH237","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C118*'0. Hlavné vstupy'!AH237","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - hovory od iných mobilných operátorov",{"$error":"#DIV/0!"},{"$f":"C119*'0. Hlavné vstupy'!AH238","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C119*'0. Hlavné vstupy'!AH238","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - hovory z pevnej siete",{"$error":"#DIV/0!"},{"$f":"C120*'0. Hlavné vstupy'!AH239","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C120*'0. Hlavné vstupy'!AH239","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - hovory zo zahraničia",{"$error":"#DIV/0!"},{"$f":"C121*'0. Hlavné vstupy'!AH240","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C121*'0. Hlavné vstupy'!AH240","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - prichádzajúci roaming",{"$error":"#DIV/0!"},{"$f":"C122*'0. Hlavné vstupy'!AH241","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za minutu ",{"$f":"C122*'0. Hlavné vstupy'!AH241","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - SMS v rámci siete",{"$error":"#DIV/0!"},{"$f":"C123*'0. Hlavné vstupy'!AH242","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za SMS",{"$f":"C123*'0. Hlavné vstupy'!AH242","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - SMS do sietí iných mobilných operátorov",{"$error":"#DIV/0!"},{"$f":"C124*'0. Hlavné vstupy'!AH243","v":{"$error":"#DIV/0!"}},{"$f":"C126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},"za SMS",{"$f":"C124*'0. Hlavné vstupy'!AH243","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - SMS do zahraničia",{"$error":"#DIV/0!"},{"$f":"C125*'0. Hlavné vstupy'!AH244","v":{"$error":"#DIV/0!"}},0,{"$error":"#DIV/0!"},"za SMS",{"$f":"C125*'0. Hlavné vstupy'!AH244","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - SMS z iných sietí mobilných operátorov",{"$error":"#DIV/0!"},{"$f":"C126*'0. Hlavné vstupy'!AH245","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za SMS",{"$f":"C126*'0. Hlavné vstupy'!AH245","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - SMS zo zahraničia ",{"$error":"#DIV/0!"},{"$f":"C127*'0. Hlavné vstupy'!AH246","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za SMS",{"$f":"C127*'0. Hlavné vstupy'!AH246","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS v rámci siete",{"$error":"#DIV/0!"},{"$f":"C128*'0. Hlavné vstupy'!AH247","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za MMS",{"$f":"C128*'0. Hlavné vstupy'!AH247","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do sietí iných mobilných operátorov",{"$error":"#DIV/0!"},{"$f":"C129*'0. Hlavné vstupy'!AH248","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za MMS",{"$f":"C129*'0. Hlavné vstupy'!AH248","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do zahraničia",{"$error":"#DIV/0!"},{"$f":"C130*'0. Hlavné vstupy'!AH249","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za MMS",{"$f":"C130*'0. Hlavné vstupy'!AH249","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov",{"$error":"#DIV/0!"},{"$f":"C131*'0. Hlavné vstupy'!AH250","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za MMS",{"$f":"C131*'0. Hlavné vstupy'!AH250","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce  - MMS zo zahraničia ",{"$error":"#DIV/0!"},{"$f":"C132*'0. Hlavné vstupy'!AH251","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za MMS",{"$f":"C132*'0. Hlavné vstupy'!AH251","v":{"$error":"#DIV/0!"}}]
[null,"Mobilné dáta",{"$error":"#DIV/0!"},{"$f":"C133*'0. Hlavné vstupy'!AH252","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},"za Mb",{"$f":"C133*'0. Hlavné vstupy'!AH252","v":{"$error":"#DIV/0!"}}]

{"sheet":"11. Anualizácia nákladov","index":6,"n_rows":287,"n_cols":26,"rows_kept":287,"cut":false,"hidden":false,"merged":[]}
["11. Anualizácia sieťových nákladov"]
[]
["Popis"]
["Kalkulácia nákladov"]
[]
["Vstupy z predchádzajúcich kalkulácií "]
[]
["11.1 Výber"]
[]
[null,"Výber","Zvolený scenár"]
[null,"Odpisová metóda",{"$f":"IF(D_DepMethod=1,'A. Výber'!$I$6,IF(D_DepMethod=2,'A. Výber'!$I$7,'A. Výber'!$I$9))","v":"Modifikovaná naklonená anuita"}]
[null,"Model operátora",{"$f":"IF('A. Výber'!J14=1,'A. Výber'!I14,IF('A. Výber'!J14=2,'A. Výber'!I15,IF('A. Výber'!J14=3,'A. Výber'!I16,'A. Výber'!I17)))","v":"Model teoretického operátora"}]
[]
["11.2 WACC"]
[]
[null,"WACC","Hodnota"]
[null,"WACC",9.1600000000000001E-2]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Licenčné poplatky",null,"EUR"]
[null,null,null,0]
[null,null,null,0]
[]
["Výpočet"]
[]
["11.3 Mark-up pre veľkoobchodné služby"]
[]
[]
[null,"Mark-up pre veľkoobchodné služby","Jednotka","Hodnota"]
[null,"Mark-up Opex prenosové média","%",{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG220,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH220,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AI220,'0. Hlavné vstupy'!AJ220))))+D52","v":{"$error":"#DIV/0!"}},"C_MarkUp_OPEX"]
[null,"Mark-up Opex sieťové prvky Backbone",null,{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG221,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH221,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AI221,'0. Hlavné vstupy'!AJ221))))+D52","v":{"$error":"#DIV/0!"}}]
[null,"Mark-up Opex sieťové prvky RAN",null,{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG222,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH222,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AI222,'0. Hlavné vstupy'!AJ222))))+D52","v":{"$error":"#DIV/0!"}}]
[null,"Mark-up nepriame aktíva ","%",{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG223,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH223,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AI223,'0. Hlavné vstupy'!AJ223))))","v":{"$error":"#DIV/0!"}},"C_MarkUp_Indirect CAPEX"]
[null,"Mark-up wholesale Billing",null,{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG224,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH224,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AI224,'0. Hlavné vstupy'!AJ224))))","v":{"$error":"#DIV/0!"}}]
[null,"Mark-up pracovný kapitál","%",{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG225,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH225,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AI225,'0. Hlavné vstupy'!AJ225))))","v":{"$error":"#DIV/0!"}},"C_MarkUp_WC"]
[]
[]
["11.4 Anualizácia nákladov na rádiovú sieť a nákladov na spojovanie "]
[]
[null,"Náklady na rádiovú a spojovaciu sieť","Jednotka množstva","Dimenzovaný počet","Skutočný počet","Zvolené množstvo","Priemerná jednotková cena","Priama hodnota aktíva","Nepriamy CAPEX","Hodnota aktíva","Životnosť aktíva","Inflácia ceny aktíva (ročná zmena ceny aktíva)","Priemerný čas potrebný na vytvorenie aktíva (Roky)","Anualizácia nákladov - modifikovaná jednoduchá anuita","Anualizácia nákladov - modifikovaná naklonená anuita","Zvolené Capex náklady","Pracovný kapitál","Sieťový OPEX ","Celkom",null,"Naklonená anuita","Jednoduchá anuita"]
[null,null,null,null,null,null,"EUR",{"$f":"SUM(H60:H81)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I60:I81)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J60:J81)","v":{"$error":"#DIV/0!"}},null,null,"Počet rokov",{"$f":"SUM(N60:N81)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O60:O81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B11","v":"Radio Access Sites - strecha"},"#",{"$f":"'7a. Radiová sieť 2G'!G196+'7b. Radiová sieť 3G'!G170","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG259","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D60,E60)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B60,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$f":"F60*G60","v":{"$error":"#DIV/0!"}},{"$f":"C_Markup_IndirectCAPEX*H60","v":{"$error":"#DIV/0!"}},{"$f":"H60+I60","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B60,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B60,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B60,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$f":"IF(F60=0,0,J60*((1+$C$17)/(1+L60))^M60*$C$17/(1-(1+$C$17)^(-K60)))","v":{"$error":"#DIV/0!"}},{"$f":"(IF(F60=0,0,J60*((1+$C$17)/(1+L60))^M60*($C$17-L60)/(1-((1+L60)/(1+$C$17))^K60)))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$6=1,V60,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U60,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N60,'11. Anualizácia nákladov'!O60)))))","v":{"$error":"#DIV/0!"}},{"$f":"H60*C_MarkUp_WC*$C$17","v":{"$error":"#DIV/0!"}},{"$f":"H60*$D$50","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P60:R60)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F60=0,0,J60*($C$17-L60)/(1-((1+L60)/(1+$C$17))^K60))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F60=0,0,J60*(($C$17)/(1-(1+$C$17)^(-K60))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B12","v":"Radio Access Sites - samostatný pylón"},"#",{"$f":"'7a. Radiová sieť 2G'!G197+'7b. Radiová sieť 3G'!G171","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG260","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D61,E61)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B61,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$f":"F61*G61","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H61+I61","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B61,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B61,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B61,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$f":"IF(F61=0,0,J61*((1+$C$17)/(1+L61))^M61*$C$17/(1-(1+$C$17)^(-K61)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F61=0,0,J61*((1+$C$17)/(1+L61))^M61*($C$17-L61)/(1-((1+L61)/(1+$C$17))^K61))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$6=1,V61,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U61,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N61,'11. Anualizácia nákladov'!O61)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P61:R61)),0,(SUM(P61:R61)))","v":0},null,{"$f":"IF(J61=0,0,J61*($C$17-L61)/(1-((1+L61)/(1+$C$17))^K61))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F61=0,0,J61*(($C$17)/(1-(1+$C$17)^(-K61))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B13","v":"BTS Cabinet"},"#",{"$f":"'7a. Radiová sieť 2G'!G139","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG261","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D62,E62)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B62,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B62,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B62,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B62,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V62,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U62,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N62,'11. Anualizácia nákladov'!O62)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P62:R62)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B14","v":"TRX 2G"},"#",{"$f":"'7a. Radiová sieť 2G'!G156","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG262","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B63,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B63,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B63,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B63,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V63,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U63,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N63,'11. Anualizácia nákladov'!O63)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B15","v":"BSC"},"#",{"$f":"'7a. Radiová sieť 2G'!O213","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG263","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B64,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B64,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B64,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B64,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V64,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U64,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N64,'11. Anualizácia nákladov'!O64)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B16","v":"NodeB Cabinet"},"#",{"$f":"'7b. Radiová sieť 3G'!G120","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG264","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B65,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B65,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B65,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B65,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V65,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U65,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N65,'11. Anualizácia nákladov'!O65)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B17","v":"NodeB Carrier"},"#",{"$f":"'7b. Radiová sieť 3G'!G155","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG265","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B66,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B66,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B66,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B66,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$f":"IF(F66=0,0,J66*((1+$C$17)/(1+L66))^M66*$C$17/(1-(1+$C$17)^(-K66)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V66,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U66,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N66,'11. Anualizácia nákladov'!O66)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B18","v":"NodeB Channel Kit"},"#",{"$f":"'7b. Radiová sieť 3G'!G142","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG266","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B67,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B67,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B67,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B67,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V67,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U67,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N67,'11. Anualizácia nákladov'!O67)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B19","v":"NodeB HSPA Upgrade"},"#",{"$f":"'7b. Radiová sieť 3G'!G159","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG267","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B68,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B68,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B68,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B68,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V68,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U68,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N68,'11. Anualizácia nákladov'!O68)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B20","v":"eNode B"},"#",null,{"$f":"'0. Hlavné vstupy'!AG268","v":0},0,{"$f":"(VLOOKUP($B69,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B69,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B69,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B69,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V69,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U69,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N69,'11. Anualizácia nákladov'!O69)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P69:R699)),0,(SUM(P69:R69)))","v":0},null,{"$f":"IF(ISERROR(IF(J69=0,0,J69*($C$17-L69)/(1-((1+L69)/(1+$C$17))^K69))),0,(IF(J69=0,0,J69*($C$17-L69)/(1-((1+L69)/(1+$C$17))^K69))))","v":0},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B21","v":"RNC"},"#",{"$f":"'7b. Radiová sieť 3G'!N199","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG269","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B70,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B70,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B70,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B70,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V70,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U70,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N70,'11. Anualizácia nákladov'!O70)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B22","v":"HLR"},"#",{"$f":"'9. Ostatné NE'!D121","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG270","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B71,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B71,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B71,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B71,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V71,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U71,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N71,'11. Anualizácia nákladov'!O71)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H71*$D$49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B23","v":"MSS"},"#",{"$f":"'9. Ostatné NE'!D104","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG271","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B72,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B72,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B72,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B72,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$f":"IF(F72=0,0,J72*((1+$C$17)/(1+L72))^M72*$C$17/(1-(1+$C$17)^(-K72)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V72,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U72,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N72,'11. Anualizácia nákladov'!O72)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B24","v":"MGW"},"#",{"$f":"'9. Ostatné NE'!D112","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG272","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B73,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$f":"F73*G73","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H73+I73","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B73,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B73,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B73,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V73,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U73,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N73,'11. Anualizácia nákladov'!O73)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P73:R73)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B25","v":"Mobile voicemail platform"},"#",{"$f":"'9. Ostatné NE'!D122","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG273","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B74,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B74,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B74,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B74,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V74,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U74,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N74,'11. Anualizácia nákladov'!O74)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B26","v":"SMS Centrum"},"#",{"$f":"'9. Ostatné NE'!D123","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG274","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B75,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B75,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B75,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B75,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V75,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U75,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N75,'11. Anualizácia nákladov'!O75)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B27","v":"MMS Centrum"},"#",{"$f":"'9. Ostatné NE'!D124","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG275","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B76,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B76,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B76,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B76,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V76,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U76,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N76,'11. Anualizácia nákladov'!O76)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B28","v":"Intelligent Network"},"#",{"$f":"'9. Ostatné NE'!D125","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG276","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B77,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B77,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B77,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B77,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V77,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U77,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N77,'11. Anualizácia nákladov'!O77)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B29","v":"SGSN Platform"},"#",{"$f":"'9. Ostatné NE'!D126","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG277","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B78,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B78,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B78,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B78,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$f":"IF(F78=0,0,J78*((1+$C$17)/(1+L78))^M78*$C$17/(1-(1+$C$17)^(-K78)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V78,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U78,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N78,'11. Anualizácia nákladov'!O78)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B30","v":"GGSN Platform"},"#",{"$f":"'9. Ostatné NE'!D127","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG278","v":0},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B79,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B79,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B79,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP($B79,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF('A. Výber'!$J$6=1,V79,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U79,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N79,'11. Anualizácia nákladov'!O79)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B37","v":"Interconnection"},"#",{"$f":"'9. Ostatné NE'!D128","v":0},{"$f":"'0. Hlavné vstupy'!AG279","v":0},0,{"$f":"VLOOKUP($B80,'5. Jednotkové investície & Opex'!$B$11:$H$37,4,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"VLOOKUP($B80,'5. Jednotkové investície & Opex'!$B$11:$H$32,5,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B80,'5. Jednotkové investície & Opex'!$B$11:$H$32,6,0)","v":{"$error":"#N/A"}},{"$f":"VLOOKUP($B80,'5. Jednotkové investície & Opex'!$B$11:$H$32,7,0)/12","v":{"$error":"#N/A"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V80,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U80,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N80,'11. Anualizácia nákladov'!O80)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P80:R80)),0,(SUM(P80:R80)))","v":0},null,{"$error":"#DIV/0!"},0]
[]
[]
["11.5 Anualizácia nákladov na prenos"]
[]
[null,"BTS/NodeB - BSC/RNC","Jednotka množstva","Dimenzovaný počet","Skutočný počet","Zvolené množstvo","Priemerná jednotková cena","Priama hodnota aktíva","Nepriamy CAPEX","Hodnota aktíva","Životnosť aktíva","Inflácia ceny aktíva (ročná zmena ceny aktíva)","Priemerný čas potrebný na vytvorenie aktíva (Roky)","Anualizácia nákladov - jednoduchá anuita","Anualizácia nákladov - naklonená anuita","Zvolené Capex náklady","Pracovný kapitál","Sieťový OPEX ","Celkom",null,"Naklonená anuita","Jednoduchá anuita"]
[null,null,null,null,null,null,"EUR",{"$f":"SUM(H87:H104)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I87:I104)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J87:J104)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(N87:N104)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(U87:U100)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B43","v":"Optické vlákno"},"km vlastných",{"$f":"'8. Prístupová sieť'!D400","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG286","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D87,E87)","v":{"$error":"#DIV/0!"}},{"$f":"('5. Jednotkové investície & Opex'!C45+'5. Jednotkové investície & Opex'!C44)/2","v":{"$error":"#DIV/0!"}},{"$f":"F87*G87","v":{"$error":"#DIV/0!"}},{"$f":"C_Markup_IndirectCAPEX*H87","v":{"$error":"#DIV/0!"}},{"$f":"H87+I87","v":{"$error":"#DIV/0!"}},{"$f":"('5. Jednotkové investície & Opex'!F44+'5. Jednotkové investície & Opex'!F45)/2","v":{"$error":"#DIV/0!"}},{"$f":"('5. Jednotkové investície & Opex'!G44+'5. Jednotkové investície & Opex'!G45)/2","v":{"$error":"#DIV/0!"}},{"$f":"('5. Jednotkové investície & Opex'!H44+'5. Jednotkové investície & Opex'!H45)/2","v":{"$error":"#DIV/0!"}},{"$f":"IF(F87=0,0,J87*((1+$C$17)/(1+L87))^M87*$C$17/(1-(1+$C$17)^(-K87)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F87=0,0,J87*((1+$C$17)/(1+L87))^M87*($C$17-L87)/(1-((1+L87)/(1+$C$17))^K87))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$6=1,V87,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U87,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N87,'11. Anualizácia nákladov'!O87)))))","v":{"$error":"#DIV/0!"}},{"$f":"H87*C_MarkUp_WC*$C$17","v":{"$error":"#DIV/0!"}},{"$f":"H87*C_MarkUp_OPEX","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P87:R87)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J87=0,0,J87*($C$17-L87)/(1-((1+L87)/(1+$C$17))^K87))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F87=0,0,J87*($C$17/(1-(1+$C$17)^(-K87))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B49","v":"SDH zariadenie "},null,{"$f":"'8. Prístupová sieť'!D402","v":0},{"$f":"'0. Hlavné vstupy'!AG287","v":0},0,null,{"$f":"F88*G88","v":0},{"$error":"#DIV/0!"},{"$f":"H88+I88","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"IF(F88=0,0,J88*((1+$C$17)/(1+L88))^M88*$C$17/(1-(1+$C$17)^(-K88)))","v":0},{"$f":"IF(F88=0,0,J88*((1+$C$17)/(1+L88))^M88*($C$17-L88)/(1-((1+L88)/(1+$C$17))^K88))","v":0},{"$f":"IF('A. Výber'!$J$6=1,V88,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U88,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N88,'11. Anualizácia nákladov'!O88)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P88:R88)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(J88=0,0,J88*($C$17-L88)/(1-((1+L88)/(1+$C$17))^K88))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F88=0,0,J88*($C$17/(1-(1+$C$17)^(-K88))))","v":0}]
[null,null,null,{"$f":"'8. Prístupová sieť'!D403","v":0},{"$f":"'0. Hlavné vstupy'!AG288","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E50","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!F50","v":0},{"$f":"'5. Jednotkové investície & Opex'!G50","v":0},{"$f":"'5. Jednotkové investície & Opex'!H50/12","v":0},0,0,{"$f":"IF('A. Výber'!$J$6=1,V89,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U89,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N89,'11. Anualizácia nákladov'!O89)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P89:R89)),0,(SUM(P89:R89)))","v":0},null,{"$f":"IF(ISERROR(IF(J89=0,0,J89*($C$17-L89)/(1-((1+L89)/(1+$C$17))^K89))),0,(IF(J89=0,0,J89*($C$17-L89)/(1-((1+L89)/(1+$C$17))^K89))))","v":0},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B51","v":"Add Drop Multiplexer - STM1"},"# ADM",{"$f":"'8. Prístupová sieť'!D404","v":0},{"$f":"'0. Hlavné vstupy'!AG289","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!F51","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G51","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H51/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V90,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U90,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N90,'11. Anualizácia nákladov'!O90)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B52","v":"Add Drop Multiplexer - STM4"},"# ADM",{"$f":"'8. Prístupová sieť'!D405","v":0},{"$f":"'0. Hlavné vstupy'!AG290","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E52","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!F52","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G52","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H52/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V91,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U91,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N91,'11. Anualizácia nákladov'!O91)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B53","v":"Add Drop Multiplexer - STM16"},"# ADM",{"$f":"'8. Prístupová sieť'!D406","v":0},{"$f":"'0. Hlavné vstupy'!AG291","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E53","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!F53","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G53","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H53/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V92,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U92,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N92,'11. Anualizácia nákladov'!O92)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B54","v":"Add Drop Multiplexer - STM64"},"# ADM",{"$f":"'8. Prístupová sieť'!D407","v":0},{"$f":"'0. Hlavné vstupy'!AG292","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!F54","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G54","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H54/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V93,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U93,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N93,'11. Anualizácia nákladov'!O93)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B56","v":"Mikrovlnné zariadenie "},null,{"$f":"'8. Prístupová sieť'!D408","v":0},{"$f":"'0. Hlavné vstupy'!AG293","v":0},0,null,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,null,null,0,0,{"$f":"IF('A. Výber'!$J$6=1,V94,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U94,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N94,'11. Anualizácia nákladov'!O94)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B57","v":"Link 2 Mbit/s"},"# rádio setů",{"$f":"'8. Prístupová sieť'!D409","v":0},{"$f":"'0. Hlavné vstupy'!AG294","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E57","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!F57","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G57","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H57/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V95,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U95,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N95,'11. Anualizácia nákladov'!O95)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P95:R95)+(F95*$D$39)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B58","v":"Link 8 Mbit/s"},"# rádio setů",{"$f":"'8. Prístupová sieť'!D410","v":0},{"$f":"'0. Hlavné vstupy'!AG315","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E58","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!F58","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G58","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H58/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V96,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U96,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N96,'11. Anualizácia nákladov'!O96)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P96:R96)+(F96*$D$39)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B59","v":"Link 32 Mbit/s"},"# rádio setů",{"$f":"'8. Prístupová sieť'!D411","v":0},{"$f":"'0. Hlavné vstupy'!AG317","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E59","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!F59","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G59","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H59/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V97,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U97,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N97,'11. Anualizácia nákladov'!O97)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P97:R97)+(F97*$D$39)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B60","v":"Link 128 Mbit/s"},"# rádio setů",{"$f":"'8. Prístupová sieť'!D412","v":0},{"$f":"'0. Hlavné vstupy'!AG297","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$E$60","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!F60","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G60","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H60/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V98,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U98,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N98,'11. Anualizácia nákladov'!O98)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P98:R98)+(F98*$D$39)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B61","v":"Link STM-1"},"# rádio setů",{"$f":"'8. Prístupová sieť'!D413","v":0},{"$f":"'0. Hlavné vstupy'!AG298","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E61","v":{"$error":"#DIV/0!"}},{"$f":"F99*G99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H99+I99","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!F61","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G61","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H61/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V99,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U99,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N99,'11. Anualizácia nákladov'!O99)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P99:R99)","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B62","v":"Satelitné zariadenie "},null,{"$f":"'8. Prístupová sieť'!D414","v":0},{"$f":"'0. Hlavné vstupy'!AG299","v":0},0,null,null,null,null,null,null,null,0,0,{"$f":"IF('A. Výber'!$J$6=1,V100,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U100,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N100,'11. Anualizácia nákladov'!O100)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B63","v":"Link 2 Mbit/s"},"# linků",{"$f":"'8. Prístupová sieť'!D415","v":0},{"$f":"'0. Hlavné vstupy'!AG300","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E63","v":{"$error":"#DIV/0!"}},{"$f":"F101*G101","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H101+I101","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!F63","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G63","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H63/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V101,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U101,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N101,'11. Anualizácia nákladov'!O101)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P101:R101)),0,(SUM(P101:R101)))","v":0},null,{"$f":"IF(ISERROR((IF(J101=0,0,J101*($C$17-L101)/(1-((1+L101)/(1+$C$17))^K101)))),0,((IF(J101=0,0,J101*($C$17-L101)/(1-((1+L101)/(1+$C$17))^K101)))))","v":0},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B64","v":"Link 8 Mbit/s"},"# linků",{"$f":"'8. Prístupová sieť'!D416","v":0},{"$f":"'0. Hlavné vstupy'!AG301","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E64","v":{"$error":"#DIV/0!"}},{"$f":"F102*G102","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H102+I102","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!F64","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G64","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H64/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V102,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U102,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N102,'11. Anualizácia nákladov'!O102)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P101:R101)),0,(SUM(P101:R101)))","v":0},null,{"$f":"IF(ISERROR(IF(J102=0,0,J102*($C$17-L102)/(1-((1+L102)/(1+$C$17))^K102))),0,(IF(J102=0,0,J102*($C$17-L102)/(1-((1+L102)/(1+$C$17))^K102))))","v":0},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B65","v":"Link 32 Mbit/s"},"# linků",{"$f":"'8. Prístupová sieť'!D417","v":0},{"$f":"'0. Hlavné vstupy'!AG302","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E65","v":{"$error":"#DIV/0!"}},{"$f":"F103*G103","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H103+I103","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!F65","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G65","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H65/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V103,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U103,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N103,'11. Anualizácia nákladov'!O103)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P103:R103)),0,(SUM(P103:R103)))","v":0},null,{"$f":"IF(ISERROR(IF(J103=0,0,J103*($C$17-L103)/(1-((1+L103)/(1+$C$17))^K103))),0,(ISERROR(IF(J103=0,0,J103*($C$17-L103)/(1-((1+L103)/(1+$C$17))^K103)))))","v":0},0]
[null,{"$f":"'5. Jednotkové investície & Opex'!B66","v":"Link 128 Mbit/s"},"# linků",{"$f":"'8. Prístupová sieť'!D418","v":0},{"$f":"'0. Hlavné vstupy'!AG303","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!E66","v":{"$error":"#DIV/0!"}},{"$f":"F104*G104","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H104+I104","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!F66","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G66","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H66/12","v":{"$error":"#DIV/0!"}},0,0,{"$f":"IF('A. Výber'!$J$6=1,V104,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U104,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N104,'11. Anualizácia nákladov'!O104)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P104:R104)),0,(SUM(P104:R104)))","v":0},null,{"$f":"IF(ISERROR(IF(J104=0,0,J104*($C$17-L104)/(1-((1+L104)/(1+$C$17))^K104))),0,(IF(J104=0,0,J104*($C$17-L104)/(1-((1+L104)/(1+$C$17))^K104))))","v":0},0]
[]
[null,"BSC/RNC - MGW","Jednotka množstva","Dimenzovaný počet","Skutočný počet","Zvolené množstvo","Priemerná jednotková cena","Priama hodnota aktíva","Nepriamy CAPEX","Hodnota aktíva","Životnosť aktíva","Inflácia ceny aktíva (ročná zmena ceny aktíva)","Priemerný čas potrebný na vytvorenie aktíva (Roky)","Anualizácia nákladov - jednoduchá anuita","Anualizácia nákladov - naklonená anuita","Zvolené Capex náklady","Pracovný kapitál","Sieťový OPEX ","Celkom",null,"Naklonená anuita","Jednoduchá anuita"]
[null,null,null,null,null,null,"EUR",{"$f":"SUM(H108:H125)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I108:I125)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J108:J125)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(N108:N125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B87","v":"Optické vlákno"},"km vlastných",{"$f":"'8. Prístupová sieť'!$E$400","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG307","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D108,E108)","v":{"$error":"#DIV/0!"}},{"$f":"G87","v":{"$error":"#DIV/0!"}},{"$f":"F108*G108","v":{"$error":"#DIV/0!"}},{"$f":"C_Markup_IndirectCAPEX*H108","v":{"$error":"#DIV/0!"}},{"$f":"H108+I108","v":{"$error":"#DIV/0!"}},{"$f":"K87","v":{"$error":"#DIV/0!"}},{"$f":"L87","v":{"$error":"#DIV/0!"}},{"$f":"M87","v":{"$error":"#DIV/0!"}},{"$f":"IF(F108=0,0,J108*((1+$C$17)/(1+L108))^M108*$C$17/(1-(1+$C$17)^(-K108)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F108=0,0,J108*((1+$C$17)/(1+L108))^M108*($C$17-L108)/(1-((1+L108)/(1+$C$17))^K108))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$6=1,V108,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U108,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N108,'11. Anualizácia nákladov'!O108)))))","v":{"$error":"#DIV/0!"}},{"$f":"H108*C_MarkUp_WC*$C$17","v":{"$error":"#DIV/0!"}},{"$f":"H108*C_MarkUp_OPEX","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P108:R108)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F108=0,0,J108*($C$17-L108)/(1-((1+L108)/(1+$C$17))^K108))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F108=0,0,J108*($C$17/(1-(1+$C$17)^(-K108))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B88","v":"SDH zariadenie "},null,{"$f":"'8. Prístupová sieť'!E402","v":0},{"$f":"'0. Hlavné vstupy'!AG308","v":0},0,{"$f":"G88","v":0},{"$f":"F109*G109","v":0},{"$error":"#DIV/0!"},{"$f":"H109+I109","v":{"$error":"#DIV/0!"}},{"$f":"K88","v":0},0,0,{"$f":"IF(F109=0,0,J109*((1+I_WACC)/(1+L109))^M109*I_WACC/(1-(1+I_WACC)^(-K109)))","v":0},{"$f":"IF(F109=0,0,J109*((1+$C$17)/(1+L109))^M109*($C$17-L109)/(1-((1+L109)/(1+$C$17))^K109))","v":0},{"$f":"IF('A. Výber'!$J$6=1,V109,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U109,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N109,'11. Anualizácia nákladov'!O109)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P109:R109)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F109=0,0,J109*($C$17-L109)/(1-((1+L109)/(1+$C$17))^K109))","v":0},{"$f":"IF(F109=0,0,J109*($C$17/(1-(1+$C$17)^(-K109))))","v":0}]
[null,0,"# DXC",{"$f":"'8. Prístupová sieť'!E403","v":0},{"$f":"'0. Hlavné vstupy'!AG309","v":0},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"IF('A. Výber'!$J$6=1,V110,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U110,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N110,'11. Anualizácia nákladov'!O110)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P110:R110)),0,(SUM(P110:R110)))","v":0},null,0,0]
[null,"Add Drop Multiplexer - STM1","# ADM",{"$f":"'8. Prístupová sieť'!E404","v":0},{"$f":"'0. Hlavné vstupy'!AG310","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V111,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U111,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N111,'11. Anualizácia nákladov'!O111)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Add Drop Multiplexer - STM4","# ADM",{"$f":"'8. Prístupová sieť'!E405","v":0},{"$f":"'0. Hlavné vstupy'!AG311","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V112,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U112,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N112,'11. Anualizácia nákladov'!O112)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Add Drop Multiplexer - STM16","# ADM",{"$f":"'8. Prístupová sieť'!E406","v":0},{"$f":"'0. Hlavné vstupy'!AG312","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V113,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U113,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N113,'11. Anualizácia nákladov'!O113)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Add Drop Multiplexer - STM64","# ADM",{"$f":"'8. Prístupová sieť'!E407","v":0},{"$f":"'0. Hlavné vstupy'!AG313","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V114,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U114,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N114,'11. Anualizácia nákladov'!O114)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Mikrovlnné zariadenie ",null,{"$f":"'8. Prístupová sieť'!E408","v":0},{"$f":"'0. Hlavné vstupy'!AG314","v":0},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"IF('A. Výber'!$J$6=1,V115,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U115,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N115,'11. Anualizácia nákladov'!O115)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Link 2 Mbit/s","# rádio setov",{"$f":"'8. Prístupová sieť'!E409","v":0},{"$f":"'0. Hlavné vstupy'!AG315","v":0},0,{"$f":"G95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V116,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U116,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N116,'11. Anualizácia nákladov'!O116)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Link 8 Mbit/s","# rádio setov",{"$f":"'8. Prístupová sieť'!E410","v":0},{"$f":"'0. Hlavné vstupy'!AG316","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V117,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U117,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N117,'11. Anualizácia nákladov'!O117)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Link 32 Mbit/s","# rádio setov",{"$f":"'8. Prístupová sieť'!E411","v":0},{"$f":"'0. Hlavné vstupy'!AG317","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V118,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U118,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N118,'11. Anualizácia nákladov'!O118)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Link 128 Mbit/s","# rádio setov",{"$f":"'8. Prístupová sieť'!E412","v":0},{"$f":"'0. Hlavné vstupy'!AG318","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V119,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U119,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N119,'11. Anualizácia nákladov'!O119)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Link STM-1","# rádio setov",{"$f":"'8. Prístupová sieť'!E413","v":0},{"$f":"'0. Hlavné vstupy'!AG319","v":0},0,{"$error":"#DIV/0!"},{"$f":"F120*G120","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H120+I120","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V120,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U120,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N120,'11. Anualizácia nákladov'!O120)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P120:R120)","v":{"$error":"#DIV/0!"}},null,0,0]
[null,"Satelitné zariadenie ",null,{"$f":"'8. Prístupová sieť'!E414","v":0},{"$f":"'0. Hlavné vstupy'!AG320","v":0},0,0,null,null,null,{"$f":"K100","v":0},0,0,0,0,{"$f":"IF('A. Výber'!$J$6=1,V121,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U121,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N121,'11. Anualizácia nákladov'!O121)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Link 2 Mbit/s","# linkov",{"$f":"'8. Prístupová sieť'!E415","v":0},{"$f":"'0. Hlavné vstupy'!AG321","v":0},0,{"$error":"#DIV/0!"},{"$f":"F122*G122","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H122+I122","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V122,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U122,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N122,'11. Anualizácia nákladov'!O122)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P122:R122)),0,(SUM(P122:R122)))","v":0},null,0,0]
[null,"Link 8 Mbit/s","# linkov",{"$f":"'8. Prístupová sieť'!E416","v":0},{"$f":"'0. Hlavné vstupy'!AG322","v":0},0,{"$error":"#DIV/0!"},{"$f":"F123*G123","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H123+I123","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V123,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U123,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N123,'11. Anualizácia nákladov'!O123)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P123:R123)),0,(SUM(P123:R123)))","v":0},null,0,0]
[null,"Link 32 Mbit/s","# linkov",{"$f":"'8. Prístupová sieť'!E417","v":0},{"$f":"'0. Hlavné vstupy'!AG323","v":0},0,{"$error":"#DIV/0!"},{"$f":"F124*G124","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H124+I124","v":{"$error":"#DIV/0!"}},{"$f":"K103","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V124,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U124,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N124,'11. Anualizácia nákladov'!O124)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P124:R124)),0,(SUM(P124:R124)))","v":0},null,0,0]
[null,"Link 128 Mbit/s","# linkov",{"$f":"'8. Prístupová sieť'!E418","v":0},{"$f":"'0. Hlavné vstupy'!AG324","v":0},0,{"$error":"#DIV/0!"},{"$f":"F125*G125","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"H125+I125","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V125,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U125,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N125,'11. Anualizácia nákladov'!O125)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P125:R125)),0,(SUM(P125:R125)))","v":0},null,0,0]
[]
[null,"Spoje chrbticovej siete","Jednotka množstva","Dimenzovaný počet","Skutočný počet","Zvolené množstvo","Priemerná jednotková cena","Priama hodnota aktíva","Nepriamy CAPEX","Hodnota aktíva","Životnosť aktíva","Inflácia ceny aktíva (ročná zmena ceny aktíva)","Priemerný čas potrebný na vytvorenie aktíva (Roky)","Anualizácia nákladov - jednoduchá anuita","Anualizácia nákladov - naklonená anuita","Zvolené Capex náklady","Pracovný kapitál","Sieťový OPEX ","Celkom",null,"Naklonená anuita","Jednoduchá anuita"]
[null,null,null,null,null,null,"EUR",{"$f":"SUM(H129:H140)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I129:I140)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J129:J140)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(N129:N140)","v":0},0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,{"$f":"B108","v":"Optické vlákno"},"km vlastních",{"$f":"'10. Chrbticová sieť'!N170","v":0},{"$f":"'0. Hlavné vstupy'!AG328","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D129,E129)","v":0},{"$f":"G108","v":{"$error":"#DIV/0!"}},{"$f":"F129*G129","v":{"$error":"#DIV/0!"}},{"$f":"C_Markup_IndirectCAPEX*H129","v":{"$error":"#DIV/0!"}},{"$f":"H129+I129","v":{"$error":"#DIV/0!"}},{"$f":"K108","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(F129=0,0,J129*((1+$C$17)/(1+L129))^M129*$C$17/(1-(1+$C$17)^(-K129)))","v":0},{"$f":"IF(F129=0,0,J129*((1+$C$17)/(1+L129))^M129*($C$17-L129)/(1-((1+L129)/(1+$C$17))^K129))","v":0},{"$f":"IF('A. Výber'!$J$6=1,V129,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U129,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N129,'11. Anualizácia nákladov'!O129)))))","v":0},{"$f":"H129*C_MarkUp_WC*$C$17","v":{"$error":"#DIV/0!"}},{"$f":"H129*C_MarkUp_OPEX","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P129:R129)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F129=0,0,J129*($C$17-L129)/(1-((1+L129)/(1+$C$17))^K129))","v":0},{"$f":"IF(F129=0,0,J129*(($C$17/(1-(1+$C$17)^(-K129)))))","v":0}]
[null,{"$f":"B109","v":"SDH zariadenie "},null,{"$f":"'8. Prístupová sieť'!E432","v":0},{"$f":"'0. Hlavné vstupy'!AG330","v":0},0,0,{"$f":"F130*G130","v":0},{"$error":"#DIV/0!"},{"$f":"H130+I130","v":{"$error":"#DIV/0!"}},0,0,0,{"$f":"IF(F130=0,0,J130*((1+$C$17)/(1+L130))^M130*$C$17/(1-(1+$C$17)^(-K130)))","v":0},{"$f":"IF(F130=0,0,J130*((1+$C$17)/(1+L130))^M130*($C$17-L130)/(1-((1+L130)/(1+$C$17))^K130))","v":0},{"$f":"IF('A. Výber'!$J$6=1,V130,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U130,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N130,'11. Anualizácia nákladov'!O130)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(P130:R130)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F130=0,0,J130*($C$17-L130)/(1-((1+L130)/(1+$C$17))^K130))","v":0},{"$f":"IF(F130=0,0,J130*(($C$17/(1-(1+$C$17)^(-K130)))))","v":0}]
[null,0,"# DXC",null,{"$f":"'0. Hlavné vstupy'!AG330","v":0},0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,0,0,0,{"$f":"IF('A. Výber'!$J$6=1,V131,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U131,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N131,'11. Anualizácia nákladov'!O131)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P131:R131)),0,(SUM(P131:R131)))","v":0},null,0,0]
[null,"Add Drop Multiplexer - STM1","# ADM",{"$f":"VLOOKUP(B132,'10. Chrbticová sieť'!$B$163:$D$166,3,0)","v":0},{"$f":"'0. Hlavné vstupy'!AG331","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V132,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U132,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N132,'11. Anualizácia nákladov'!O132)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Add Drop Multiplexer - STM4","# ADM",{"$f":"VLOOKUP(B133,'10. Chrbticová sieť'!$B$163:$D$166,3,0)","v":0},{"$f":"'0. Hlavné vstupy'!AG332","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V133,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U133,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N133,'11. Anualizácia nákladov'!O133)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Add Drop Multiplexer - STM16","# ADM",{"$f":"VLOOKUP(B134,'10. Chrbticová sieť'!$B$163:$D$166,3,0)","v":0},{"$f":"'0. Hlavné vstupy'!AG333","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V134,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U134,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N134,'11. Anualizácia nákladov'!O134)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Add Drop Multiplexer - STM64","# ADM",{"$f":"VLOOKUP(B135,'10. Chrbticová sieť'!$B$163:$D$166,3,0)","v":0},{"$f":"'0. Hlavné vstupy'!AG334","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V135,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U135,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N135,'11. Anualizácia nákladov'!O135)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,"Mikrovlnné zariadenie ",null,{"$f":"'8. Prístupová sieť'!E443","v":0},{"$f":"'0. Hlavné vstupy'!AG336","v":0},0,{"$f":"G121","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K121","v":0},0,0,0,0,{"$f":"IF('A. Výber'!$J$6=1,V136,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U136,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N136,'11. Anualizácia nákladov'!O136)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,0]
[null,{"$f":"B122","v":"Link 2 Mbit/s"},"# linků",null,{"$f":"'0. Hlavné vstupy'!AG337","v":0},0,{"$f":"G122","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V137,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U137,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N137,'11. Anualizácia nákladov'!O137)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P137:R137)),0,ISERROR(SUM(P137:R137)))","v":0},null,0,0]
[null,{"$f":"B123","v":"Link 8 Mbit/s"},"# linků",null,{"$f":"'0. Hlavné vstupy'!AG338","v":0},0,{"$f":"G123","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V138,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U138,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N138,'11. Anualizácia nákladov'!O138)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P138:R138)),0,(SUM(P138:R138)))","v":0},null,0,0]
[null,{"$f":"B124","v":"Link 32 Mbit/s"},"# linků",null,{"$f":"'0. Hlavné vstupy'!AG339","v":0},0,{"$f":"G124","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V139,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U139,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N139,'11. Anualizácia nákladov'!O139)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P139:R139)),0,(SUM(P139:R139)))","v":0},null,0,0]
[null,{"$f":"B125","v":"Link 128 Mbit/s"},"# linků",null,{"$f":"'0. Hlavné vstupy'!AG340","v":0},0,{"$f":"G125","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,0,{"$f":"IF('A. Výber'!$J$6=1,V140,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U140,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N140,'11. Anualizácia nákladov'!O140)))))","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(ISERROR(SUM(P140:R140)),0,(SUM(P140:R140)))","v":0},null,0,0]
[]
[null,"NGN prenosové  zariadenie","Jednotka množstva","Dimenzovaný počet","Skutočný počet","Zvolené množstvo","Priemerná jednotková cena","Priama hodnota aktíva","Nepriamy CAPEX","Hodnota aktíva","Životnosť aktíva","Inflácia ceny aktíva (ročná zmena ceny aktíva)","Priemerný čas potrebný na vytvorenie aktíva (Roky)","Anualizácia nákladov - jednoduchá anuita","Anualizácia nákladov - naklonená anuita","Zvolené Capex náklady","Pracovný kapitál","Sieťový OPEX ","Celkom",null,"Naklonená anuita","Jednoduchá anuita"]
[null,null,null,null,null,null,"EUR",{"$f":"SUM(H144:H145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I144:I145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J144:J145)","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"SUM(N144:N145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(U144:U160)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(V144:V160)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B47","v":"IP Switch"},"#",{"$f":"'10. Chrbticová sieť'!N112","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG343","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D144,E144)","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!E47","v":{"$error":"#DIV/0!"}},{"$f":"F144*G144","v":{"$error":"#DIV/0!"}},{"$f":"C_Markup_IndirectCAPEX*H144","v":{"$error":"#DIV/0!"}},{"$f":"H144+I144","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!F47","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G47","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H47","v":{"$error":"#DIV/0!"}},{"$f":"IF(F144=0,0,J144*((1+$C$17)/(1+L144))^M144*$C$17/(1-(1+$C$17)^(-K144)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F144=0,0,J144*((1+$C$17)/(1+L144))^M144*($C$17-L144)/(1-((1+L144)/(1+$C$17))^K144))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$6=1,V144,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U144,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N144,'11. Anualizácia nákladov'!O144)))))","v":{"$error":"#DIV/0!"}},{"$f":"H144*C_MarkUp_WC*$C$17","v":{"$error":"#DIV/0!"}},{"$f":"H144*D49","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P144:R144)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F144=0,0,J144*($C$17-L144)/(1-((1+L144)/(1+$C$17))^K144))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F144=0,0,J144*($C$17/(1-(1+$C$17)^(-K144))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B48","v":"IP Router"},"#",{"$f":"'10. Chrbticová sieť'!N135","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG344","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D145,E145)","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!E48","v":{"$error":"#DIV/0!"}},{"$f":"F145*G145","v":{"$error":"#DIV/0!"}},{"$f":"C_Markup_IndirectCAPEX*H145","v":{"$error":"#DIV/0!"}},{"$f":"H145+I145","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!F48","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!G48","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!H48","v":{"$error":"#DIV/0!"}},{"$f":"IF(F145=0,0,J145*((1+$C$17)/(1+L145))^M145*$C$17/(1-(1+$C$17)^(-K145)))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F145=0,0,J145*((1+$C$17)/(1+L145))^M145*($C$17-L145)/(1-((1+L145)/(1+$C$17))^K145))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$6=1,V145,(IF('A. Výber'!$J$6=2,'11. Anualizácia nákladov'!U145,(IF('A. Výber'!$J$6=3,'11. Anualizácia nákladov'!N145,'11. Anualizácia nákladov'!O145)))))","v":{"$error":"#DIV/0!"}},{"$f":"H145*C_MarkUp_WC*$C$17","v":{"$error":"#DIV/0!"}},{"$f":"H145*D49","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P145:R145)","v":{"$error":"#DIV/0!"}},null,{"$f":"IF(F145=0,0,J145*($C$17-L145)/(1-((1+L145)/(1+$C$17))^K145))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F145=0,0,J145*($C$17/(1-(1+$C$17)^(-K145))))","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Alokácia zdieľaného prístupu ","Mbps","Alokácia Core/Access","Erlang","Alokácia BTS-BSC / BSC-MGW","Prevádzka 2G/3G"]
[null,"Core dopyt",{"$f":"SUM('10. Chrbticová sieť'!N144:N145)","v":0},{"$f":"C149/SUM(C149:C150)","v":{"$error":"#DIV/0!"}}]
[null,"Prístupový dopyt",0,{"$f":"C150","v":0}]
[null,"BTS/NodeB - BSC/RNC",null,null,0,{"$f":"IF(ISERROR(E151/SUM($E$151:$E$152)),0,(E151/SUM($E$151:$E$152)))","v":0}]
[null,"BSC/RNC - MGW",null,null,0,{"$f":"IF(ISERROR(E152/SUM($E$151:$E$152)),0,(E152/SUM($E$151:$E$152)))","v":0}]
[null,"2G",null,null,null,null,{"$f":"'A. Výber'!D19","v":0}]
[null,"3G",null,null,null,null,{"$f":"'A. Výber'!D20","v":0}]
[null,"LTE",null,null,null,null,{"$f":"'A. Výber'!D21","v":0}]
[]
[null,"Sumarizácia nákladov na vlastnené prenosové zariadenie ","Total"]
[null,null,{"$f":"SUM(C159:C163)","v":{"$error":"#DIV/0!"}}]
[null,"BTS - BSC",{"$f":"(S86+S128*D150*F151)*G153","v":{"$error":"#DIV/0!"}}]
[null,"NodeB - RNC",{"$f":"(S86+S128*D150*F151)*G154","v":{"$error":"#DIV/0!"}}]
[null,"BSC - MGW",{"$f":"(S107+S128*D150*F152)*G153","v":{"$error":"#DIV/0!"}}]
[null,"RNC - MGW",{"$f":"(S107+S128*D150*F152)*G154","v":{"$error":"#DIV/0!"}}]
[null,"MGW - MGW",{"$f":"S128*D149+S143","v":{"$error":"#DIV/0!"}}]
[null,"eNode B - MGW",{"$f":"(S90+S128*D150*0)*G155","v":{"$error":"#DIV/0!"}}]
[]
["11.6 Náklady na prenos využitím prenajatých zariadení "]
[]
[null,"Prenajímacie náklady na prenos","Jednotka množstva","Dimenzovaný počet  (vzdialenosť v km)","Skutočný počet  (vzdialenosť v km)","Zvolené množstvo","Ročná cena prenájmu","Celkom"]
[null,null,null,null,null,null,{"$f":"G170+G180+G190","v":0},{"$f":"H170+H180+H190","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B85","v":"BTS/NodeB - BSC/RNC"},null,null,{"$f":"'0. Hlavné vstupy'!AG368","v":0},{"$f":"IF($C$12=\"Bottom-up\",D170,E170)","v":0},{"$f":"SUM(G171:G179)","v":0},{"$f":"SUM(H171:H179)","v":{"$error":"#DIV/0!"}}]
[null,"Kábel","km",{"$f":"'8. Prístupová sieť'!D401","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG369","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D171,E171)","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!$G$78","v":0},{"$f":"F171*G171","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'8. Prístupová sieť'!B430","v":"Link 2 Mbit/s"},"# linkov",{"$f":"'8. Prístupová sieť'!D421","v":0},{"$f":"'0. Hlavné vstupy'!AG370","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$79","v":0},{"$f":"F172*G172","v":0}]
[null,{"$f":"'8. Prístupová sieť'!B431","v":"Link 8 Mbit/s"},"# linkov",{"$f":"'8. Prístupová sieť'!D422","v":0},{"$f":"'0. Hlavné vstupy'!AG371","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$80","v":0},0]
[null,{"$f":"'8. Prístupová sieť'!B432","v":"Link 32 Mbit/s"},"# linkov",{"$f":"'8. Prístupová sieť'!D423","v":0},{"$f":"'0. Hlavné vstupy'!AG372","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$81","v":0},0]
[null,{"$f":"'8. Prístupová sieť'!B433","v":"Link 128 Mbit/s"},"# linkov",{"$f":"'8. Prístupová sieť'!D424","v":0},{"$f":"'0. Hlavné vstupy'!AG373","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$82","v":0},0]
[null,{"$f":"'8. Prístupová sieť'!B434","v":"Link STM-1"},"# linkov",{"$f":"'8. Prístupová sieť'!D425","v":0},{"$f":"'0. Hlavné vstupy'!AG374","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$79","v":0},0]
[null,{"$f":"'8. Prístupová sieť'!B435","v":"Link STM-4"},"# linkov",{"$f":"'8. Prístupová sieť'!D426","v":0},{"$f":"'0. Hlavné vstupy'!AG375","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$80","v":0},0]
[null,{"$f":"'8. Prístupová sieť'!B436","v":"Link STM-16"},"# linkov",{"$f":"'8. Prístupová sieť'!D427","v":0},{"$f":"'0. Hlavné vstupy'!AG376","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$81","v":0},0]
[null,{"$f":"'8. Prístupová sieť'!B437","v":"Link STM-64"},"# linkov",{"$f":"'8. Prístupová sieť'!D428","v":0},{"$f":"'0. Hlavné vstupy'!AG377","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$82","v":0},0]
[null,{"$f":"B106","v":"BSC/RNC - MGW"},null,null,{"$f":"'0. Hlavné vstupy'!AG378","v":0},0,null,{"$f":"SUM(H181:H189)","v":{"$error":"#DIV/0!"}}]
[null,"Kábel","km",{"$f":"'8. Prístupová sieť'!E401","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG379","v":0},{"$error":"#DIV/0!"},{"$f":"'5. Jednotkové investície & Opex'!$G$78","v":0},{"$f":"F181*G181","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B172","v":"Link 2 Mbit/s"},"# linkov",{"$f":"'8. Prístupová sieť'!E421","v":0},{"$f":"'0. Hlavné vstupy'!AG380","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$79","v":0},0]
[null,{"$f":"B173","v":"Link 8 Mbit/s"},"# linkov",{"$f":"'8. Prístupová sieť'!E422","v":0},{"$f":"'0. Hlavné vstupy'!AG381","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$80","v":0},0]
[null,"Link 32 Mbit/s","# linkov",{"$f":"'8. Prístupová sieť'!E423","v":0},{"$f":"'0. Hlavné vstupy'!AG382","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$81","v":0},0]
[null,"Link 128 Mbit/s","# linkov",{"$f":"'8. Prístupová sieť'!E424","v":0},{"$f":"'0. Hlavné vstupy'!AG383","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$82","v":0},0]
[null,{"$f":"B176","v":"Link STM-1"},"# linkov",{"$f":"'8. Prístupová sieť'!E425","v":0},{"$f":"'0. Hlavné vstupy'!AG384","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$79","v":0},0]
[null,"Link STM-4","# linkov",{"$f":"'8. Prístupová sieť'!E426","v":0},{"$f":"'0. Hlavné vstupy'!AG385","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$80","v":0},0]
[null,"Link STM-16","# linkov",{"$f":"'8. Prístupová sieť'!E427","v":0},{"$f":"'0. Hlavné vstupy'!AG386","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$81","v":0},0]
[null,"Link STM-64","# linkov",{"$f":"'8. Prístupová sieť'!E428","v":0},{"$f":"'0. Hlavné vstupy'!AG387","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$82","v":0},0]
[null,{"$f":"B127","v":"Spoje chrbticovej siete"},null,null,{"$f":"'0. Hlavné vstupy'!AG388","v":0},0,{"$f":"SUM(G191:G199)","v":0},{"$f":"SUM(H191:H199)","v":0}]
[null,"Kábel","km",{"$f":"'10. Chrbticová sieť'!N171","v":0},{"$f":"'0. Hlavné vstupy'!AG389","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$78","v":0},{"$f":"F191*G191","v":0}]
[null,{"$f":"B172","v":"Link 2 Mbit/s"},"# linkov",null,{"$f":"'0. Hlavné vstupy'!AG390","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$79","v":0},0]
[null,{"$f":"B173","v":"Link 8 Mbit/s"},"# linkov",null,{"$f":"'0. Hlavné vstupy'!AG391","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$80","v":0},0]
[null,"Link 32 Mbit/s","# linkov",null,{"$f":"'0. Hlavné vstupy'!AG392","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$81","v":0},0]
[null,"Link 128 Mbit/s","# linkov",null,{"$f":"'0. Hlavné vstupy'!AG393","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$82","v":0},0]
[null,"Link STM-1","# linkov",{"$f":"'10. Chrbticová sieť'!N176","v":10},{"$f":"'0. Hlavné vstupy'!AG394","v":0},10,{"$f":"'5. Jednotkové investície & Opex'!$G$79","v":0},0]
[null,"Link STM-4","# linkov",null,{"$f":"'0. Hlavné vstupy'!AG395","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$80","v":0},0]
[null,"Link STM-16","# linkov",null,{"$f":"'0. Hlavné vstupy'!AG396","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$81","v":0},0]
[null,"Link STM-64","# linkov",null,{"$f":"'0. Hlavné vstupy'!AG397","v":0},0,{"$f":"'5. Jednotkové investície & Opex'!$G$82","v":0},0]
[]
[]
[null,"Sumarizácia prenosových nákladov","Vlastnené  ","Prenajaté ","Celkom"]
[null,null,{"$f":"SUM(C204:C208)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D204:D208)","v":0},{"$f":"SUM(E204:E208)","v":{"$error":"#DIV/0!"}}]
[null,"BTS - BSC",{"$f":"C159","v":{"$error":"#DIV/0!"}},{"$f":"$G$170*G153","v":0},{"$f":"SUM(C204:D204)","v":{"$error":"#DIV/0!"}}]
[null,"NodeB - RNC",{"$f":"C160","v":{"$error":"#DIV/0!"}},{"$f":"$G$170*G154","v":0},{"$f":"SUM(C205:D205)","v":{"$error":"#DIV/0!"}}]
[null,"BSC - MGW",{"$f":"C161","v":{"$error":"#DIV/0!"}},{"$f":"$G$180*G153","v":0},{"$f":"SUM(C206:D206)","v":{"$error":"#DIV/0!"}}]
[null,"RNC - MGW",{"$f":"C162","v":{"$error":"#DIV/0!"}},{"$f":"$G$180*G154","v":0},{"$f":"SUM(C207:D207)","v":{"$error":"#DIV/0!"}}]
[null,"MGW - MGW",{"$f":"C163","v":{"$error":"#DIV/0!"}},{"$f":"G190","v":0},{"$f":"SUM(C208:D208)","v":{"$error":"#DIV/0!"}}]
[]
["11.7 Náklady na prenajaté lokácie"]
[]
[null,"Meno aktíva","Jednotka množstva","Dimenzovaný počet  ","Skutočný počet  ","Zvolené množstvo","Cena prenájmu","Celkové náklady prenájmu"]
[null,null,null,null,null,null,"EUR",{"$f":"H214","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!$C$49","v":"Access Sites"},"# prenajatých lokácií ",{"$f":"'7a. Radiová sieť 2G'!G197","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG412","v":0},{"$f":"IF($C$12=\"Model teoretického operátora\",D214,E214)","v":{"$error":"#DIV/0!"}},{"$f":"'5. Jednotkové investície & Opex'!F75","v":{"$error":"#DIV/0!"}},{"$f":"F214*G214","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!$C$49","v":"Access Sites"},"# leased land plots",{"$f":"'7a. Radiová sieť 2G'!G200","v":{"$error":"#DIV/0!"}},400,{"$f":"IF($C$12=\"Bottom-up\",D215,E215)","v":400},{"$f":"'5. Jednotkové investície & Opex'!#REF!","v":{"$error":"#REF!"}},{"$f":"F215*G215","v":{"$error":"#REF!"}}]
[]
[]
["11.8 Alokácia nákladov"]
[]
[null,"Zariadenie","Total Costs",{"$f":"'3. Smerovacie faktory'!C8","v":"Access Sites"},{"$f":"'3. Smerovacie faktory'!D8","v":"BTS"},{"$f":"'3. Smerovacie faktory'!E8","v":"BSC"},{"$f":"'3. Smerovacie faktory'!F8","v":"Node B"},{"$f":"'3. Smerovacie faktory'!G8","v":"RNC"},{"$f":"'3. Smerovacie faktory'!H8","v":"eNode B"},{"$f":"'3. Smerovacie faktory'!I8","v":"HLR"},{"$f":"'3. Smerovacie faktory'!J8","v":"MSS"},{"$f":"'3. Smerovacie faktory'!K8","v":"MGW"},{"$f":"'3. Smerovacie faktory'!L8","v":"BTS - BSC"},{"$f":"'3. Smerovacie faktory'!M8","v":"Node B - RNC"},{"$f":"'3. Smerovacie faktory'!N8","v":"eNode B - GGSN-MGW "},{"$f":"'3. Smerovacie faktory'!O8","v":"BSC - MGW"},{"$f":"'3. Smerovacie faktory'!P8","v":"RNC - MGW"},{"$f":"'3. Smerovacie faktory'!Q8","v":"MGW - MGW"},{"$f":"'3. Smerovacie faktory'!R8","v":"Mobile voicemail platform"},{"$f":"'3. Smerovacie faktory'!S8","v":"SMSC Platform"},{"$f":"'3. Smerovacie faktory'!T8","v":"MMSC Platform"},{"$f":"'3. Smerovacie faktory'!U8","v":"Intelligent Network"},{"$f":"'3. Smerovacie faktory'!V8","v":"SGSN Platform"},{"$f":"'3. Smerovacie faktory'!W8","v":"GGSN Platform"},{"$f":"'3. Smerovacie faktory'!X8","v":"Interconnection"},"C_CostAllocation"]
[null,null,{"$f":"SUM(C222:C248)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D222:D248)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(R222:R248)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},0]
[null,{"$f":"B60","v":"Radio Access Sites - strecha"},{"$f":"S60+H214","v":{"$error":"#DIV/0!"}},{"$f":"C222","v":{"$error":"#DIV/0!"}}]
[null,"Radio Access Sites - samostatný pylón",{"$f":"S61","v":0},null,{"$f":"C223","v":0}]
[null,"BTS Cabinet",{"$error":"#DIV/0!"},null,{"$f":"C224","v":{"$error":"#DIV/0!"}}]
[null,"TRX 2G",{"$error":"#DIV/0!"},null,{"$f":"C225","v":{"$error":"#DIV/0!"}}]
[null,"BSC",{"$error":"#DIV/0!"},null,null,{"$f":"C226","v":{"$error":"#DIV/0!"}}]
[null,"NodeB Cabinet",{"$error":"#DIV/0!"},null,null,null,{"$f":"C227","v":{"$error":"#DIV/0!"}}]
[null,"NodeB Carrier",{"$error":"#DIV/0!"},null,null,null,{"$f":"C228","v":{"$error":"#DIV/0!"}}]
[null,"NodeB Channel Kit",{"$error":"#DIV/0!"},null,null,null,{"$f":"C229","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B68","v":"NodeB HSPA Upgrade"},{"$error":"#DIV/0!"},null,null,null,{"$f":"C230","v":{"$error":"#DIV/0!"}}]
[null,"eNode B",0,null,null,null,null,null,{"$f":"C231","v":0}]
[null,"RNC",{"$error":"#DIV/0!"},null,null,null,null,{"$f":"C232","v":{"$error":"#DIV/0!"}}]
[null,"HLR",{"$error":"#DIV/0!"},null,null,null,null,null,null,{"$f":"C233","v":{"$error":"#DIV/0!"}}]
[null,"MSS",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,{"$f":"C234","v":{"$error":"#DIV/0!"}}]
[null,"MGW",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,{"$f":"C235","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B74","v":"Mobile voicemail platform"},{"$f":"S74","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C236","v":{"$error":"#DIV/0!"}}]
[null,"SMS Centrum",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C237","v":{"$error":"#DIV/0!"}}]
[null,"MMS Centrum",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C238","v":{"$error":"#DIV/0!"}}]
[null,"Intelligent Network",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C239","v":{"$error":"#DIV/0!"}}]
[null,"SGSN Platform",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C240","v":{"$error":"#DIV/0!"}}]
[null,"GGSN Platform",{"$error":"#DIV/0!"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C241","v":{"$error":"#DIV/0!"}}]
[null,"Interconnection",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C242","v":0}]
[null,0,0]
[null,{"$f":"B204","v":"BTS - BSC"},{"$f":"E204","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"C244","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B205","v":"NodeB - RNC"},{"$f":"E205","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,{"$f":"C245","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B206","v":"BSC - MGW"},{"$f":"E206","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C246","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B207","v":"RNC - MGW"},{"$f":"E207","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C247","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B208","v":"MGW - MGW"},{"$f":"E208","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C248","v":{"$error":"#DIV/0!"}}]
[]
[null,"Kontrolný riadok",{"$f":"H213+E203+S59-C221","v":{"$error":"#DIV/0!"}}]
[]
[]
["11.9 Sumarizácia"]
[]
[null,"Sieťový prvok","Celkové náklady bez alokácie licence","Alokácia licenčných nákladov","Celkové náklady vrátane licenčných nákladov"]
[null,{"$f":"TRANSPOSE(D220:Y220)","v":"Access Sites"},{"$f":"HLOOKUP(B256,$B$220:$Y$248,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$f":"C256/$C$278*$D$40","v":{"$error":"#DIV/0!"}},{"$f":"C256+D256","v":{"$error":"#DIV/0!"}},"C_TotalCosts","rádio Access",null,null,null,18586462.885867354,18895588.070560377,null,null,"Celkové náklady vrátane licenčných nákladov","Sieťový prvok"]
[null,"BTS",{"$f":"HLOOKUP(B257,$B$220:$Y$248,2,FALSE)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"C257+D257","v":{"$error":"#DIV/0!"}},null,"rádio Access",null,null,null,1972221410.9779594,57229706.242770694,null,null,{"$f":"K256-L256","v":-309125.18469302356},"BTS"]
[null,"BSC",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"rádio Access",null,null,null,1735339.8520972086,2011623.2760239909,null,null,1914991704.7351887,"Node B"]
[null,"Node B",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"rádio Access",null,null,null,31688636.442642711,4200039.9836965296,null,null,-276283.42392678233,"BTS - BSC"]
[null,"RNC",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"rádio Access",null,null,null,393995.77591452043,700175.97179369745,null,null,27488596.458946183,"MGW"]
[null,"eNode B",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"rádio Access",null,null,null,0,0,null,null,-306180.19587917702,"Intelligent Network"]
[null,"HLR",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,1054797.5695445016,1022903.2052137974,null,null,0,"GGSN Platform"]
[null,"MSS",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,410173.71067349426,2537870.4821621068,null,null,31894.364330704208,"Node B - RNC"]
[null,"MGW",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,4871253.0246887635,885604.95310163335,null,null,-2127696.7714886125,"Mobile voicemail platform"]
[null,"BTS - BSC",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transmission",null,null,null,8621813.2270470969,4362831.8782531172,null,null,3985648.0715871304,"SMSC Platform"]
[null,"Node B - RNC",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transmission",null,null,null,2431793.4742953354,1230542.3246354945,null,null,4258981.3487939797,"HLR"]
[null,"eNode B - GGSN-MGW ",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transmission",null,null,null,0,0,null,null,1201251.1496598409,"eNode B"]
[null,"BSC - MGW",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transmission",null,null,null,0,0,null,null,0,"eNode B - GGSN-MGW "]
[null,"RNC - MGW",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transmission",null,null,null,0,0,null,null,0,"BSC - MGW"]
[null,"MGW - MGW",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Transmission",null,null,null,23618045.327436477,23740600.412909601,null,null,0,"RNC - MGW"]
[null,"Mobile voicemail platform",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,575794.53428286291,244637.10790077437,null,null,-122555.08547312394,"MGW - MGW"]
[null,"SMSC Platform",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,409343.86193551833,286889.32996518898,null,null,331157.42638208857,"BSC"]
[null,"MMSC Platform",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,149660.89752782663,2292571.8193378132,null,null,122454.53197032935,"RNC"]
[null,"Intelligent Network",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,3245998.5380699662,653615.63324329548,null,null,-2142910.9218099867,"Access Sites"]
[null,"SGSN Platform",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,480394.67288613098,1480673.0564954611,null,null,2592382.9048266709,"SGSN Platform"]
[null,"GGSN Platform",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,1961923.4068185191,78775.033786968124,null,null,-1000278.3836093302,"MSS"]
[null,"Interconnection",0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,"Switching",null,null,null,0,0,null,null,1883148.373031551,"MMSC Platform"]
[null,"Celkom",{"$f":"SUM(C256:C277)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D256:D277)","v":{"$error":"#DIV/0!"}},{"$f":"C278+D278","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Interconnection"]
[null,null,{"$f":"C278-C221","v":{"$error":"#DIV/0!"}},{"$f":"D278-D40","v":{"$error":"#DIV/0!"}}]
[null,"Pure LRIC"]
[]
[]
[null,"Prehĺad","Celkové náklady bez alokácie licence","Alokácia licenčných nákladov","Celkové náklady vrátane licenčných nákladov","Pomer"]
[null,"Rádiová sieť",{"$f":"SUMIF($G$256:$G$277,$B284,C$256:C$277)","v":0},0,0,{"$f":"E284/$E$287","v":{"$error":"#DIV/0!"}}]
[null,"Prepojenie",0,0,0,{"$f":"E285/$E$287","v":{"$error":"#DIV/0!"}}]
[null,"Prenos",0,0,0,{"$f":"E286/$E$287","v":{"$error":"#DIV/0!"}}]
[null,"Celkom",{"$f":"SUM(C284:C286)","v":0},{"$f":"SUM(D284:D286)","v":0},{"$f":"SUM(E284:E286)","v":0},{"$f":"E287/$E$287","v":{"$error":"#DIV/0!"}}]

{"sheet":"10. Chrbticová sieť","index":7,"n_rows":177,"n_cols":15,"rows_kept":177,"cut":false,"hidden":false,"merged":[]}
["10. Dimenzovanie chrbticovej prenosovej siete"]
[]
["Popis"]
["Výpočet dimenzovania chrbticovej prístupovej siete"]
[]
["Vstupy z predchádzajúcich kalkulácií "]
[]
["10.1 Chrbticová prenosová sieť - základné dáta"]
[]
[null,"Vstupné údaje","Jednotky","Hodnota"]
[null,"IP chrbticové zariadenie - využitie portu","%",{"$f":"I_CapPlan_Trans_Core","v":{"$error":"#DIV/0!"}}]
[null,"Access switch - minimum na core node","#",{"$f":"'4. Parametre dimenzovania siete'!C198","v":2}]
[null,"Access switch - maximum # celkový počet kariet na switch","#",{"$f":"MAX('4. Parametre dimenzovania siete'!D183:D184)","v":0}]
[null,"Access switch - minimum # zariadení - karty na switch ","#",1]
[null,"Edge Router - minimum na core node","#",{"$f":"'4. Parametre dimenzovania siete'!C199","v":4}]
[null,"Edge Router  - maximum # kariet na router","#",{"$f":"MAX('4. Parametre dimenzovania siete'!D186:D186)","v":0}]
[null,"Minimálny počet core spojov medzi lokáciami ","#",{"$f":"'4. Parametre dimenzovania siete'!C200","v":2}]
[null,"IP Bandwidth per 1 voice erlang / channel","Mbps",9.5000000000000001E-2,"Industry benchmark: in the range 30-120 kbps"]
[]
[null,"IP Switch typ karty","Kapacita (mbps)","Porty na sieťovú kartu","Hraničná kapacita (mbps)"]
[null,{"$f":"'4. Parametre dimenzovania siete'!B189","v":"1 Gbps card"},{"$f":"'4. Parametre dimenzovania siete'!C189","v":1000},{"$f":"'4. Parametre dimenzovania siete'!D189","v":2},{"$f":"'4. Parametre dimenzovania siete'!E189","v":10000}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B190","v":"100 Mbps card"},{"$f":"'4. Parametre dimenzovania siete'!C190","v":100},{"$f":"'4. Parametre dimenzovania siete'!D190","v":12},{"$f":"'4. Parametre dimenzovania siete'!E190","v":400}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B191","v":"100 Mbps card"},{"$f":"'4. Parametre dimenzovania siete'!C191","v":100},{"$f":"'4. Parametre dimenzovania siete'!D191","v":4},{"$f":"'4. Parametre dimenzovania siete'!E191","v":400}]
[]
[null,"IP Router typ portu","Kapacita (mbps)","Porty na sieťovú kartu","Hraničná kapacita (mbps)"]
[null,{"$f":"'4. Parametre dimenzovania siete'!B194","v":"1 Gbps card"},{"$f":"'4. Parametre dimenzovania siete'!C194","v":1000},{"$f":"'4. Parametre dimenzovania siete'!D194","v":2},{"$f":"'4. Parametre dimenzovania siete'!E194","v":10000}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B195","v":"100 Mbps card"},{"$f":"'4. Parametre dimenzovania siete'!C195","v":100},{"$f":"'4. Parametre dimenzovania siete'!D195","v":4},{"$f":"'4. Parametre dimenzovania siete'!E195","v":400}]
[]
["10.2 Kapacitné vstupné údaje"]
[]
[null,"Kapacita","Jednotky","Kapacita"]
[null,"Mbps na E1","Mbps",2.048]
[null,"E1s na STM-1","E1",63]
[]
[null,"ADMs","E1 Kapacita","Mbps kapacita"]
[null,{"$f":"'4. Parametre dimenzovania siete'!$B$285","v":"Link STM-64"},{"$f":"VLOOKUP($B36,I_Link_Capacity,4,0)","v":4032},{"$f":"VLOOKUP($B36,I_Link_Capacity,3,0)","v":9953.2800000000007}]
[null,{"$f":"'4. Parametre dimenzovania siete'!$B$284","v":"Link STM-16"},{"$f":"VLOOKUP($B37,I_Link_Capacity,4,0)","v":1008},{"$f":"VLOOKUP($B37,I_Link_Capacity,3,0)","v":2488.3200000000002}]
[null,{"$f":"'4. Parametre dimenzovania siete'!$B$283","v":"Link STM-4"},{"$f":"VLOOKUP($B38,I_Link_Capacity,4,0)","v":252},{"$f":"VLOOKUP($B38,I_Link_Capacity,3,0)","v":622.08000000000004}]
[null,{"$f":"'4. Parametre dimenzovania siete'!$B$282","v":"Link STM-1"},{"$f":"VLOOKUP($B39,I_Link_Capacity,4,0)","v":63},{"$f":"VLOOKUP($B39,I_Link_Capacity,3,0)","v":155.52000000000001}]
[null,"Žiadny",0,0]
[]
[null,"Výber portu - Ethernet"]
[null,"Typ portu","Kapacita (mbps)","Zvolený limit(mbps)"]
[null,"Remote - connected to IP router",60,60]
[null,"Remote - connected directly to SGSN",26,26]
[]
["10.3 Chrbticový prenosový dopyt podľa druhu"]
[]
[null,"Vstup prevádzky na BSC","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Počet BSC/RNC","#",{"$f":"'7a. Radiová sieť 2G'!D213+'7b. Radiová sieť 3G'!D199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!E213+'7b. Radiová sieť 3G'!E199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!F213+'7b. Radiová sieť 3G'!F199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!G213+'7b. Radiová sieť 3G'!G199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!H213+'7b. Radiová sieť 3G'!H199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!I213+'7b. Radiová sieť 3G'!I199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!J213+'7b. Radiová sieť 3G'!J199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!K213+'7b. Radiová sieť 3G'!K199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!L213+'7b. Radiová sieť 3G'!L199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!M213+'7b. Radiová sieť 3G'!N199","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D50:M50)","v":{"$error":"#DIV/0!"}}]
[null,"Pomer prevádzky","%",{"$f":"'4. Parametre dimenzovania siete'!C72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!D72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!E72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!F72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!G72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!H72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!I72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!J72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!K72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!L72","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D51:M51)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Chrbticový prenosový dopyt","%",{"$f":"'6. NE Dopyt'!P128","v":{"$error":"#DIV/0!"}}]
[]
[null,"Dopyt podľa druhu","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Celkem BHE na Core backhaul","Erlang",{"$f":"$D$53*D51","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D56:M56)","v":{"$error":"#DIV/0!"}}]
[null,"Celkem BHE na Core backhaul, úprava využiteľnosti","Erlang",{"$f":"D56/$D$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D57:M57)","v":{"$error":"#DIV/0!"}}]
[null,"Mbps dopyt po Core backhaul","Mbps",{"$f":"D57*$D$18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D58:M58)","v":{"$error":"#DIV/0!"}}]
[null,"Pomer spojov do Network Centra využitím káblu","%",{"$f":"'4. Parametre dimenzovania siete'!C270","v":0},{"$f":"'4. Parametre dimenzovania siete'!D270","v":0},{"$f":"'4. Parametre dimenzovania siete'!E270","v":0},{"$f":"'4. Parametre dimenzovania siete'!F270","v":0},{"$f":"'4. Parametre dimenzovania siete'!G270","v":0},{"$f":"'4. Parametre dimenzovania siete'!H270","v":0},{"$f":"'4. Parametre dimenzovania siete'!I270","v":0},{"$f":"'4. Parametre dimenzovania siete'!J270","v":0},{"$f":"'4. Parametre dimenzovania siete'!K270","v":0},{"$f":"'4. Parametre dimenzovania siete'!L270","v":0},{"$f":"SUMPRODUCT(D59:M59,$D$58:$M$58)/SUM($D$58:$M$58)","v":{"$error":"#DIV/0!"}}]
[null,"Pomer spojov do Network Centra využitím prenajatých spojov","%",{"$f":"'4. Parametre dimenzovania siete'!C271","v":0},{"$f":"'4. Parametre dimenzovania siete'!D271","v":0},{"$f":"'4. Parametre dimenzovania siete'!E271","v":0},{"$f":"'4. Parametre dimenzovania siete'!F271","v":0},{"$f":"'4. Parametre dimenzovania siete'!G271","v":0},{"$f":"'4. Parametre dimenzovania siete'!H271","v":0},{"$f":"'4. Parametre dimenzovania siete'!I271","v":0},{"$f":"'4. Parametre dimenzovania siete'!J271","v":0},{"$f":"'4. Parametre dimenzovania siete'!K271","v":0},{"$f":"'4. Parametre dimenzovania siete'!L271","v":0},{"$f":"SUMPRODUCT(D60:M60,$D$58:$M$58)/SUM($D$58:$M$58)","v":{"$error":"#DIV/0!"}}]
[null,"Káblová vzdialenosť do Network Centre","km",{"$f":"'4. Parametre dimenzovania siete'!C249","v":0},{"$f":"'4. Parametre dimenzovania siete'!D249","v":0},{"$f":"'4. Parametre dimenzovania siete'!E249","v":0},{"$f":"'4. Parametre dimenzovania siete'!F249","v":0},{"$f":"'4. Parametre dimenzovania siete'!G249","v":0},{"$f":"'4. Parametre dimenzovania siete'!H249","v":0},{"$f":"'4. Parametre dimenzovania siete'!I249","v":0},{"$f":"'4. Parametre dimenzovania siete'!J249","v":0},{"$f":"'4. Parametre dimenzovania siete'!K249","v":0},{"$f":"'4. Parametre dimenzovania siete'!L249","v":0},{"$f":"SUM(D61:M61)","v":0}]
[]
[null,"Prenajaté okruhy (kábel) % z celkového použitého káblu","%",{"$f":"'4. Parametre dimenzovania siete'!F207","v":0}]
[]
["10.4 Požiadavky na port na Core Node"]
[]
[null,"Zariadenie vyžadujúce port spojenia - na základe aktuálnej topológie","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Počet Core Node na pripojenie na Network Center","#",{"$f":"SUM('4. Parametre dimenzovania siete'!C68:C70)","v":0},{"$f":"SUM('4. Parametre dimenzovania siete'!D68:D70)","v":0},{"$f":"SUM('4. Parametre dimenzovania siete'!E68:E70)","v":0},{"$f":"SUM('4. Parametre dimenzovania siete'!F68:F70)","v":0},{"$f":"SUM('4. Parametre dimenzovania siete'!G68:G70)","v":0},{"$f":"SUM('4. Parametre dimenzovania siete'!H68:H70)","v":0},{"$f":"SUM('4. Parametre dimenzovania siete'!I68:I70)","v":0},{"$f":"SUM('4. Parametre dimenzovania siete'!J68:J70)","v":0},{"$f":"SUM('4. Parametre dimenzovania siete'!K68:K70)","v":0},{"$f":"SUM('4. Parametre dimenzovania siete'!L68:L70)","v":0},{"$f":"SUM(D68:M68)","v":0}]
[null,"Network Center","#",{"$f":"'4. Parametre dimenzovania siete'!C160","v":0},{"$f":"'4. Parametre dimenzovania siete'!D160","v":0},{"$f":"'4. Parametre dimenzovania siete'!E160","v":0},{"$f":"'4. Parametre dimenzovania siete'!F160","v":0},{"$f":"'4. Parametre dimenzovania siete'!G160","v":0},{"$f":"'4. Parametre dimenzovania siete'!H160","v":0},{"$f":"'4. Parametre dimenzovania siete'!I160","v":0},{"$f":"'4. Parametre dimenzovania siete'!J160","v":0},{"$f":"'4. Parametre dimenzovania siete'!K160","v":0},{"$f":"'4. Parametre dimenzovania siete'!L160","v":0},{"$f":"SUM(D69:M69)","v":0}]
[null,"PoI (prepojenie)","#",{"$f":"'4. Parametre dimenzovania siete'!C169","v":0},{"$f":"'4. Parametre dimenzovania siete'!D169","v":0},{"$f":"'4. Parametre dimenzovania siete'!E169","v":0},{"$f":"'4. Parametre dimenzovania siete'!F169","v":0},{"$f":"'4. Parametre dimenzovania siete'!G169","v":0},{"$f":"'4. Parametre dimenzovania siete'!H169","v":0},{"$f":"'4. Parametre dimenzovania siete'!I169","v":0},{"$f":"'4. Parametre dimenzovania siete'!J169","v":0},{"$f":"'4. Parametre dimenzovania siete'!K169","v":0},{"$f":"'4. Parametre dimenzovania siete'!L169","v":0},{"$f":"SUM(D70:M70)","v":0}]
[null,"Maintenance / monitoring ports","#",{"$f":"'4. Parametre dimenzovania siete'!C170","v":0},{"$f":"'4. Parametre dimenzovania siete'!D170","v":0},{"$f":"'4. Parametre dimenzovania siete'!E170","v":0},{"$f":"'4. Parametre dimenzovania siete'!F170","v":0},{"$f":"'4. Parametre dimenzovania siete'!G170","v":0},{"$f":"'4. Parametre dimenzovania siete'!H170","v":0},{"$f":"'4. Parametre dimenzovania siete'!I170","v":0},{"$f":"'4. Parametre dimenzovania siete'!J170","v":0},{"$f":"'4. Parametre dimenzovania siete'!K170","v":0},{"$f":"'4. Parametre dimenzovania siete'!L170","v":0},{"$f":"SUM(D71:M71)","v":0}]
[]
[null,"Zariadenie vyžadujúce port spojenia - na základe dimenzovanej topológie","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,{"$f":"'9. Ostatné NE'!B121","v":"Home Location Register (HLR)"},"#",{"$f":"'9. Ostatné NE'!E121","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!F121","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!G121","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!H121","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!I121","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!J121","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!K121","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!L121","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!M121","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!N121","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D74:M74)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'9. Ostatné NE'!B122","v":"Voicemail platform"},"#",{"$f":"'9. Ostatné NE'!E122","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!F122","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!G122","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!H122","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!I122","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!J122","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!K122","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!L122","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!M122","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!N122","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D75:M75)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'9. Ostatné NE'!B123","v":"SMSC platform"},"#",{"$f":"'9. Ostatné NE'!E123","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!F123","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!G123","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!H123","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!I123","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!J123","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!K123","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!L123","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!M123","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!N123","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"'9. Ostatné NE'!B124","v":"MMSC platform"},"#",{"$f":"'9. Ostatné NE'!E124","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!F124","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!G124","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!H124","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!I124","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!J124","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!K124","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!L124","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!M124","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!N124","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"'9. Ostatné NE'!B125","v":"Mobile IN"},"#",{"$f":"'9. Ostatné NE'!E125","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!F125","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!G125","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!H125","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!I125","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!J125","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!K125","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!L125","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!M125","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!N125","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"'9. Ostatné NE'!B126","v":"SGSN Platform"},"#",{"$f":"'9. Ostatné NE'!E126","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!F126","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!G126","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!H126","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!I126","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!J126","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!K126","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!L126","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!M126","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!N126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"'9. Ostatné NE'!B127","v":"GGSN Platform"},"#",{"$f":"'9. Ostatné NE'!E127","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!F127","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!G127","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!H127","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!I127","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!J127","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!K127","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!L127","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!M127","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!N127","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Celkové požiadavky na port","#",{"$f":"SUM(D68:D80)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D81:M81)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Switch na lokácii","#",{"$f":"'9. Ostatné NE'!E104","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!F104","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!G104","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!H104","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!I104","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!J104","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!K104","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!L104","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!M104","v":{"$error":"#DIV/0!"}},{"$f":"'9. Ostatné NE'!N104","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D83:M83)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
["Výpočet"]
[]
["10.5 Access Switches dimenzovanie (prepája RAN/MGW na Router v IP Backbone)"]
[]
[null,"Počet portov pripájajúcich chrbticové zariadenia ","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Kapacita MGW zariadenia na porty","Gbps",{"$f":"INDEX($B$21:$B$23,MATCH(D58,$E$21:$E$23,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"INDEX($B$21:$B$23,MATCH(K58,$E$21:$E$23,-1))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX($B$21:$B$23,MATCH(L58,$E$21:$E$23,-1))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX($B$21:$B$23,MATCH(M58,$E$21:$E$23,-1))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D95:M95)","v":{"$error":"#DIV/0!"}}]
[null,"Access switch porty požadované (kapacita prevádzky z MGW)","# portov",{"$f":"IF(D95=0,0,ROUNDUP(D58/VLOOKUP(D95,$B$20:$E$23,2,0),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(K95=0,0,ROUNDUP(K58/VLOOKUP(K95,$B$20:$E$23,2,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L95=0,0,ROUNDUP(L58/VLOOKUP(L95,$B$20:$E$23,2,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M95=0,0,ROUNDUP(M58/VLOOKUP(M95,$B$20:$E$23,2,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D96:M96)","v":{"$error":"#DIV/0!"}}]
[null,"Kapacita z ostatných chrbticových platforiem na porty","Gbps",{"$f":"$B$22","v":"100 Mbps card"},"100 Mbps card","100 Mbps card","100 Mbps card","100 Mbps card","100 Mbps card","100 Mbps card","100 Mbps card","100 Mbps card","100 Mbps card",{"$f":"SUM(D97:M97)","v":0},"PwC Assumption: lower capacity cards used for core platforms"]
[null,"Dodatočné porty","# portov",{"$f":"D81+D$83","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K81+K$83","v":{"$error":"#DIV/0!"}},{"$f":"L81+L$83","v":{"$error":"#DIV/0!"}},{"$f":"M81+M$83","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D98:M98)","v":{"$error":"#DIV/0!"}}]
[null,"Access switch porty požadované (na všetky zariadenia siete)","# portov",{"$f":"D96+D98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K96+K98","v":{"$error":"#DIV/0!"}},{"$f":"L96+L98","v":{"$error":"#DIV/0!"}},{"$f":"M96+M98","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D99:M99)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Počet portov na ostatné Core Nodes","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Kapacita network facing portov","Gbps",{"$f":"INDEX($B$21:$B$23,MATCH(D58,$E$21:$E$23,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D102:M102)","v":{"$error":"#DIV/0!"}}]
[null,"Počet network facing portov","# portov",{"$f":"IF(D102=0,0,ROUNDUP(D58/VLOOKUP(D102,$B$20:$E$23,2,0),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D103:M103)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Počet požadovaných kariet","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Access switch karty na switch prepájacie zariadenie ","# kariet",{"$f":"IF(D99=0,0,MAX(ROUNDUP(D99/VLOOKUP(D95,$B$20:$E$23,3,0),0),$D$14))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(J99=0,0,MAX(ROUNDUP(J99/VLOOKUP(J95,$B$20:$E$23,3,0),0),$D$14))","v":{"$error":"#DIV/0!"}},{"$f":"IF(K99=0,0,MAX(ROUNDUP(K99/VLOOKUP(K95,$B$20:$E$23,3,0),0),$D$14))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L99=0,0,MAX(ROUNDUP(L99/VLOOKUP(L95,$B$20:$E$23,3,0),0),$D$14))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M99=0,0,MAX(ROUNDUP(M99/VLOOKUP(M95,$B$20:$E$23,3,0),0),$D$14))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D106:M106)","v":{"$error":"#DIV/0!"}}]
[null,"Network facing Access switch karty na switch","# kariet",{"$f":"IF(D103=0,0,ROUNDUP(D103/VLOOKUP(D102,$B$20:$E$23,3,0),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(K103=0,0,ROUNDUP(K103/VLOOKUP(K102,$B$20:$E$23,3,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L103=0,0,ROUNDUP(L103/VLOOKUP(L102,$B$20:$E$23,3,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M103=0,0,ROUNDUP(M103/VLOOKUP(M102,$B$20:$E$23,3,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D107:M107)","v":{"$error":"#DIV/0!"}}]
[null,"Počet požadovaných kariet na switch","# kariet",{"$f":"SUM(D106:D107)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(K106:K107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L106:L107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M106:M107)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D108:M108)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Počet požadovaných Access Switchov","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Access switch racks - na základe kapacity","# switchov",{"$f":"IF(D108=0,0,ROUNDUP((D108)/$D$13,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D111:M111)","v":{"$error":"#DIV/0!"}}]
[null,"Access switch racks - na základe funkcie","# switchov",{"$f":"IF(D108=0,0,MAX(D111,$D$12))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D112:M112)","v":{"$error":"#DIV/0!"}}]
[]
["10.6 Edge Routers dimenzovanie (súčasť IP Backbone)"]
[]
[null,"Počet portov spájajúcich Access Switche","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Kapacita portov (spájajúcich switch)","Gbps",{"$f":"D102","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K102","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D117:M117)","v":{"$error":"#DIV/0!"}}]
[null,"Počet portov (spájajúcich switch) na router","#",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D118:M118)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Počet portov do iných Core Node","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Počet sieťových spojov na router","#",{"$f":"IF(D69=1,COUNTA($D$67:$M$67)-1,SUM($D$69:$M$69))","v":0},{"$f":"IF(E69=1,COUNTA($D$67:$M$67)-1,SUM($D$69:$M$69))","v":0},{"$f":"IF(F69=1,COUNTA($D$67:$M$67)-1,SUM($D$69:$M$69))","v":0},0,0,0,0,0,0,0,{"$f":"SUM(D121:M121)","v":0}]
[null,"Kapacita na Core Node","Mbps",{"$f":"IF(D69=1,D58+SUMPRODUCT(1-$D$69:$M$69,$D$58:$M$58),D58+SUMPRODUCT($D$58:$M$58,$D$69:$M$69)*D51/SUMPRODUCT(1-$D$69:$M$69,$D$51:$M$51))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E69=1,E58+SUMPRODUCT(1-$D$69:$M$69,$D$58:$M$58),E58+SUMPRODUCT($D$58:$M$58,$D$69:$M$69)*E51/SUMPRODUCT(1-$D$69:$M$69,$D$51:$M$51))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"For Network Centre: traffic of own location + sum of all other locations. For the other Core Nodes: traffic of own location + share of network center traffic"]
[null,"Kapacita na spojene","Mbps",{"$f":"D122/D121","v":{"$error":"#DIV/0!"}},{"$f":"E122/E121","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K122/K121","v":{"$error":"#DIV/0!"}},{"$f":"L122/L121","v":{"$error":"#DIV/0!"}},{"$f":"M122/M121","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Kapacita portu (spájajúci sieť)","Gbps",{"$f":"INDEX($B$26:$B$27,MATCH(MAX($D$123:$M$123),$E$26:$E$27,-1))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX($B$26:$B$27,MATCH(MAX($D$123:$M$123),$E$26:$E$27,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},"PwC assumption: The capacity needs to be same size - max size chosen"]
[null,"Počet portov (spájajúcich network center) na router",null,{"$f":"IF(D69=1,$N$69-1,D121*ROUNDUP(D123/VLOOKUP(D124,$B$25:$E$27,2,0),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(K69=1,$N$69-1,K121*ROUNDUP(K123/VLOOKUP(K124,$B$25:$E$27,2,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L69=1,$N$69-1,L121*ROUNDUP(L123/VLOOKUP(L124,$B$25:$E$27,2,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M69=1,$N$69-1,M121*ROUNDUP(M123/VLOOKUP(M124,$B$25:$E$27,2,0),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Počet portov  (Network facing) na router","# portov",{"$f":"IF(D69=1,SUM($D$125:$M$125),D125)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E69=1,SUM($D$125:$M$125),E125)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Požadovaný počet kariet","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Počet kariet (switch facing) na router","# kariet",{"$f":"IF(D118=0,0,ROUNDUP(D118/VLOOKUP(D117,$B$25:$E$27,3,0),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(K118=0,0,ROUNDUP(K118/VLOOKUP(K117,$B$25:$E$27,3,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L118=0,0,ROUNDUP(L118/VLOOKUP(L117,$B$25:$E$27,3,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M118=0,0,ROUNDUP(M118/VLOOKUP(M117,$B$25:$E$27,3,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D129:M129)","v":{"$error":"#DIV/0!"}}]
[null,"Počet kariet (Network facing) na router","# kariet",{"$f":"IF(D126=0,0,ROUNDUP(D126/VLOOKUP(D124,$B$25:$E$27,3,0),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(K126=0,0,ROUNDUP(K126/VLOOKUP(K124,$B$25:$E$27,3,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L126=0,0,ROUNDUP(L126/VLOOKUP(L124,$B$25:$E$27,3,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M126=0,0,ROUNDUP(M126/VLOOKUP(M124,$B$25:$E$27,3,0),0))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D130:M130)","v":{"$error":"#DIV/0!"}}]
[null,"Počet požadovaných kariet na switch","# kariet",{"$f":"SUM(D129:D130)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(K129:K130)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(L129:L130)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M129:M130)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D131:M131)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Počet požadovaných Edge Router","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Edge Router racks - na základe kapacity","# router",{"$f":"IF(D131=0,0,ROUNDUP((D129+D130)/$D$16,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(K131=0,0,ROUNDUP((K129+K130)/$D$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L131=0,0,ROUNDUP((L129+L130)/$D$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M131=0,0,ROUNDUP((M129+M130)/$D$16,0))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D134:M134)","v":{"$error":"#DIV/0!"}}]
[null,"Edge Router racks - na základe funkcie","# router",{"$f":"IF(D131=0,0,MAX(D134,$D$15))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(K131=0,0,MAX(K134,$D$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(L131=0,0,MAX(L134,$D$15))","v":{"$error":"#DIV/0!"}},{"$f":"IF(M131=0,0,MAX(M134,$D$15))","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D135:M135)","v":{"$error":"#DIV/0!"}}]
[]
["10.7 Prenosový dopyt na spojoch do network center"]
[]
[null,"Dopyt chrbticová prenosová sieť","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Počet Core Nodes na spojenie s Network Center","#",{"$f":"IF(D68=0,0,$N$69-D69)","v":0},0,0,0,0,0,0,{"$f":"IF(K68=0,0,$N$69-K69)","v":0},{"$f":"IF(L68=0,0,$N$69-L69)","v":0},{"$f":"IF(M68=0,0,$N$69-M69)","v":0},{"$f":"SUM(D140:M140)","v":0}]
[null,"Prevádzkový dopyt do Network Center","Mbps",{"$f":"IF(D69=1,0,IF(D140=0,0,D58+SUMPRODUCT($D$58:$M$58,$D$69:$M$69)*D51/SUMPRODUCT(1-$D$69:$M$69,$D$51:$M$51)/D140))","v":0},{"$f":"IF(E69=1,0,IF(E140=0,0,E58+SUMPRODUCT($D$58:$M$58,$D$69:$M$69)*E51/SUMPRODUCT(1-$D$69:$M$69,$D$51:$M$51)/E140))","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(D141:M141)","v":0}]
[]
[null,"Dopyt po chrbticových spojoch do Network Center podľa druhu","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Kábel","Mbps",{"$f":"D$141*D59","v":0},0,0,0,0,0,0,{"$f":"K$141*K59","v":0},0,0,{"$f":"SUM(D144:M144)","v":0}]
[null,"Prenajatý spoj","Mbps",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D145:M145)","v":0}]
[]
[]
[null,"Počet chrbticových prenosových spojov","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Počet káblových spojov do Network Center","#",{"$f":"D$140*$D$17*D59","v":0},0,0,0,0,0,0,{"$f":"K$140*$D$17*K59","v":0},0,0,{"$f":"SUM(D149:M149)","v":0}]
[null,"Počet prenajatých spojov ","#",0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(D150:M150)","v":0}]
[]
[null,"Celkový dopyt po spoji do Network Center podľa druhu","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Kábel","Mbps",{"$f":"IF(D149=0,0,(D144/D149))","v":0},{"$f":"IF(E149=0,0,(E144/E149))","v":0},{"$f":"IF(F149=0,0,(F144/F149))","v":0},{"$f":"IF(G149=0,0,(G144/G149))","v":0},{"$f":"IF(H149=0,0,(H144/H149))","v":0},{"$f":"IF(I149=0,0,(I144)/I149)","v":0},{"$f":"IF(J149=0,0,(J144)/J149)","v":0},{"$f":"IF(K149=0,0,(K144)/K149)","v":0},{"$f":"IF(L149=0,0,(L144)/L149)","v":0},{"$f":"IF(M149=0,0,(M144)/M149)","v":0},{"$f":"SUM(D153:M153)","v":0}]
[null,"Prenajatý spoj","Mbps",{"$f":"IF(D150=0,0,(D145)/D150)","v":0},{"$f":"IF(E150=0,0,(E145)/E150)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(D154:M154)","v":0}]
[]
[]
["10.8 Chrbticový prenos - kábel"]
[]
[null,"Počet požadovaných ADM","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Total"]
[null,"ADM typ","#",{"$f":"INDEX($B$36:$B$40,MATCH(IF(D69=1,MAX($D$153:$M$153),D153),$D$36:$D$40,-1))","v":"Žiadny"},{"$f":"INDEX($B$36:$B$40,MATCH(IF(E69=1,MAX($D$153:$M$153),E153),$D$36:$D$40,-1))","v":"Žiadny"},"Žiadny","Žiadny","Žiadny","Žiadny","Žiadny","Žiadny","Žiadny","Žiadny",{"$f":"SUM(D160:M160)","v":0}]
[null,"Počet ADMs","#",{"$f":"IF(D160=\"Žiadny\",0,2)","v":0},{"$f":"IF(E160=\"Žiadny\",0,2)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(D161:M161)","v":0}]
[]
[null,"Add Drop Multiplexer - STM1","Link STM-1",{"$f":"SUMIF($D$160:$M$160,C163,$D$161:$M$161)","v":0}]
[null,"Add Drop Multiplexer - STM4","Link STM-4",{"$f":"SUMIF($D$160:$M$160,C164,$D$161:$M$161)","v":0}]
[null,"Add Drop Multiplexer - STM16","Link STM-16",{"$f":"SUMIF($D$160:$M$160,C165,$D$161:$M$161)","v":0}]
[null,"Add Drop Multiplexer - STM64","Link STM-64",{"$f":"SUMIF($D$160:$M$160,C166,$D$161:$M$161)","v":0}]
[]
[null,"Distance fibre required","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Total"]
[null,"Káblová vzdialenosť","km",{"$f":"IF(D160=\"Žiadny\",0,D61)","v":0},{"$f":"IF(E160=\"Žiadny\",0,E61)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(D169:M169)/2","v":0}]
[null,"Vlastnený kábel","km",null,null,null,null,null,null,null,null,null,null,{"$f":"N169-N171","v":0}]
[null,"Prenajatý kábel","km",null,null,null,null,null,null,null,null,null,null,{"$f":"N169*D63","v":0}]
[]
["10.9 Chrbticový prenos - prenajaté okruhy"]
[]
[null,"Požadované prenajaté spoje","Jednotky","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Total"]
[null,"ADM typ",null,{"$f":"INDEX($B$36:$B$40,MATCH((1-D69)*D154,$D$36:$D$40,-1))","v":"Žiadny"},"Žiadny","Žiadny","Žiadny","Žiadny","Žiadny","Žiadny","Žiadny","Žiadny","Žiadny",{"$f":"COUNTIF(D176:M176,\"<>žádný\")","v":10}]
[null,"Káblová vzdialenosť","km",{"$f":"IF(D176=\"Žádný\",0,D61)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(D177:M177)","v":0}]

{"sheet":"9. Ostatné NE","index":8,"n_rows":128,"n_cols":14,"rows_kept":128,"cut":false,"hidden":false,"merged":[[9,1,10,1],[118,4,118,8]]}
["9. Dimenzovanie hlavných sieťových prvkov chrbticovej časti siete"]
[]
["Popis"]
["Dimenzovanie prepojovacej časti siete"]
[]
["Vstupy z predchádzajúcich kalkulácií "]
[]
["9.1 Údaje pre dimenzovanie "]
[]
[null,"Zariadenie","Plánovacie obdobie ","Plánovaná kapacita max loading faktor"]
[null,null,"# mesiacov","%"]
[null,"Switching",{"$f":"'4. Parametre dimenzovania siete'!I130","v":0},{"$f":"I_CapPlan_Switch","v":{"$error":"#DIV/0!"}}]
[null,"MGW",{"$f":"'4. Parametre dimenzovania siete'!G137","v":0},{"$f":"$D$12","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B143","v":"Home Location Register (HLR)"},{"$f":"'4. Parametre dimenzovania siete'!G143","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B145","v":"Voicemail platform"},{"$f":"'4. Parametre dimenzovania siete'!G145","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B146","v":"SMSC platform"},{"$f":"'4. Parametre dimenzovania siete'!G146","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B147","v":"MMSC platform"},{"$f":"'4. Parametre dimenzovania siete'!G147","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B148","v":"Mobile IN"},{"$f":"'4. Parametre dimenzovania siete'!G148","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B149","v":"SGSN Platform"},{"$f":"'4. Parametre dimenzovania siete'!G149","v":0},{"$error":"#DIV/0!"}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B150","v":"GGSN Platform"},{"$f":"'4. Parametre dimenzovania siete'!G150","v":0},{"$error":"#DIV/0!"}]
[]
["9.2 Kapacitné údaje prepojovania"]
[]
[null,"Parameter","Jednotka","Hodnota"]
[null,"Max Concurrent calls (SCC)","# SCC",{"$f":"'4. Parametre dimenzovania siete'!D130","v":{"$error":"#DIV/0!"}}]
[null,"Max BH pokusy o nadviazanie hovoru","# pokusov o nadviazanie hovoru",{"$f":"'4. Parametre dimenzovania siete'!F130","v":{"$error":"#DIV/0!"}}]
[null,"Max BHE","# Erlang",{"$f":"'4. Parametre dimenzovania siete'!E130","v":{"$error":"#DIV/0!"}}]
[null,"Minimálny počet lokalít","# prepojovacích lokalít",2]
[]
["9.3 Údaje dopytu po prepojovaní "]
[]
[null,"Parameter","Jednotka","Hodnota","Medziročný rast","Hodnota v plánovanom období ","Hodnota - úprava loading faktor"]
[null,"BH Concurrent calls (súbežné, súčasné hovory)","# SCC",{"$f":"'4. Parametre dimenzovania siete'!G130","v":0},{"$f":"'2. Dopyt'!$F$43","v":{"$error":"#DIV/0!"}},{"$f":"D33*(1+E33*$C$12/12)","v":{"$error":"#DIV/0!"}},{"$f":"F33/$D$12","v":{"$error":"#DIV/0!"}}]
[null,"BH pokusy o nadviazanie hovoru","# pokusov o nadviazanie hovoru",{"$f":"SUM('6. NE Dopyt'!M23:O23)*'6. NE Dopyt'!D120","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!$F$43","v":{"$error":"#DIV/0!"}},{"$f":"D34*(1+E34*$C$12/12)","v":{"$error":"#DIV/0!"}},{"$f":"F34/$D$12","v":{"$error":"#DIV/0!"}}]
[null,"BHE","# Erlang",{"$f":"'6. NE Dopyt'!I128","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!$F$43","v":{"$error":"#DIV/0!"}},{"$f":"D35*(1+E35*$C$12/12)","v":{"$error":"#DIV/0!"}},{"$f":"F35/$D$12","v":{"$error":"#DIV/0!"}}]
[]
["9.4 Mapa zariadenia  Core Lokácií "]
[]
[null,null,"Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,{"$f":"'4. Parametre dimenzovania siete'!B160","v":"Network Center"},{"$f":"'4. Parametre dimenzovania siete'!C160","v":0},{"$f":"'4. Parametre dimenzovania siete'!D160","v":0},{"$f":"'4. Parametre dimenzovania siete'!E160","v":0},{"$f":"'4. Parametre dimenzovania siete'!F160","v":0},{"$f":"'4. Parametre dimenzovania siete'!G160","v":0},{"$f":"'4. Parametre dimenzovania siete'!H160","v":0},{"$f":"'4. Parametre dimenzovania siete'!I160","v":0},{"$f":"'4. Parametre dimenzovania siete'!J160","v":0},{"$f":"'4. Parametre dimenzovania siete'!K160","v":0},{"$f":"'4. Parametre dimenzovania siete'!L160","v":0},{"$f":"SUM(C40:L40)","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B161","v":"Switch locations"},{"$f":"'4. Parametre dimenzovania siete'!C161","v":0},{"$f":"'4. Parametre dimenzovania siete'!D161","v":0},{"$f":"'4. Parametre dimenzovania siete'!E161","v":0},{"$f":"'4. Parametre dimenzovania siete'!F161","v":0},{"$f":"'4. Parametre dimenzovania siete'!G161","v":0},{"$f":"'4. Parametre dimenzovania siete'!H161","v":0},{"$f":"'4. Parametre dimenzovania siete'!I161","v":0},{"$f":"'4. Parametre dimenzovania siete'!J161","v":0},{"$f":"'4. Parametre dimenzovania siete'!K161","v":0},{"$f":"'4. Parametre dimenzovania siete'!L161","v":0},{"$f":"SUM(C41:L41)","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B162","v":"Home Location Register (HLR)"},{"$f":"'4. Parametre dimenzovania siete'!C162","v":0},{"$f":"'4. Parametre dimenzovania siete'!D162","v":0},{"$f":"'4. Parametre dimenzovania siete'!E162","v":0},{"$f":"'4. Parametre dimenzovania siete'!F162","v":0},{"$f":"'4. Parametre dimenzovania siete'!G162","v":0},{"$f":"'4. Parametre dimenzovania siete'!H162","v":0},{"$f":"'4. Parametre dimenzovania siete'!I162","v":0},{"$f":"'4. Parametre dimenzovania siete'!J162","v":0},{"$f":"'4. Parametre dimenzovania siete'!K162","v":0},{"$f":"'4. Parametre dimenzovania siete'!L162","v":0},0]
[null,{"$f":"'4. Parametre dimenzovania siete'!B166","v":"Mobile IN"},{"$f":"'4. Parametre dimenzovania siete'!C163","v":0},{"$f":"'4. Parametre dimenzovania siete'!D163","v":0},{"$f":"'4. Parametre dimenzovania siete'!E163","v":0},{"$f":"'4. Parametre dimenzovania siete'!F163","v":0},{"$f":"'4. Parametre dimenzovania siete'!G163","v":0},{"$f":"'4. Parametre dimenzovania siete'!H163","v":0},{"$f":"'4. Parametre dimenzovania siete'!I163","v":0},{"$f":"'4. Parametre dimenzovania siete'!J163","v":0},{"$f":"'4. Parametre dimenzovania siete'!K163","v":0},{"$f":"'4. Parametre dimenzovania siete'!L163","v":0},0]
[null,{"$f":"'4. Parametre dimenzovania siete'!B163","v":"Voicemail platform"},{"$f":"'4. Parametre dimenzovania siete'!C164","v":0},{"$f":"'4. Parametre dimenzovania siete'!D164","v":0},{"$f":"'4. Parametre dimenzovania siete'!E164","v":0},{"$f":"'4. Parametre dimenzovania siete'!F164","v":0},{"$f":"'4. Parametre dimenzovania siete'!G164","v":0},{"$f":"'4. Parametre dimenzovania siete'!H164","v":0},{"$f":"'4. Parametre dimenzovania siete'!I164","v":0},{"$f":"'4. Parametre dimenzovania siete'!J164","v":0},{"$f":"'4. Parametre dimenzovania siete'!K164","v":0},{"$f":"'4. Parametre dimenzovania siete'!L164","v":0},0]
[null,{"$f":"'4. Parametre dimenzovania siete'!B164","v":"SMSC platform"},{"$f":"'4. Parametre dimenzovania siete'!C165","v":0},{"$f":"'4. Parametre dimenzovania siete'!D165","v":0},{"$f":"'4. Parametre dimenzovania siete'!E165","v":0},{"$f":"'4. Parametre dimenzovania siete'!F165","v":0},{"$f":"'4. Parametre dimenzovania siete'!G165","v":0},{"$f":"'4. Parametre dimenzovania siete'!H165","v":0},{"$f":"'4. Parametre dimenzovania siete'!I165","v":0},{"$f":"'4. Parametre dimenzovania siete'!J165","v":0},{"$f":"'4. Parametre dimenzovania siete'!K165","v":0},{"$f":"'4. Parametre dimenzovania siete'!L165","v":0},0]
[null,{"$f":"'4. Parametre dimenzovania siete'!B165","v":"MMSC platform"},{"$f":"'4. Parametre dimenzovania siete'!C166","v":0},{"$f":"'4. Parametre dimenzovania siete'!D166","v":0},{"$f":"'4. Parametre dimenzovania siete'!E166","v":0},{"$f":"'4. Parametre dimenzovania siete'!F166","v":0},{"$f":"'4. Parametre dimenzovania siete'!G166","v":0},{"$f":"'4. Parametre dimenzovania siete'!H166","v":0},{"$f":"'4. Parametre dimenzovania siete'!I166","v":0},{"$f":"'4. Parametre dimenzovania siete'!J166","v":0},{"$f":"'4. Parametre dimenzovania siete'!K166","v":0},{"$f":"'4. Parametre dimenzovania siete'!L166","v":0},0]
[null,{"$f":"'4. Parametre dimenzovania siete'!B167","v":"SGSN Platform"},{"$f":"'4. Parametre dimenzovania siete'!C167","v":0},{"$f":"'4. Parametre dimenzovania siete'!D167","v":0},{"$f":"'4. Parametre dimenzovania siete'!E167","v":0},{"$f":"'4. Parametre dimenzovania siete'!F167","v":0},{"$f":"'4. Parametre dimenzovania siete'!G167","v":0},{"$f":"'4. Parametre dimenzovania siete'!H167","v":0},{"$f":"'4. Parametre dimenzovania siete'!I167","v":0},{"$f":"'4. Parametre dimenzovania siete'!J167","v":0},{"$f":"'4. Parametre dimenzovania siete'!K167","v":0},{"$f":"'4. Parametre dimenzovania siete'!L167","v":0},0]
[null,{"$f":"'4. Parametre dimenzovania siete'!B168","v":"GGSN Platform"},{"$f":"'4. Parametre dimenzovania siete'!C168","v":0},{"$f":"'4. Parametre dimenzovania siete'!D168","v":0},{"$f":"'4. Parametre dimenzovania siete'!E168","v":0},{"$f":"'4. Parametre dimenzovania siete'!F168","v":0},{"$f":"'4. Parametre dimenzovania siete'!G168","v":0},{"$f":"'4. Parametre dimenzovania siete'!H168","v":0},{"$f":"'4. Parametre dimenzovania siete'!I168","v":0},{"$f":"'4. Parametre dimenzovania siete'!J168","v":0},{"$f":"'4. Parametre dimenzovania siete'!K168","v":0},{"$f":"'4. Parametre dimenzovania siete'!L168","v":0},0]
[null,{"$f":"'4. Parametre dimenzovania siete'!B169","v":"Point Of Interconnect"},{"$f":"'4. Parametre dimenzovania siete'!C169","v":0},{"$f":"'4. Parametre dimenzovania siete'!D169","v":0},{"$f":"'4. Parametre dimenzovania siete'!E169","v":0},{"$f":"'4. Parametre dimenzovania siete'!F169","v":0},{"$f":"'4. Parametre dimenzovania siete'!G169","v":0},{"$f":"'4. Parametre dimenzovania siete'!H169","v":0},{"$f":"'4. Parametre dimenzovania siete'!I169","v":0},{"$f":"'4. Parametre dimenzovania siete'!J169","v":0},{"$f":"'4. Parametre dimenzovania siete'!K169","v":0},{"$f":"'4. Parametre dimenzovania siete'!L169","v":0},0]
[]
["9.5 Kapacitné údaje Media Gateway"]
[]
[null,"Parameter","Jednotka","Hodnota"]
[null,"Max Concurrent calls (SCC) - (súbežné, súčasné hovory)","# SCC",{"$f":"'4. Parametre dimenzovania siete'!C137","v":{"$error":"#DIV/0!"}}]
[null,"Max. # of BH call attempts","# pokusov o nadviazanie hovoru",{"$f":"'0. Hlavné vstupy'!AG141","v":{"$error":"#DIV/0!"}}]
[null,"Max BHE","# Erlang",{"$f":"'4. Parametre dimenzovania siete'!D137","v":{"$error":"#DIV/0!"}}]
[]
["9.6 Údaje dopytu pre Media Gateway"]
[]
[null,"Parameter","Jednotka","Hodnota","Medziročný rast","Hodnota v plánovanom období ","Hodnota - úprava loading faktor"]
[null,"Celkom Concurrent hovory","# SCC",{"$f":"'4. Parametre dimenzovania siete'!E137","v":0},{"$f":"'2. Dopyt'!$F$43","v":{"$error":"#DIV/0!"}},{"$f":"D61*(1+E61*$C$13/12)","v":{"$error":"#DIV/0!"}},{"$f":"F61/$D$12","v":{"$error":"#DIV/0!"}}]
[null,"Celkom Call attempts","# pokusov o nadviazanie hovoru",{"$f":"SUM('6. NE Dopyt'!M23:O23)*'6. NE Dopyt'!D120","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!$F$43","v":{"$error":"#DIV/0!"}},{"$f":"D62*(1+E62*$C$13/12)","v":{"$error":"#DIV/0!"}},{"$f":"F62/$D$12","v":{"$error":"#DIV/0!"}}]
[null,"Celkom BHE","# Erlang",{"$f":"'6. NE Dopyt'!$J$128","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!$F$43","v":{"$error":"#DIV/0!"}},{"$f":"D63*(1+E63*$C$13/12)","v":{"$error":"#DIV/0!"}},{"$f":"F63/$D$12","v":{"$error":"#DIV/0!"}}]
[]
[null,"Prevádzka na Core Node Uzli","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Distribúcia prevádzky","%",{"$f":"'4. Parametre dimenzovania siete'!C72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!D72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!E72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!F72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!G72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!H72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!I72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!J72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!K72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!L72","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D66:M66)","v":{"$error":"#DIV/0!"}}]
[null,"Concurrent hovory na Core Node Uzli","# SCC",{"$f":"$G$61*D66","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$G$61*K66","v":{"$error":"#DIV/0!"}},{"$f":"$G$61*L66","v":{"$error":"#DIV/0!"}},{"$f":"$G$61*M66","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D67:M67)","v":{"$error":"#DIV/0!"}}]
[null,"Call attempts","# pokusov o nadviazanie hovoru",{"$f":"$G$62*D66","v":{"$error":"#DIV/0!"}},{"$f":"$G$62*E66","v":{"$error":"#DIV/0!"}},{"$f":"$G$62*F66","v":{"$error":"#DIV/0!"}},{"$f":"$G$62*G66","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"BHE na Core Node uzlovú lokáciu","# Erlang",{"$f":"$G$63*D66","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"$G$63*K66","v":{"$error":"#DIV/0!"}},{"$f":"$G$63*L66","v":{"$error":"#DIV/0!"}},{"$f":"$G$63*M66","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D69:M69)","v":{"$error":"#DIV/0!"}}]
[]
["9.7 Ostatné kapacitné údaje"]
[]
[null,"Zariadenie","Jednotka","Hodnota","Minimálny počet platforiem (#)"]
[null,{"$f":"'4. Parametre dimenzovania siete'!B143","v":"Home Location Register (HLR)"},{"$f":"'4. Parametre dimenzovania siete'!E144","v":"Max # kapacita serveru"},{"$f":"'4. Parametre dimenzovania siete'!F144","v":0},{"$f":"'4. Parametre dimenzovania siete'!D143","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B145","v":"Voicemail platform"},{"$f":"'4. Parametre dimenzovania siete'!E145","v":"Max # zákazníkov voicemail"},{"$f":"'4. Parametre dimenzovania siete'!F145","v":0},{"$f":"'4. Parametre dimenzovania siete'!D145","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B146","v":"SMSC platform"},{"$f":"'4. Parametre dimenzovania siete'!E146","v":"Max # SMS v BH"},{"$f":"'4. Parametre dimenzovania siete'!F146","v":0},{"$f":"'4. Parametre dimenzovania siete'!D146","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B147","v":"MMSC platform"},{"$f":"'4. Parametre dimenzovania siete'!E147","v":"Max # správ za sekundu "},{"$f":"'4. Parametre dimenzovania siete'!F147","v":0},{"$f":"'4. Parametre dimenzovania siete'!D147","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B148","v":"Mobile IN"},{"$f":"'4. Parametre dimenzovania siete'!E148","v":"Max # užívateľov "},{"$f":"'4. Parametre dimenzovania siete'!F148","v":0},{"$f":"'4. Parametre dimenzovania siete'!D148","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B149","v":"SGSN Platform"},{"$f":"'4. Parametre dimenzovania siete'!E149","v":"Max # zákazníkov s dátovými službami "},{"$f":"'4. Parametre dimenzovania siete'!F149","v":0},{"$f":"'4. Parametre dimenzovania siete'!D149","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B150","v":"GGSN Platform"},{"$f":"'4. Parametre dimenzovania siete'!E150","v":"Max # zákazníkov s dátovými službami "},{"$f":"'4. Parametre dimenzovania siete'!F150","v":0},{"$f":"'4. Parametre dimenzovania siete'!D150","v":0}]
[null,"Interconnection"]
[]
["9.8 Ostatné údaje dopytu"]
[]
[null,"Zariadenie","Jednotka","Hodnota","Medziročný rast","Hodnota v plánovanom období ","Hodnota - úprava loading faktor"]
[null,{"$f":"B74","v":"Home Location Register (HLR)"},"Počet užívateľov",{"$f":"'2. Dopyt'!E13","v":0},{"$f":"'2. Dopyt'!$F$21","v":{"$error":"#DIV/0!"}},{"$f":"D86*(1+E86*C14/12)","v":{"$error":"#DIV/0!"}},{"$f":"F86/D14","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B75","v":"Voicemail platform"},"Užívatelia hlasových schránok",{"$f":"'2. Dopyt'!E14","v":0},{"$f":"'2. Dopyt'!F22","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SMSC platform","BH SMS",{"$f":"SUM('2. Dopyt'!$E$58:$E$58)*I_Busy_Hour","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!F59","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"MMSC platform","Správy za sekundu",{"$f":"'6. NE Dopyt'!$D$145","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!F67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Mobile IN","Užívatelia",{"$f":"'2. Dopyt'!E10","v":0},{"$f":"'2. Dopyt'!F18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SGSN Platform","Užívatelia mobilných dátových služieb",{"$f":"'2. Dopyt'!$E$15","v":0},{"$f":"'2. Dopyt'!$F$23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"GGSN Platform","Užívatelia mobilných dátových služieb",{"$f":"'2. Dopyt'!$E$15","v":0},{"$f":"'2. Dopyt'!$F$23","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Interconnection"]
[]
[]
["Výpočet"]
[]
["9.9 Dimenzovanie Switch"]
[]
[null,"Switch","Jednotka","Celkom","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Minimálny požadovaný # switch - na základe SCC","# switching lokácií ",{"$f":"ROUNDUP(G33/D25,0)","v":{"$error":"#DIV/0!"}}]
[null,"Minimálny požadovaný # switch na základe pokusu o nadviazanie hovoru ","# switching lokácií ",{"$f":"ROUNDUP(G34/D26,0)","v":{"$error":"#DIV/0!"}}]
[null,"Minimálny požadovaný # switch na základe BHE","# switching lokácií ",{"$f":"ROUNDUP(G35/D27,0)","v":{"$error":"#DIV/0!"}}]
[null,"Minimálny požadovaný # switch - celkom","# switching lokácií ",{"$f":"MAX(D101:D103,D28)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP($D$104*C41/$M41,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUNDUP($D$104*J41/$M41,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP($D$104*K41/$M41,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP($D$104*L41/$M41,0)","v":{"$error":"#DIV/0!"}}]
[]
["9.10 Dimenzovanie Media Gateway"]
[]
[null,"Provoz ","Jednotka","Hodnota","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Minimálny počet MGWs - na základe concurrent hovorov (SCC)","# MGW",{"$f":"SUM(E109:N109)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(D67/$D$54,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUNDUP(K67/$D$54,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Minimálny počet MGWs - na základe call attempts",null,{"$f":"SUM(E110:N110)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(D68/$D$55,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(E68/$D$55,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Minimálny počet MGWs - na základe BHE","# MGW",{"$f":"SUM(E111:N111)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(D69/$D$56,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(E69/$D$56,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(F69/$D$56,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(G69/$D$56,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(H69/$D$54,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Minimum MGWs - celkom","# MGW",{"$f":"MAX(D109:D111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"MAX(L109:L111)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(M109:M111)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(N109:N111)","v":{"$error":"#DIV/0!"}}]
[]
["9.11 Dimenzovanie ostatných core platform sieťových prvkov"]
[]
[null,"Zariadenie","Jednotka","Celkom požadovaných"]
[null,"HLR požadovaná kapacita","# užívateľov",{"$f":"ROUNDUP(G86,-6)","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,"Umiestnenie sieťových prvkov podľa lokácií na základe skutočnej topológie"]
[null,"Zariadenie","Jednotka","Celkom požadovaných","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,{"$f":"B86","v":"Home Location Register (HLR)"},"#",{"$f":"MAX(E74,ROUNDUP(D117/D74,0))","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP($D121*C42/$M42,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B87","v":"Voicemail platform"},"#",{"$f":"MAX(E75,ROUNDUP(G87/D75,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SMSC platform","#",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"MMSC platform","#",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Mobile IN","#",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SGSN Platform","#",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"GGSN Platform","#",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Interconnection","#",{"$f":"SUM(E128:N128)","v":0},{"$f":"'4. Parametre dimenzovania siete'!C169","v":0},{"$f":"'4. Parametre dimenzovania siete'!D169","v":0},{"$f":"'4. Parametre dimenzovania siete'!E169","v":0},{"$f":"'4. Parametre dimenzovania siete'!F169","v":0},{"$f":"'4. Parametre dimenzovania siete'!G169","v":0},{"$f":"'4. Parametre dimenzovania siete'!H169","v":0},{"$f":"'4. Parametre dimenzovania siete'!I169","v":0},{"$f":"'4. Parametre dimenzovania siete'!J169","v":0},{"$f":"'4. Parametre dimenzovania siete'!K169","v":0},{"$f":"'4. Parametre dimenzovania siete'!L169","v":0}]

{"sheet":"8. Prístupová sieť","index":9,"n_rows":437,"n_cols":14,"rows_kept":437,"cut":false,"hidden":false,"merged":[]}
["8. Dimenzovanie prístupovej časti prenosovej siete",null,null,null,null,null,null,null,null,null,null,null,null,"OUTPUT"]
[]
["Popis"]
["Výpočet"]
[]
["Vstupy z predchádzajúcich kalkulácií "]
[]
["8.1 Štatistiky RAN prístupovej  siete"]
[]
[null,"Médium prenosového prístupu","Jednotka","Aglomerácia","Mestá","Vidiek"]
[null,"Mikrovlny","%",{"$f":"'4. Parametre dimenzovania siete'!C255","v":0},{"$f":"'4. Parametre dimenzovania siete'!D255","v":0},{"$f":"'4. Parametre dimenzovania siete'!E255","v":0}]
[null,"Kábel","%",{"$f":"'4. Parametre dimenzovania siete'!C256","v":0},{"$f":"'4. Parametre dimenzovania siete'!D256","v":0},{"$f":"'4. Parametre dimenzovania siete'!E256","v":0}]
[null,"Prenajatá kapacita","%",{"$f":"'4. Parametre dimenzovania siete'!C257","v":0},{"$f":"'4. Parametre dimenzovania siete'!D257","v":0},{"$f":"'4. Parametre dimenzovania siete'!E257","v":0}]
[null,"Umiestnenie BTS, NodeB spoločne s BSC, RNC","%",{"$f":"'4. Parametre dimenzovania siete'!C258","v":0},{"$f":"'4. Parametre dimenzovania siete'!D258","v":0},{"$f":"'4. Parametre dimenzovania siete'!E258","v":0}]
[]
[null,"Priemer skokov a vzdialenosti","Jednotka","Aglomerácia","Mestá","Vidiek"]
[null,"Priemerný mikro skok na BTS/NodeB spoj","#",{"$f":"'4. Parametre dimenzovania siete'!C214","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!D214","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!E214","v":{"$error":"#DIV/0!"}}]
[null,"Priemerná káblová vzdialenosť BTS/NodeB - BSC/RNC spoje","km",{"$f":"'4. Parametre dimenzovania siete'!C220","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!D220","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!E220","v":{"$error":"#DIV/0!"}}]
[]
[null,"Zdieľaný mikrovlnný prístup k prenosu","Jednotka","Aglomerácia","Mestá","Vidiek"]
[null,"Zdieľané s BSC/RNC - MGW iba ","%",{"$f":"'4. Parametre dimenzovania siete'!C213","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!D213","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!E213","v":{"$error":"#DIV/0!"}}]
[]
[null,"Zdieľaný káblový prístup k prenosu","Jednotka","Aglomerácia","Mestá","Vidiek"]
[null,"Zdieľané s BSC/RNC - MGW iba ","%",{"$f":"'4. Parametre dimenzovania siete'!C219","v":0},{"$f":"'4. Parametre dimenzovania siete'!D219","v":0},{"$f":"'4. Parametre dimenzovania siete'!E219","v":0}]
[]
["8.2 BTS/NodeB dimenzovanie množstva lokácií "]
[]
[null,"Počet BTS lokácií podľa typu","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek","Územie celkom"]
[null,"BTS GSM 900",1,{"$f":"MAX('7a. Radiová sieť 2G'!D187-D30,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX('7a. Radiová sieť 2G'!E187-E30,0)","v":{"$error":"#DIV/0!"}},{"$f":"MAX('7a. Radiová sieť 2G'!F187-F30,0)","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!G187-G30","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM 900 + NodeB",2,{"$f":"'7b. Radiová sieť 3G'!D166","v":{"$error":"#DIV/0!"}},{"$f":"'7b. Radiová sieť 3G'!E166","v":{"$error":"#DIV/0!"}},{"$f":"'7b. Radiová sieť 3G'!F166","v":{"$error":"#DIV/0!"}},{"$f":"'7b. Radiová sieť 3G'!G166","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM 900 + GSM 1800",2,{"$f":"'7a. Radiová sieť 2G'!D188-D30","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!E188-E30","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!F188-F30","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!G188","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM Dual 900/1800",1,{"$f":"'7a. Radiová sieť 2G'!D189","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!E189","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!F189","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!G189","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM Dual 900/1800",2,{"$f":"'7a. Radiová sieť 2G'!D190","v":0},{"$f":"'7a. Radiová sieť 2G'!E190","v":0},{"$f":"'7a. Radiová sieť 2G'!F190","v":0},{"$f":"'7a. Radiová sieť 2G'!G190","v":0}]
[null,"BTS GSM Dual 900/1800",3,{"$f":"'7a. Radiová sieť 2G'!D191","v":0},{"$f":"'7a. Radiová sieť 2G'!E191","v":0},{"$f":"'7a. Radiová sieť 2G'!F191","v":0},{"$f":"'7a. Radiová sieť 2G'!G191","v":0}]
[null,"NodeB",1,{"$f":"'7b. Radiová sieť 3G'!D170","v":{"$error":"#DIV/0!"}},{"$f":"'7b. Radiová sieť 3G'!E170","v":{"$error":"#DIV/0!"}},{"$f":"'7b. Radiová sieť 3G'!F170","v":{"$error":"#DIV/0!"}},{"$f":"'7b. Radiová sieť 3G'!G170","v":{"$error":"#DIV/0!"}}]
[null,"eNode B"]
[]
[null,"Priemerný počet sektorov / BTS podľa frekvencie","Jednotka","Aglomerácia","Mestá","Vidiek"]
[null,"BTS GSM 900","# sektorov/BTS",{"$f":"SUMPRODUCT('7a. Radiová sieť 2G'!D$29:D$31,'7a. Radiová sieť 2G'!D$50:D$52)","v":0},{"$f":"SUMPRODUCT('7a. Radiová sieť 2G'!E$29:E$31,'7a. Radiová sieť 2G'!E$50:E$52)","v":0},{"$f":"SUMPRODUCT('7a. Radiová sieť 2G'!F$29:F$31,'7a. Radiová sieť 2G'!F$50:F$52)","v":0}]
[null,"BTS GSM 1800","# sektorov/BTS",{"$f":"SUMPRODUCT('7a. Radiová sieť 2G'!D$29:D$31,'7a. Radiová sieť 2G'!D$55:D$57)","v":0},{"$f":"SUMPRODUCT('7a. Radiová sieť 2G'!E$29:E$31,'7a. Radiová sieť 2G'!E$55:E$57)","v":0},{"$f":"SUMPRODUCT('7a. Radiová sieť 2G'!F$29:F$31,'7a. Radiová sieť 2G'!F$55:F$57)","v":0}]
[null,"BTS GSM Dual","# sektorov/BTS",{"$f":"SUMPRODUCT('7a. Radiová sieť 2G'!D$29:D$31,'7a. Radiová sieť 2G'!D$60:D$62)","v":0},{"$f":"SUMPRODUCT('7a. Radiová sieť 2G'!E$29:E$31,'7a. Radiová sieť 2G'!E$60:E$62)","v":0},{"$f":"SUMPRODUCT('7a. Radiová sieť 2G'!F$29:F$31,'7a. Radiová sieť 2G'!F$60:F$62)","v":0}]
[null,"NodeB","# sektorov/NodeB",{"$f":"SUMPRODUCT('7b. Radiová sieť 3G'!D$42:D$44,'7b. Radiová sieť 3G'!D$62:D$64)","v":0},{"$f":"SUMPRODUCT('7b. Radiová sieť 3G'!E$42:E$44,'7b. Radiová sieť 3G'!E$62:E$64)","v":0},{"$f":"SUMPRODUCT('7b. Radiová sieť 3G'!F$42:F$44,'7b. Radiová sieť 3G'!F$62:F$64)","v":0}]
[null,"eNode B"]
[]
[null,"Priemerná prevádzka na sektor podľa frekvencie","Jednotka","Aglomerácia","Mestá","Vidiek"]
[null,"Dimenzovanie prevádzky na sektor GSM 900","Erlang",{"$f":"'7a. Radiová sieť 2G'!D148","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!E148","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!F148","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!G148","v":{"$error":"#DIV/0!"}}]
[null,"Dimenzovanie prevádzky na sektor GSM 1800","Erlang",{"$f":"'7a. Radiová sieť 2G'!D149","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!E149","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!F149","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!G149","v":{"$error":"#DIV/0!"}}]
[null,"Dimenzovanie prevádzky na sektor GSM Dual","Erlang",{"$f":"D46+D47","v":{"$error":"#DIV/0!"}},{"$f":"E46+E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dimenzovanie prevádzky na sektor NodeB","Erlang",{"$f":"'7b. Radiová sieť 3G'!D125","v":{"$error":"#DIV/0!"}},{"$f":"'7b. Radiová sieť 3G'!E125","v":{"$error":"#DIV/0!"}},{"$f":"'7b. Radiová sieť 3G'!F125","v":{"$error":"#DIV/0!"}},{"$f":"'7b. Radiová sieť 3G'!G125","v":0}]
[null,"Dimenzování provozu na sektor eNodeB"]
[]
["8.3 Mapovanie prevádzky ku Core Nodes"]
[]
[null,"Region","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Geotyp Aglomerácie",{"$f":"'4. Parametre dimenzovania siete'!C68","v":0},{"$f":"'4. Parametre dimenzovania siete'!D68","v":0},{"$f":"'4. Parametre dimenzovania siete'!E68","v":0},{"$f":"'4. Parametre dimenzovania siete'!F68","v":0},{"$f":"'4. Parametre dimenzovania siete'!G68","v":0},{"$f":"'4. Parametre dimenzovania siete'!H68","v":0},{"$f":"'4. Parametre dimenzovania siete'!I68","v":0},{"$f":"'4. Parametre dimenzovania siete'!J68","v":0},{"$f":"'4. Parametre dimenzovania siete'!K68","v":0},{"$f":"'4. Parametre dimenzovania siete'!L68","v":0}]
[null,"Geotyp Mestá",{"$f":"'4. Parametre dimenzovania siete'!C69","v":0},{"$f":"'4. Parametre dimenzovania siete'!D69","v":0},{"$f":"'4. Parametre dimenzovania siete'!E69","v":0},{"$f":"'4. Parametre dimenzovania siete'!F69","v":0},{"$f":"'4. Parametre dimenzovania siete'!G69","v":0},{"$f":"'4. Parametre dimenzovania siete'!H69","v":0},{"$f":"'4. Parametre dimenzovania siete'!I69","v":0},{"$f":"'4. Parametre dimenzovania siete'!J69","v":0},{"$f":"'4. Parametre dimenzovania siete'!K69","v":0},{"$f":"'4. Parametre dimenzovania siete'!L69","v":0}]
[null,"Geotyp Vidiek",{"$f":"'4. Parametre dimenzovania siete'!C70","v":0},{"$f":"'4. Parametre dimenzovania siete'!D70","v":0},{"$f":"'4. Parametre dimenzovania siete'!E70","v":0},{"$f":"'4. Parametre dimenzovania siete'!F70","v":0},{"$f":"'4. Parametre dimenzovania siete'!G70","v":0},{"$f":"'4. Parametre dimenzovania siete'!H70","v":0},{"$f":"'4. Parametre dimenzovania siete'!I70","v":0},{"$f":"'4. Parametre dimenzovania siete'!J70","v":0},{"$f":"'4. Parametre dimenzovania siete'!K70","v":0},{"$f":"'4. Parametre dimenzovania siete'!L70","v":0}]
[]
["8.4 BSC/RNC štatistiky prenosu "]
[]
[null,"Rozdelenie BSC/RNC - MGW prenosového média","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Mikrovlny","%",{"$f":"'4. Parametre dimenzovania siete'!C262","v":0},{"$f":"'4. Parametre dimenzovania siete'!D262","v":0},{"$f":"'4. Parametre dimenzovania siete'!E262","v":0},{"$f":"'4. Parametre dimenzovania siete'!F262","v":0},{"$f":"'4. Parametre dimenzovania siete'!G262","v":0},{"$f":"'4. Parametre dimenzovania siete'!H262","v":0},{"$f":"'4. Parametre dimenzovania siete'!I262","v":0},{"$f":"'4. Parametre dimenzovania siete'!J262","v":0},{"$f":"'4. Parametre dimenzovania siete'!K262","v":0},{"$f":"'4. Parametre dimenzovania siete'!L262","v":0}]
[null,"Kábel (vrátane dark fibre)","%",{"$f":"'4. Parametre dimenzovania siete'!C263","v":0},{"$f":"'4. Parametre dimenzovania siete'!D263","v":0},{"$f":"'4. Parametre dimenzovania siete'!E263","v":0},{"$f":"'4. Parametre dimenzovania siete'!F263","v":0},{"$f":"'4. Parametre dimenzovania siete'!G263","v":0},{"$f":"'4. Parametre dimenzovania siete'!H263","v":0},{"$f":"'4. Parametre dimenzovania siete'!I263","v":0},{"$f":"'4. Parametre dimenzovania siete'!J263","v":0},{"$f":"'4. Parametre dimenzovania siete'!K263","v":0},{"$f":"'4. Parametre dimenzovania siete'!L263","v":0}]
[null,"Prenajatá kapacita","%",{"$f":"'4. Parametre dimenzovania siete'!C264","v":0},{"$f":"'4. Parametre dimenzovania siete'!D264","v":0},{"$f":"'4. Parametre dimenzovania siete'!E264","v":0},{"$f":"'4. Parametre dimenzovania siete'!F264","v":0},{"$f":"'4. Parametre dimenzovania siete'!G264","v":0},{"$f":"'4. Parametre dimenzovania siete'!H264","v":0},{"$f":"'4. Parametre dimenzovania siete'!I264","v":0},{"$f":"'4. Parametre dimenzovania siete'!J264","v":0},{"$f":"'4. Parametre dimenzovania siete'!K264","v":0},{"$f":"'4. Parametre dimenzovania siete'!L264","v":0}]
[null,"Kolokácia","%",{"$f":"'4. Parametre dimenzovania siete'!C265","v":0},{"$f":"'4. Parametre dimenzovania siete'!D265","v":0},{"$f":"'4. Parametre dimenzovania siete'!E265","v":0},{"$f":"'4. Parametre dimenzovania siete'!F265","v":0},{"$f":"'4. Parametre dimenzovania siete'!G265","v":0},{"$f":"'4. Parametre dimenzovania siete'!H265","v":0},{"$f":"'4. Parametre dimenzovania siete'!I265","v":0},{"$f":"'4. Parametre dimenzovania siete'!J265","v":0},{"$f":"'4. Parametre dimenzovania siete'!K265","v":0},{"$f":"'4. Parametre dimenzovania siete'!L265","v":0}]
[]
[null,"Priemerné mikro skoky na BSC/RNC - MGW spoj","#",{"$f":"VLOOKUP(D$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0},{"$f":"VLOOKUP(E$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0},{"$f":"VLOOKUP(F$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0},{"$f":"VLOOKUP(G$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0},{"$f":"VLOOKUP(H$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0},{"$f":"VLOOKUP(I$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0},{"$f":"VLOOKUP(J$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0},{"$f":"VLOOKUP(K$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0},{"$f":"VLOOKUP(L$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0},{"$f":"VLOOKUP(M$61,'4. Parametre dimenzovania siete'!$C$225:$H$234,2,0)","v":0}]
[]
[null,"Priemerná vzdialenosť BSC/RNC - MGW spoju","km",{"$f":"VLOOKUP(D$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0},{"$f":"VLOOKUP(E$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0},{"$f":"VLOOKUP(F$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0},{"$f":"VLOOKUP(G$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0},{"$f":"VLOOKUP(H$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0},{"$f":"VLOOKUP(I$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0},{"$f":"VLOOKUP(J$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0},{"$f":"VLOOKUP(K$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0},{"$f":"VLOOKUP(L$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0},{"$f":"VLOOKUP(M$61,'4. Parametre dimenzovania siete'!$C$225:$I$234,3,0)","v":0}]
[]
["8.5 BSC/RNC dimenzovanie množstva "]
[]
[null,"Hlavný vstup","Jednotka","Hlavný vstup"]
[null,"Celkom BSC/RNC - MGW prevádzka","BHE",{"$f":"'6. NE Dopyt'!$N$128+'6. NE Dopyt'!$O$128","v":{"$error":"#DIV/0!"}}]
[null,"Plánované využitie spoja (link)","%",{"$f":"I_CapPlan_Trans_Access","v":{"$error":"#DIV/0!"}}]
[]
[null,"Prevádzka cez Core Node uzly","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Územie celkom"]
[null,"Distribúcia prevádzky","%",{"$f":"'4. Parametre dimenzovania siete'!C72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!D72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!E72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!F72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!G72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!H72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!I72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!J72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!K72","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!L72","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D78:M78)","v":{"$error":"#DIV/0!"}}]
[null,"BSC/RNC prevádzka cez základné lokácie (core)","BHE",{"$f":"D78*$D$74","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D79:M79)","v":{"$error":"#DIV/0!"}}]
[null,"BSC/RNC prevádzka cez core lokácie (post utilisation)","BHE",{"$f":"D79/$D$75","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D80:M80)","v":{"$error":"#DIV/0!"}}]
[null,"BSC/RNC cez core lokácie","#",{"$f":"'7a. Radiová sieť 2G'!D213+'7b. Radiová sieť 3G'!D199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!E213+'7b. Radiová sieť 3G'!E199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!F213+'7b. Radiová sieť 3G'!F199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!G213+'7b. Radiová sieť 3G'!G199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!H213+'7b. Radiová sieť 3G'!H199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!I213+'7b. Radiová sieť 3G'!I199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!J213+'7b. Radiová sieť 3G'!J199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!K213+'7b. Radiová sieť 3G'!K199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!L213+'7b. Radiová sieť 3G'!L199","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!M213+'7b. Radiová sieť 3G'!M199","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D81:M81)","v":{"$error":"#DIV/0!"}}]
[null,"Prevádzka cez BSC/RNC Core Node uzly","BHE",{"$f":"IF(D81=0,0,D80/D81)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["8.6 Charakteristiky spojov (stále dáta)",null,2,3,4,5,6,7,8]
[]
[null,"Údaje pre kapacitu spoja ","Meno","Dátová kapacita (Mbit/s)","Počet E1","Okruhy celkom","Hlasové okruhy","Signalizácia","Erlang"]
[null,"Link STM-64",{"$f":"VLOOKUP($B87,I_Link_Capacity,C$84,0)","v":"STM-64"},9953.2800000000007,4032,0,120960,0,123379.5]
[null,"Link STM-16","STM-16",2488.3200000000002,1008,0,30240,0,30810.312999999998]
[null,"Link STM-4","STM-4",622.08000000000004,252,0,7560,0,7672.7730000000001]
[null,"Link STM-1","STM-1",155.52000000000001,63,0,1890,0,1895.7250999999997]
[]
[null,"Stále údaje pre kapacitu spojov","Meno","Dátová kapacita (Mbit/s)","Počet E1","Okruhy celkom","Hlasové okruhy","Signalizácia","Erlang"]
[null,{"$f":"'4. Parametre dimenzovania siete'!B281","v":"Link 128 Mbit/s"},{"$f":"VLOOKUP($B93,I_Link_Capacity,C$84,0)","v":"E4"},139.26400000000001,64,2048,1920,128,1926.1927999999998]
[null,{"$f":"'4. Parametre dimenzovania siete'!B280","v":"Link 32 Mbit/s"},"E3",34.368000000000002,16,512,480,32,466.31600000000003]
[null,{"$f":"'4. Parametre dimenzovania siete'!B279","v":"Link 8 Mbit/s"},"E2",8.4480000000000004,4,128,120,8,107.4]
[null,{"$f":"'4. Parametre dimenzovania siete'!B278","v":"Link 2 Mbit/s"},"E1",2.048,1,32,30,2,21.931999999999999]
[]
[]
["Výpočet"]
[]
["8.7  BTS Backhaul dimenzovanie"]
[]
["8.7.1 Prevádzka na lokácii (HPH Erlang)"]
[]
[null,"Prevádzka na lokácii ","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"D39*D46","v":{"$error":"#DIV/0!"}},{"$f":"$C106*E39*E46","v":{"$error":"#DIV/0!"}},{"$f":"$C106*F39*F46","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"D106+D112","v":{"$error":"#DIV/0!"}},{"$f":"$C107*E40*E47","v":{"$error":"#DIV/0!"}},{"$f":"$C107*F40*F47","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$f":"D39*D46+D40*D47","v":{"$error":"#DIV/0!"}},{"$f":"E39*E46+E40*E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$f":"D41*D48","v":{"$error":"#DIV/0!"}},{"$f":"E41*E48","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$f":"D109*2","v":{"$error":"#DIV/0!"}},{"$f":"E109*2","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$f":"D109*3","v":{"$error":"#DIV/0!"}},{"$f":"E109*3","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$35","v":"NodeB"},{"$f":"$C$35","v":1},{"$f":"D42*D49","v":{"$error":"#DIV/0!"}},{"$f":"E42*E49","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
["8.7.2 Kapacita BTS/NodeB - BSC/RNC spojov na lokácii "]
[]
[null,"Typ lokácie","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"INDEX($B$87:$B$96,MATCH(D106,$I$87:$I$96,-1))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX($B$87:$B$96,MATCH(E106,$I$87:$I$96,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"INDEX($B$87:$B$96,MATCH(D107,$I$87:$I$96,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NodeB",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Typ lokácie","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"ROUNDUP(D106/VLOOKUP(D117,I_Link_Capacity_E1,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"ROUNDUP(D107/VLOOKUP(D118,I_Link_Capacity_E1,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$f":"ROUNDUP(D108/VLOOKUP(D119,I_Link_Capacity_E1,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$f":"ROUNDUP(D109/VLOOKUP(D120,I_Link_Capacity_E1,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$f":"ROUNDUP(D110/VLOOKUP(D121,I_Link_Capacity_E1,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$f":"ROUNDUP(D111/VLOOKUP(D122,I_Link_Capacity_E1,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NodeB",1,{"$f":"ROUNDUP(D112/VLOOKUP(D123,I_Link_Capacity_E1,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["8.7.3 Celkový počet BTS/NodeB - BSC/RNC mikrovlnných spojov"]
[]
[null,"Typ lokácie","Typ lokácie","Aglomerácia","Mestá","Vidiek"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"D29*D$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"D30*D$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$f":"D31*D$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$f":"D32*D$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$f":"D33*D$11","v":0},0,0]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$f":"D34*D$11","v":0},0,0]
[null,"NodeB",1,{"$f":"D35*D$11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["8.7.4 Celkový počet BTS/NodeB -BSC/RNC mikrovlnných skokov"]
[]
[null,"Typ lokácie","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"ROUND(D137*D$17*(1-0),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E137*E$17*(1-0),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F137*F$17*(1-0),0)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"ROUND(D138*D$17,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NodeB",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["8.7.5 Celkový počet nainštalovaných BTS/NodeB - BSC/RNC rádiových setov"]
[]
[null,"Typ lokácie","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek",null,"Total"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"D148*D126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(D159:F159)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"D149*D127","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$f":"D150*D128","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$f":"D151*D129","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$f":"D152*D130","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$f":"D153*D131","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"NodeB",1,{"$f":"D154*D132","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[null,"Celkem podľa typu"]
[null,{"$f":"B93","v":"Link 128 Mbit/s"},"# rádio lokácií ",{"$f":"SUMIF(D$117:D$123,$B168,D$159:D$165)","v":0},0,0,null,{"$f":"SUM(D168:F168)","v":0}]
[null,{"$f":"B94","v":"Link 32 Mbit/s"},"# rádio lokácií ",0,0,0,null,{"$f":"SUM(D169:F169)","v":0}]
[null,{"$f":"B95","v":"Link 8 Mbit/s"},"# rádio lokácií ",0,0,0,null,{"$f":"SUM(D170:F170)","v":0}]
[null,{"$f":"B96","v":"Link 2 Mbit/s"},"# rádio lokácií ",0,0,0,null,{"$f":"SUM(D171:F171)","v":0}]
[]
[]
["8.7.6 Počet a vzdialenosť BTS/NodeB - BSC/RNC káblových spojov - celkom "]
[]
[null,"Typ lokácie","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"ROUND(D29*D$12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"ROUND(D30*D$12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$f":"ROUND(D31*D$12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$f":"ROUND(D32*D$12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$f":"ROUND(D33*D$12,0)","v":0},0,0]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$f":"ROUND(D34*D$12,0)","v":0},0,0]
[null,"NodeB",1,{"$f":"ROUND(D35*D$12,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E35*E$12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Number of km of fibre deployed for BTS-BSC only",null,{"$f":"SUM(D177:D183)*D$18","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E177:E183)*E$18","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F177:F183)*F$18","v":{"$error":"#DIV/0!"}}]
[]
["8.7.7 Kapacita ADM potrebná pre BTS/NodeB lokácie"]
[]
[null,"Typ lokácie","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek",null,"Total"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"INDEX($B$87:$B$90,MATCH(D106,$I$87:$I$90,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(D189:F189)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"INDEX($B$87:$B$90,MATCH(D107,$I$87:$I$90,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$f":"INDEX($B$87:$B$90,MATCH(D108,$I$87:$I$90,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$f":"INDEX($B$87:$B$90,MATCH(D109,$I$87:$I$90,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$f":"INDEX($B$87:$B$90,MATCH(D110,$I$87:$I$90,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$f":"INDEX($B$87:$B$90,MATCH(D111,$I$87:$I$90,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"NodeB",1,{"$f":"INDEX($B$87:$B$90,MATCH(D112,$I$87:$I$90,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
["8.7.8 Počet ADM priradených BTS/NodeB lokácií"]
[null,"Predpoklad 1 ADM na lokácii, keďže každá BTS môže byť spojená mikrovlnným spojom do bodu prepojenia káblom"]
[null,"Typ lokácie","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek",null,"Total"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"D177","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(D200:F200)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"D178","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$f":"D179","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$f":"D180","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$f":"D181","v":0},0,0,null,0]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$f":"D182","v":0},0,0,null,0]
[null,"NodeB",1,{"$f":"D183","v":{"$error":"#DIV/0!"}},{"$f":"E183","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"Celkom","# ADM",{"$f":"SUM(D200:D206)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E200:E206)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$f":"SUM(H200:H206)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Celkom podľa typu"]
[null,{"$f":"B87","v":"Link STM-64"},"# ADM",{"$f":"SUMIF(D$189:D$195,$B210,D$200:D$206)","v":0},{"$f":"SUMIF(E$189:E$195,$B210,E$200:E$206)","v":0},0,null,{"$f":"SUM(D210:F210)","v":0}]
[null,{"$f":"B88","v":"Link STM-16"},"# ADM",{"$f":"SUMIF(D$189:D$195,$B211,D$200:D$206)","v":0},0,0,null,{"$f":"SUM(D211:F211)","v":0}]
[null,{"$f":"B89","v":"Link STM-4"},"# ADM",{"$f":"SUMIF(D$189:D$195,$B212,D$200:D$206)","v":0},0,0,null,{"$f":"SUM(D212:F212)","v":0}]
[null,{"$f":"B90","v":"Link STM-1"},"# ADM",{"$f":"SUMIF(D$189:D$195,$B213,D$200:D$206)","v":0},0,0,null,{"$f":"SUM(D213:F213)","v":0}]
[]
[]
["8.7.9 Počet BTS-BSC prenajatých spojov"]
[]
[null,"Typ lokácie","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"ROUND(D29*D$13,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"ROUND(D30*D$13,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$f":"ROUND(D31*D$13,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$f":"ROUND(D32*D$13,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$f":"ROUND(D33*D$13,0)","v":0},0,0]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$f":"ROUND(D34*D$13,0)","v":0},0,0]
[null,"NodeB",1,{"$f":"ROUND(D35*D$13,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Spojov celkom na kapacitu "]
[null,{"$f":"B93","v":"Link 128 Mbit/s"},"# spojov",{"$f":"SUMIF(D$117:D$123,$B228,D$219:D$225)","v":0},0,0,null,{"$f":"SUM(D228:F228)","v":0}]
[null,{"$f":"B94","v":"Link 32 Mbit/s"},"# spojov",0,0,0,null,{"$f":"SUM(D229:F229)","v":0}]
[null,{"$f":"B95","v":"Link 8 Mbit/s"},"# spojov",0,0,0,null,{"$f":"SUM(D230:F230)","v":0}]
[null,{"$f":"B96","v":"Link 2 Mbit/s"},"# spojov",0,0,0,null,{"$f":"SUM(D231:F231)","v":0}]
[]
["8.7.10 Požadované Km prenajatých spojov (BTS/NodeB - BSC/RNC iba)"]
[]
[null,"Typ lokácie","# BTS / Lokácia","Aglomerácia","Mestá","Vidiek",null,"Total"]
[null,{"$f":"$B$29","v":"BTS GSM 900"},{"$f":"$C$29","v":1},{"$f":"D219*D126*D$18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(D236:F236)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"$B$30","v":"BTS GSM 900 + NodeB"},{"$f":"$C$30","v":2},{"$f":"D220*D127*D$18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$31","v":"BTS GSM 900 + GSM 1800"},{"$f":"$C$31","v":2},{"$f":"D221*D128*D$18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$32","v":"BTS GSM Dual 900/1800"},{"$f":"$C$32","v":1},{"$f":"D222*D129*D$18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$33","v":"BTS GSM Dual 900/1800"},{"$f":"$C$33","v":2},{"$f":"D223*D130*D$18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,{"$f":"$B$34","v":"BTS GSM Dual 900/1800"},{"$f":"$C$34","v":3},{"$f":"D224*D131*D$18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[null,"NodeB",1,{"$f":"D225*D132*D$18","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[null,"Vzdialenosť celkom","km",{"$f":"SUM(D236:D242)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E236:E242)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"}]
[]
[null,"Celkom km na kapacitu"]
[null,{"$f":"B93","v":"Link 128 Mbit/s"},"km",{"$f":"SUMIF(D$117:D$123,$B247,D$236:D$242)","v":0},0,0,null,{"$f":"SUM(D247:F247)","v":0}]
[null,{"$f":"B94","v":"Link 32 Mbit/s"},"km",0,0,0,null,{"$f":"SUM(D248:F248)","v":0}]
[null,{"$f":"B95","v":"Link 8 Mbit/s"},"km",0,0,0,null,{"$f":"SUM(D249:F249)","v":0}]
[null,{"$f":"B96","v":"Link 2 Mbit/s"},"km",0,0,0,null,{"$f":"SUM(D250:F250)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["8.8 BSC/RNC - MGW dimenzovanie"]
[]
["8.8.1 Počet BSC/RNC - MGW spojov podľa druhu "]
[]
[null,"Spoje celkom podľa druhu","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Mikrovlny","#",{"$f":"ROUND(D$81*D62,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kábel","#",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUND(K$81*K63,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prenajaté spoje","#",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Celkom spoje podľa druhu - pomer","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Mikrovlny","%",{"$f":"IF(SUM(D$311:D$313)=0,0,D311/SUM(D$311:D$313))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(SUM(K$311:K$313)=0,0,K311/SUM(K$311:K$313))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kábel","%",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(SUM(I$311:I$313)=0,0,I312/SUM(I$311:I$313))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(J$311:J$313)=0,0,J312/SUM(J$311:J$313))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prenajaté spoje","%",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"IF(SUM(I$311:I$313)=0,0,I313/SUM(I$311:I$313))","v":{"$error":"#DIV/0!"}},{"$f":"IF(SUM(J$311:J$313)=0,0,J313/SUM(J$311:J$313))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Spoje celkom (prenos dát)","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Mikrovlny","#",{"$f":"D311","v":{"$error":"#DIV/0!"}},{"$f":"E311","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kábel","#",{"$f":"D312","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prenajaté spoje","#",{"$f":"D313","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["8.8.2 Dopyt na BSC/RNC - MGW spoj (HPHE)"]
[]
[null,"Typ spoja","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Dopyt BSC/RNC - MGW (všetky druhy)","HPHE/spoj",{"$f":"D82","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dodatočný dopyt zo zdieľania prístupových spojov na mikrovlnách ","HPHE/spoj",{"$f":"IF(D311=0,0,SUMPRODUCT(TRANSPOSE(D278:L278),C$55:C$57)/D311)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E311=0,0,SUMPRODUCT(TRANSPOSE(#REF!),D$55:D$57)/E311)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F311=0,0,SUMPRODUCT(TRANSPOSE(#REF!),E$55:E$57)/F311)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G311=0,0,SUMPRODUCT(TRANSPOSE(#REF!),F$55:F$57)/G311)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H311=0,0,SUMPRODUCT(TRANSPOSE(#REF!),G$55:G$57)/H311)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I311=0,0,SUMPRODUCT(TRANSPOSE(#REF!),H$55:H$57)/I311)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J311=0,0,SUMPRODUCT(TRANSPOSE(#REF!),I$55:I$57)/J311)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K311=0,0,SUMPRODUCT(TRANSPOSE(#REF!),J$55:J$57)/K311)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L311=0,0,SUMPRODUCT(TRANSPOSE(#REF!),K$55:K$57)/L311)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M311=0,0,SUMPRODUCT(TRANSPOSE(#REF!),L$55:L$57)/M311)","v":{"$error":"#DIV/0!"}}]
[null,"Dodatočný dopyt zo zdieeľania prístupových spojov na kábli","HPHE/spoj",{"$f":"IF(D312=0,0,SUMPRODUCT(TRANSPOSE(D302:L302),C$55:C$57)/D312)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E312=0,0,SUMPRODUCT(TRANSPOSE(#REF!),D$55:D$57)/E312)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F312=0,0,SUMPRODUCT(TRANSPOSE(#REF!),E$55:E$57)/F312)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G312=0,0,SUMPRODUCT(TRANSPOSE(#REF!),F$55:F$57)/G312)","v":{"$error":"#DIV/0!"}},{"$f":"IF(H312=0,0,SUMPRODUCT(TRANSPOSE(#REF!),G$55:G$57)/H312)","v":{"$error":"#DIV/0!"}},{"$f":"IF(I312=0,0,SUMPRODUCT(TRANSPOSE(#REF!),H$55:H$57)/I312)","v":{"$error":"#DIV/0!"}},{"$f":"IF(J312=0,0,SUMPRODUCT(TRANSPOSE(#REF!),I$55:I$57)/J312)","v":{"$error":"#DIV/0!"}},{"$f":"IF(K312=0,0,SUMPRODUCT(TRANSPOSE(#REF!),J$55:J$57)/K312)","v":{"$error":"#DIV/0!"}},{"$f":"IF(L312=0,0,SUMPRODUCT(TRANSPOSE(#REF!),K$55:K$57)/L312)","v":{"$error":"#DIV/0!"}},{"$f":"IF(M312=0,0,SUMPRODUCT(TRANSPOSE(#REF!),L$55:L$57)/M312)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Mikrovlnný dopyt BSC/RNC - MGW na spoj","HPHE/spoj",{"$f":"D$328+D329","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"G$328","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Káblový dopyt BSC/RNC - MGW na spoj","HPHE/spoj",{"$error":"#DIV/0!"},{"$f":"E$328","v":{"$error":"#DIV/0!"}},{"$f":"F$328","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Dopyt po prenajatej kapacite BSC/RNC - MGW na spoj","HPHE/spoj",{"$f":"D328","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K328","v":{"$error":"#DIV/0!"}},{"$f":"L328","v":{"$error":"#DIV/0!"}},{"$f":"M328","v":{"$error":"#DIV/0!"}}]
[]
["8.8.3 Počet a veľkosť požadovaných BSC/RNC - MGW mikrovlnných kanálov"]
[]
[null,"Typ spoja","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Veľkosť požadovaných kanálov","N/A",{"$f":"IF(D$332>$I$93,$B$93,INDEX($B$93:$B$96,MATCH(D$332,$I$93:$I$96,-1)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Počet kanálov potrebných na spoj","#kanálov / spoj",{"$f":"ROUNDUP(D$332/VLOOKUP(D339,I_Link_Capacity_E1,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["8.8.4 Počet BSC/RNC - MGW rádiových setov"]
[]
[null,"Typ spoja","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Celkový počet požadovaných rádiových setov","# rádiových setov",{"$f":"D$321*D340*D$67","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Celkom podľa typu"]
[null,{"$f":"B93","v":"Link 128 Mbit/s"},"# rádiových setov",{"$f":"SUMIF($D$339:$M$339,$B348,$D$345:$M$345)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D348","v":0}]
[null,{"$f":"B94","v":"Link 32 Mbit/s"},"# rádiových setov",{"$f":"SUMIF($D$339:$M$339,$B349,$D$345:$M$345)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D349","v":0}]
[null,{"$f":"B95","v":"Link 8 Mbit/s"},"# rádiových setov",{"$f":"SUMIF($D$339:$M$339,$B350,$D$345:$M$345)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D350","v":0}]
[null,{"$f":"B96","v":"Link 2 Mbit/s"},"# rádiových setov",{"$f":"SUMIF($D$339:$M$339,$B351,$D$345:$M$345)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D351","v":0}]
[]
[]
["8.8.5 Počet a veľkosť BSC/RNC - MGW káblových kanálov (potrebných/nainštalovaných)"]
[]
[null,"Typ spoja","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Potrebná veľkost kanálov","N/A",{"$f":"IF(D$333>$I$87,$B$87,INDEX($B$87:$B$90,MATCH(D$333,$I$87:$I$90,-1)))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Počet kanálov potrebných na spoj","#kanálov / spoj",{"$f":"ROUNDUP(D$333/VLOOKUP(D357,I_Link_Capacity_STM,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Počet inštalovaných kanálov","#kanálov",{"$f":"D358*D322","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["8.8.6 Počet BSC/RNC - MGW ADM a km káblu nainštalovaných "]
[]
[null,"Zariadenie","Typ spoja","Jednotka","Množstvo"]
[null,"BSC/RNC - MGW STM-1 ADMs",{"$f":"B87","v":"Link STM-64"},"# ADM",{"$f":"SUMIF($D$357:$M$357,C364,$D$359:$M$359)*2","v":0},null,null,null,null,null,null,null,null,{"$f":"E364","v":0}]
[null,"BSC/RNC - MGW STM-4 ADMs",{"$f":"B88","v":"Link STM-16"},"# ADM",{"$f":"SUMIF($D$357:$M$357,C365,$D$359:$M$359)*2","v":0},null,null,null,null,null,null,null,null,{"$f":"E365","v":0}]
[null,"BSC/RNC - MGW STM-16 ADMs",{"$f":"B89","v":"Link STM-4"},"# ADM",{"$f":"SUMIF($D$357:$M$357,C366,$D$359:$M$359)*2","v":0},null,null,null,null,null,null,null,null,{"$f":"E366","v":0}]
[null,"BSC/RNC - MGW STM-64 ADMs",{"$f":"B90","v":"Link STM-1"},"# ADM",{"$f":"SUMIF($D$357:$M$357,C367,$D$359:$M$359)*2","v":0},null,null,null,null,null,null,null,null,{"$f":"E367","v":0}]
[]
[null,"Kábel","Všetky druhy","km",{"$f":"SUMPRODUCT(D322:M322,D69:M69)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"E369","v":{"$error":"#DIV/0!"}}]
[]
[]
["8.8.7 Požadovaný počet BSC/RNC - MGW prenajatých kanálov"]
[]
[null,"Typ spoja","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Potrebná veľkosť kanálov","N/A",{"$f":"INDEX($B$87:$B$96,MATCH(D334,$I$87:$I$96,-1))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"INDEX($B$87:$B$96,MATCH(K334,$I$87:$I$96,-1))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX($B$87:$B$96,MATCH(L334,$I$87:$I$96,-1))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX($B$87:$B$96,MATCH(M334,$I$87:$I$96,-1))","v":{"$error":"#DIV/0!"}}]
[null,"Počet kanálov potrebných na spoj","#kanálov / spoj",{"$f":"ROUNDUP(D334/VLOOKUP(D375,$B$87:$I$96,8,0),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"ROUNDUP(K334/VLOOKUP(K375,$B$87:$I$96,8,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(L334/VLOOKUP(L375,$B$87:$I$96,8,0),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(M334/VLOOKUP(M375,$B$87:$I$96,8,0),0)","v":{"$error":"#DIV/0!"}}]
[null,"Počet inštalovaných kanálov","#kanálov",{"$f":"D376*D323","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"K376*K323","v":{"$error":"#DIV/0!"}},{"$f":"L376*L323","v":{"$error":"#DIV/0!"}},{"$f":"M376*M323","v":{"$error":"#DIV/0!"}}]
[]
["8.8.8 BSC/RNC - MGW prenajaté spoje a km"]
[]
[null,"BSC-MGW prenajaté káblové spoje","Jednotka","Množstvo"]
[null,{"$f":"'4. Parametre dimenzovania siete'!B278","v":"Link 2 Mbit/s"},"# spojov",{"$f":"SUMIF($D$375:$M$375,$B382,$D$377:$M$377)","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B279","v":"Link 8 Mbit/s"},"# spojov",{"$f":"SUMIF($D$375:$M$375,$B383,$D$377:$M$377)","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B280","v":"Link 32 Mbit/s"},"# spojov",{"$f":"SUMIF($D$375:$M$375,$B384,$D$377:$M$377)","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B281","v":"Link 128 Mbit/s"},"# spojov",{"$f":"SUMIF($D$375:$M$375,$B385,$D$377:$M$377)","v":0}]
[]
[null,"BSC-MGW prenajatá káblová vzdialenosť","Jednotka","Množstvo"]
[null,{"$f":"'4. Parametre dimenzovania siete'!B278","v":"Link 2 Mbit/s"},"km",{"$f":"SUMIF($D$375:$M$375,$B388,$D$377:$M$377)*D$69","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D388","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B279","v":"Link 8 Mbit/s"},"km",{"$f":"SUMIF($D$375:$M$375,$B389,$D$377:$M$377)*D$69","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D389","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B280","v":"Link 32 Mbit/s"},"km",{"$f":"SUMIF($D$375:$M$375,$B390,$D$377:$M$377)*D$69","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D390","v":0}]
[null,{"$f":"'4. Parametre dimenzovania siete'!B281","v":"Link 128 Mbit/s"},"km",{"$f":"SUMIF($D$375:$M$375,$B391,$D$377:$M$377)*D$69","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D391","v":0}]
[]
[]
[]
[]
["8.9  Sumarizácia rádiovej prístupovej siete"]
[]
[null,"Sumarizácia množstva (okrem zdieľaných s chrbticovou časťou)","Jednotka","BTS/NodeB - BSC/RNC","BSC/RNC - MGW"]
[null,"Fibre","km",{"$f":"SUM(D184:F184)","v":{"$error":"#DIV/0!"}},{"$f":"E369","v":{"$error":"#DIV/0!"}}]
[null,"Vlastné",null,{"$f":"D399-D401","v":{"$error":"#DIV/0!"}},{"$f":"E399-E401","v":{"$error":"#DIV/0!"}}]
[null,"Prenájom",null,{"$f":"D399*'4. Parametre dimenzovania siete'!$C$207","v":{"$error":"#DIV/0!"}},{"$f":"E399*'4. Parametre dimenzovania siete'!$C$207","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B49","v":"SDH zariadenie "}]
[null,null,"#"]
[null,{"$f":"'5. Jednotkové investície & Opex'!B51","v":"Add Drop Multiplexer - STM1"},"# ADM",{"$f":"VLOOKUP(F404,$B$210:$H$214,7,0)","v":0},{"$f":"VLOOKUP(F404,$C$364:$E$367,3,0)","v":0},{"$f":"'4. Parametre dimenzovania siete'!B282","v":"Link STM-1"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B52","v":"Add Drop Multiplexer - STM4"},"# ADM",{"$f":"VLOOKUP(F405,$B$210:$H$214,7,0)","v":0},{"$f":"VLOOKUP(F405,$C$364:$E$367,3,0)","v":0},{"$f":"'4. Parametre dimenzovania siete'!B283","v":"Link STM-4"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B53","v":"Add Drop Multiplexer - STM16"},"# ADM",0,{"$f":"VLOOKUP(F406,$C$364:$E$367,3,0)","v":0},{"$f":"'4. Parametre dimenzovania siete'!B284","v":"Link STM-16"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B54","v":"Add Drop Multiplexer - STM64"},"# ADM",0,{"$f":"VLOOKUP(F407,$C$364:$E$367,3,0)","v":0},{"$f":"'4. Parametre dimenzovania siete'!B285","v":"Link STM-64"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B56","v":"Mikrovlnné zariadenie "}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B57","v":"Link 2 Mbit/s"},"# radio sets",{"$f":"VLOOKUP(B409,$B$168:$H$171,7,0)","v":0},{"$f":"VLOOKUP(B409,$B$348:$D$351,3,0)","v":0},{"$f":"'1. Prevodník'!B91","v":"Link 2 Mbit/s"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B58","v":"Link 8 Mbit/s"},"# radio sets",{"$f":"VLOOKUP(B410,$B$168:$H$171,7,0)","v":0},{"$f":"VLOOKUP(B410,$B$348:$D$351,3,0)","v":0},{"$f":"'1. Prevodník'!B92","v":"Link 8 Mbit/s"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B59","v":"Link 32 Mbit/s"},"# radio sets",0,{"$f":"VLOOKUP(B411,$B$348:$D$351,3,0)","v":0},{"$f":"'1. Prevodník'!B93","v":"Link 32 Mbit/s"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B60","v":"Link 128 Mbit/s"},"# radio sets",0,{"$f":"VLOOKUP(B412,$B$348:$D$351,3,0)","v":0},{"$f":"'1. Prevodník'!B94","v":"Link 128 Mbit/s"}]
[null,"Link STM-1","# radio sets",null,null,{"$f":"'1. Prevodník'!B95","v":"Link STM-1"}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B62","v":"Satelitné zariadenie "}]
[null,{"$f":"'5. Jednotkové investície & Opex'!B63","v":"Link 2 Mbit/s"},"#"]
[null,{"$f":"'5. Jednotkové investície & Opex'!B64","v":"Link 8 Mbit/s"},"#"]
[null,{"$f":"'5. Jednotkové investície & Opex'!B65","v":"Link 32 Mbit/s"},"#"]
[null,{"$f":"'5. Jednotkové investície & Opex'!B66","v":"Link 128 Mbit/s"},"#"]
[]
[null,"Leased links"]
[null,{"$f":"B409","v":"Link 2 Mbit/s"},"# links",{"$f":"IF(ISERROR(VLOOKUP(B421,$B$228:$H$231,7,0)),0,VLOOKUP(B421,$B$228:$H$231,7,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B421,$B$382:$D$385,3,0)),0,VLOOKUP(B421,$B$382:$D$385,3,0))","v":0}]
[null,{"$f":"B410","v":"Link 8 Mbit/s"},"# links",{"$f":"IF(ISERROR(VLOOKUP(B422,$B$228:$H$231,7,0)),0,VLOOKUP(B422,$B$228:$H$231,7,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B422,$B$382:$D$385,3,0)),0,VLOOKUP(B422,$B$382:$D$385,3,0))","v":0}]
[null,{"$f":"B411","v":"Link 32 Mbit/s"},"# links",0,0]
[null,{"$f":"B412","v":"Link 128 Mbit/s"},"# links",0,0]
[null,{"$f":"F404","v":"Link STM-1"},"# links",0,0]
[null,{"$f":"F405","v":"Link STM-4"},"# links",0,0]
[null,{"$f":"F406","v":"Link STM-16"},"# links",0,0]
[null,{"$f":"F407","v":"Link STM-64"},"# links",0,0]
[null,"Leased fibre"]
[null,{"$f":"B409","v":"Link 2 Mbit/s"},{"$f":"C399","v":"km"},{"$f":"IF(ISERROR(VLOOKUP(B430,$B$247:$H$250,7,0)),0,VLOOKUP(B430,$B$247:$H$250,7,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B430,$B$388:$D$391,3,0)),0,VLOOKUP(B430,$B$388:$D$391,3,0))","v":0}]
[null,{"$f":"B410","v":"Link 8 Mbit/s"},{"$f":"C430","v":"km"},{"$f":"IF(ISERROR(VLOOKUP(B431,$B$247:$H$250,7,0)),0,VLOOKUP(B431,$B$247:$H$250,7,0))","v":0},{"$f":"IF(ISERROR(VLOOKUP(B431,$B$388:$D$391,3,0)),0,VLOOKUP(B431,$B$388:$D$391,3,0))","v":0}]
[null,{"$f":"B411","v":"Link 32 Mbit/s"},{"$f":"C431","v":"km"},0,0]
[null,{"$f":"B412","v":"Link 128 Mbit/s"},"km",0,0]
[null,{"$f":"F404","v":"Link STM-1"},"km",0,0]
[null,{"$f":"F405","v":"Link STM-4"},"km",0,0]
[null,{"$f":"F406","v":"Link STM-16"},"km",0,0]
[null,{"$f":"F407","v":"Link STM-64"},"km",0,0]

{"sheet":"7c. Radiová síť LTE","index":10,"n_rows":38,"n_cols":4,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["7b. Dimenzovanie rádiovej časti siete LTE"]
[]
["Popis"]
["Kalkulácia dimenzovania LTE rádiovej siete"]
[]
["Vstupy z predchádzajúcich kalkulácií "]
[]
[]
[null,"Busy hour prevádzka","Jednotka","Hodnota"]
[null,"BHE v súčasnom roku","BHE",{"$f":"'6. NE Dopyt'!$G$128","v":{"$error":"#DIV/0!"}}]
[null,"Kapacity planning max load factor - radio network","%",{"$f":"'0. Hlavné vstupy'!$AI$75","v":0}]
[null,"BHE v plánovanom období ","BHE",{"$f":"D10*(1+'2. Dopyt'!$F$43*$D$15/12)","v":{"$error":"#DIV/0!"}}]
[null,"BHE úprava loading factor","BHE",{"$f":"$D$12/$D$11","v":{"$error":"#DIV/0!"}}]
[null,"BH prevádzka v Mbps","Mbps"]
[null,"Plánovacie obdobie","# mesiacov",{"$f":"'4. Parametre dimenzovania siete'!$C$98","v":0}]
[]
[]
[]
[]
[]
[null,"Region","Celkové pokrytie - LTE (% celkovej rozlohy)","Celkové pokrytie - LTE (km2)"]
[null,"Aglomerácia",{"$f":"'0. Hlavné vstupy'!$AE$76","v":0},{"$f":"C22*'4. Parametre dimenzovania siete'!$D$40","v":0}]
[null,"Mestá",{"$f":"'0. Hlavné vstupy'!$AE$77","v":0},{"$f":"C23*'4. Parametre dimenzovania siete'!$D$41","v":0}]
[null,"Vidiek",{"$f":"'0. Hlavné vstupy'!$AE$78","v":0},{"$f":"C24*'4. Parametre dimenzovania siete'!$D$42","v":0}]
[]
[]
[null,"Region","Node B maximálny polomer bunky","Node B priemerný polomer bunky"]
[null,"Aglomerácia",{"$f":"'4. Parametre dimenzovania siete'!I49","v":35},{"$f":"'4. Parametre dimenzovania siete'!$J$49","v":0}]
[null,"Mestá",{"$f":"'4. Parametre dimenzovania siete'!I50","v":35},{"$f":"'4. Parametre dimenzovania siete'!$J$49","v":0}]
[null,"Vidiek",{"$f":"'4. Parametre dimenzovania siete'!I51","v":35},{"$f":"'4. Parametre dimenzovania siete'!$J$49","v":0}]
[null,"Dopravné koridory",{"$f":"'4. Parametre dimenzovania siete'!#REF!","v":{"$error":"#REF!"}},{"$f":"'4. Parametre dimenzovania siete'!$J$49","v":0}]
[null,"Rekreačné oblasti",{"$f":"'4. Parametre dimenzovania siete'!#REF!","v":{"$error":"#REF!"}},{"$f":"'4. Parametre dimenzovania siete'!$J$49","v":0}]
[]
[]
[]
[]
[]
[null,"link output to 11. Anualizace "]

{"sheet":"7b. Radiová sieť 3G","index":11,"n_rows":200,"n_cols":18,"rows_kept":200,"cut":false,"hidden":false,"merged":[[184,3,184,9]]}
["7b. Dimenzovanie rádiovej časti siete 3G"]
[]
["Popis"]
["Kalkulácie dimenzovania 3G rádiovej siete"]
[]
["Vstupy z predchádzajúcich kalkulácií "]
[]
["7.1 Údaje pre dimenzovanie "]
[]
[null,"Plánovacie parametre","Jednotka","Hodnota"]
[null,"Kvalita služby (Radio path Grade of Service (GoS): Blocking Probability) ","%",0.01]
[null,"Plánovaná kapacita loading factor","%",{"$f":"I_CapPlan_Radio3G","v":{"$error":"#DIV/0!"}}]
[null,"Pomer Node B HSPA enabled","%",{"$f":"'4. Parametre dimenzovania siete'!E18","v":0}]
[null,"UMTS Radio Channel voice rate (bandwidth for 1 voice erlang / channel)","mbps",{"$f":"'4. Parametre dimenzovania siete'!E19","v":0}]
[]
[null,"Busy hour prevádzka","Jednotka","Hodnota"]
[null,"BHE v súčasnom roku","BHE",{"$f":"'6. NE Dopyt'!E128","v":{"$error":"#DIV/0!"}}]
[null,"Plánovacie obdobie","# mesiacov",{"$f":"'4. Parametre dimenzovania siete'!C98","v":0}]
[null,"BHE v plánovanom období ","BHE",{"$f":"D17*(1+'2. Dopyt'!F43*D18/12)","v":{"$error":"#DIV/0!"}}]
[null,"BHE úprava loading factor","BHE",{"$f":"D19/D12","v":{"$error":"#DIV/0!"}}]
[null,"BH prevádzka v Mbps","Mbps",{"$f":"D20*D14","v":{"$error":"#DIV/0!"}}]
[]
[null,"Spektrum","Jednotka","UMTS"]
[null,"Dostupné spektrum","KHz",{"$f":"'0. Hlavné vstupy'!AI85","v":{"$error":"#DIV/0!"}}]
[null,"Špeciálna kapacita carrier","KHz",{"$f":"'4. Parametre dimenzovania siete'!F32","v":5000}]
[]
[null,"Node-B kapacita","Jednotka","UMTS"]
[null,"Max počet kanálov na carrier","# kanálov",{"$f":"'4. Parametre dimenzovania siete'!E20","v":0}]
[null,"Kapacita na soft handover","%",{"$f":"'4. Parametre dimenzovania siete'!E21","v":0}]
[null,"Max počet kanálov na carrier pre soft handover","# kanálov",{"$f":"D28/(1+D29)","v":0}]
[null,"Minimálny počet kanálov na Node-B","# kanálov",{"$f":"'4. Parametre dimenzovania siete'!E23","v":0}]
[null,"Kanál na Channel Kit","# kanálov",{"$f":"'4. Parametre dimenzovania siete'!E23","v":0}]
[]
[null,"RNC kapacita","Jednotka","UMTS"]
[null,"Max dátový objem na RNC","mbps",{"$f":"'4. Parametre dimenzovania siete'!C124","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Faktory využitia","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"Channel Element faktor využitia","%",{"$f":"'4. Parametre dimenzovania siete'!$E$25","v":0},{"$f":"'4. Parametre dimenzovania siete'!$E$25","v":0},{"$f":"'4. Parametre dimenzovania siete'!$E$25","v":0},{"$f":"'4. Parametre dimenzovania siete'!$E$25","v":0}]
[]
[null,"Sektorizácia","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"1 sektor","# sektorov",1,1,1,1]
[null,"2 sektory","# sektorov",2,2,2,2]
[null,"3+ sektory","# sektorov",3,3,3,3]
[]
[null,"Využitie existujúcich lokácií ","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"Počet 2G lokácií","# lokácií ",{"$f":"'7a. Radiová sieť 2G'!D195","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!E195","v":{"$error":"#DIV/0!"}},{"$f":"'7a. Radiová sieť 2G'!F195","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D47:F47)","v":{"$error":"#DIV/0!"}}]
[null,"Pomer 2G lokácií dostupných pre 3G upgrade","%",1,1,1,{"$f":"SUMPRODUCT(D47:F47,D48:F48)/SUM(D47:F47)","v":{"$error":"#DIV/0!"}}]
[]
["7.2 Rádiové dáta"]
[]
[null,"Údaje","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"Územie celkom","Km2",{"$f":"VLOOKUP(D$52,'4. Parametre dimenzovania siete'!$B$40:$D$43,3,0)","v":0},{"$f":"VLOOKUP(E$52,'4. Parametre dimenzovania siete'!$B$40:$D$43,3,0)","v":0},{"$f":"VLOOKUP(F$52,'4. Parametre dimenzovania siete'!$B$40:$D$43,3,0)","v":0},{"$f":"VLOOKUP(G$52,'4. Parametre dimenzovania siete'!$B$40:$D$43,3,0)","v":40511.335059497091}]
[null,"Pokrytie UMTS","%",{"$f":"VLOOKUP(D$52,'4. Parametre dimenzovania siete'!$B$40:$G$43,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$52,'4. Parametre dimenzovania siete'!$B$40:$G$43,6,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$52,'4. Parametre dimenzovania siete'!$B$40:$G$43,6,0)","v":{"$error":"#DIV/0!"}}]
[null,"Územie pokryté UMTS","Km2",{"$f":"D53*D54","v":{"$error":"#DIV/0!"}},{"$f":"E53*E54","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},0]
[]
[null,"UMTS priemerný polomer bunky","Km",{"$f":"VLOOKUP(D$52,'4. Parametre dimenzovania siete'!$B$49:$H$51,7,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$52,'4. Parametre dimenzovania siete'!$B$49:$H$51,7,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$52,'4. Parametre dimenzovania siete'!$B$49:$H$51,7,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Distribúcia prevádzky","%",{"$f":"VLOOKUP(D$52,'4. Parametre dimenzovania siete'!$B$57:$F$60,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$52,'4. Parametre dimenzovania siete'!$B$57:$F$60,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$52,'4. Parametre dimenzovania siete'!$B$57:$F$60,5,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,"UMTS sektorizácia"]
[null,"1 sektor","%",{"$f":"VLOOKUP(D$52,'4. Parametre dimenzovania siete'!$B$111:$N$114,11,0)","v":0},{"$f":"VLOOKUP(E$52,'4. Parametre dimenzovania siete'!$B$111:$N$114,11,0)","v":0},{"$f":"VLOOKUP(F$52,'4. Parametre dimenzovania siete'!$B$111:$N$114,11,0)","v":0}]
[null,"2 sektory","%",{"$f":"VLOOKUP(D$52,'4. Parametre dimenzovania siete'!$B$111:$N$114,12,0)","v":0},{"$f":"VLOOKUP(E$52,'4. Parametre dimenzovania siete'!$B$111:$N$114,12,0)","v":0},{"$f":"VLOOKUP(F$52,'4. Parametre dimenzovania siete'!$B$111:$N$114,12,0)","v":0}]
[null,"3+ sektory","%",{"$f":"VLOOKUP(D$52,'4. Parametre dimenzovania siete'!$B$111:$N$114,13,0)","v":0},{"$f":"VLOOKUP(E$52,'4. Parametre dimenzovania siete'!$B$111:$N$114,13,0)","v":0},{"$f":"VLOOKUP(F$52,'4. Parametre dimenzovania siete'!$B$111:$N$114,13,0)","v":0}]
[]
[null,"Štatistiky lokácií "]
[null,"Počet striech","%",{"$f":"'4. Parametre dimenzovania siete'!C78","v":{"$error":"#DIV/0!"}}]
[null,"Počet samostatných pylónov","%",{"$f":"'4. Parametre dimenzovania siete'!C79","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Štatistiky zdrojov energie lokácií "]
[null,{"$f":"'4. Parametre dimenzovania siete'!B154","v":"Lokácie základňových staníc napojené na elektrickú sieť"},"%",{"$f":"'4. Parametre dimenzovania siete'!C154","v":{"$error":"#DIV/0!"}}]
[]
["Výpočet"]
[]
["7.3 Node B dimenzovanie pokrytia "]
[]
[null,"Koeficient pokrytia (výpočet územia tvaru hexagón)","Hodnota"]
[null,"1 sektor",2.6]
[null,"2 sektory",2.6]
[null,"3+ sektory",2.6]
[]
[null,"Pokrytie Node-B lokácií ","Jednotka","Aglomerácie","Mestá","Vidiek"]
[null,"1 sektor","Km2",{"$f":"$C79*D$57^2","v":{"$error":"#DIV/0!"}},{"$f":"$C79*E$57^2","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"2 sektory","Km2",{"$f":"$C80*D$57^2","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"3+ sektory","Km2",{"$f":"$C81*D$57^2","v":{"$error":"#DIV/0!"}},{"$f":"$C81*E$57^2","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[]
[null,"Počet Node-B potrebných na pokrytie ","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"1 sektor","# NodeB",{"$f":"IF(D$55=0,0,ROUNDUP(D$55/D84,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E$55=0,0,ROUNDUP(E$55/E84,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D89:F89)","v":{"$error":"#DIV/0!"}}]
[null,"2 sektory","# NodeB",null,null,null,{"$f":"SUM(D90:F90)","v":0}]
[null,"3+ sektory","# NodeB",null,null,null,{"$f":"SUM(D91:F91)","v":0}]
[null,"Celkom","# NodeB",{"$f":"SUM(D89:D91)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E89:E91)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["7.4 Kapacita z pokrytia "]
[]
[null,null,"Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"Počet pokrytých sektorov","# sektorov",{"$f":"D89*D$42+D90*D$43+D91*D$44","v":{"$error":"#DIV/0!"}},{"$f":"E89*E$42+E90*E$43+E91*E$44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D97:F97)","v":{"$error":"#DIV/0!"}}]
[null,"Dostupné Carriers na sektor","# carrier",{"$f":"$D$24/$D$25","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Kanály na carrier na sektor","# channels/carrier/sektor",{"$f":"$D$30","v":0},{"$f":"$D$30","v":0},0]
[null,"Erlang dostupné na carrier na sektor","# Erlangs/carrier/sektor",{"$f":"INDEX(ErlangTable_nCircuits,MATCH(D99,INDIRECT(HLOOKUP($D$11,'4. Parametre dimenzovania siete'!$D$291:$G$292,2,0)),1))","v":0},{"$f":"INDEX(ErlangTable_nCircuits,MATCH(E99,INDIRECT(HLOOKUP($D$11,'4. Parametre dimenzovania siete'!$D$291:$G$292,2,0)),1))","v":0},{"$f":"INDEX(ErlangTable_nCircuits,MATCH(F99,INDIRECT(HLOOKUP($D$11,'4. Parametre dimenzovania siete'!$D$291:$G$292,2,0)),1))","v":0},{"$f":"SUM(D100:F100)","v":0}]
[null,"Efektívna kapacita poskytnutá pokrytím siete","# Erlang",{"$f":"D97*D100*D98*D39*$D$12","v":{"$error":"#DIV/0!"}},{"$f":"E97*E100*E98*E39*$D$12","v":{"$error":"#DIV/0!"}},{"$f":"F97*F100*F98*F39*$D$12","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D101:F101)","v":{"$error":"#DIV/0!"}}]
[]
["7.5 Dodatočná Node-B dimenzovacia kapacita"]
[]
[null,"Kapacitné požiadavky","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"Prevádzka v regióne","# Erlang",{"$f":"$D$20*D59","v":{"$error":"#DIV/0!"}},{"$f":"$D$20*E59","v":{"$error":"#DIV/0!"}},{"$f":"$D$20*F59","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D106:F106)","v":{"$error":"#DIV/0!"}}]
[null,"Dodatočná požadovaná kapacita","# Erlang",{"$f":"MAX(0,D106-D101)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D107:F107)","v":{"$error":"#DIV/0!"}}]
[null,"Dodatočne požadované sektory","# sektorov",{"$f":"ROUNDUP(D107/(D100*D98),0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D108:F108)","v":{"$error":"#DIV/0!"}}]
[null,"Priemerný počet sektorov z nových lokácií ","# sektorov/lokácia",{"$f":"D42*D62+D43*D63+D44*D64","v":0},{"$f":"E42*E62+E43*E63+E44*E64","v":0},{"$f":"F42*F62+F43*F63+F44*F64","v":0},{"$f":"G42*G62+G44*G64","v":0}]
[]
[null,"Počet Node-B požadovaných na kapacitu","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"1 sektor","# Node-B",{"$f":"ROUND(D62*D$108/D$109,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"2 sektory","# Node-B",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"3+ sektory","# Node-B",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Celkový počet požadovaných Node-B","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"1 sektor","# Node-B",{"$f":"D112+D89","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D117:F117)","v":{"$error":"#DIV/0!"}}]
[null,"2 sektory","# Node-B",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D118:F118)","v":{"$error":"#DIV/0!"}}]
[null,"3+ sektory","# Node-B",{"$f":"D114+D91","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D119:F119)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"SUM(G117:G119)","v":{"$error":"#DIV/0!"}},"Output to be costed"]
[]
["7.6 Dimenzovanie Channel Kit"]
[]
[null,"Kapacitné požiadavky","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"BHE na sektor","BHE / Sektor",{"$f":"IF(D97=0,0,D106/D97)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Channel Elements požadované na sektor (vrátane soft handover)","Channel Elements/sektor",{"$f":"INDEX(ErlangTable_nCircuits,MATCH(D125,INDIRECT(HLOOKUP($D$11,'4. Parametre dimenzovania siete'!$D$291:$G$292,2,0),1))*(1+$D$29))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX(ErlangTable_nCircuits,MATCH(E125,INDIRECT(HLOOKUP($D$11,'4. Parametre dimenzovania siete'!$D$291:$G$292,2,0),1))*(1+$D$29))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX(ErlangTable_nCircuits,MATCH(F125,INDIRECT(HLOOKUP($D$11,'4. Parametre dimenzovania siete'!$D$291:$G$292,2,0),1))*(1+$D$29))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Channel Elements požadované na Node B (vrátane soft handover)","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"1 sektor","Channel Elements/Node B",{"$f":"MAX(D$126*D42,$D$31)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"2 sektory","Channel Elements/Node B",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"3+ sektory","Channel Elements/Node B",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Channel Kit požadované na Node B","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"1 sektor","Channel Elements/Node B",{"$f":"D129/$D$32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D134:F134)","v":{"$error":"#DIV/0!"}}]
[null,"2 sektory","Channel Elements/Node B",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D135:F135)","v":{"$error":"#DIV/0!"}}]
[null,"3+ sektory","Channel Elements/Node B",{"$f":"D131/$D$32","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D136:F136)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Celkom požadované Channel Kit","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"1 sektor","Channel Elements/Node B",{"$f":"D134*D117","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D139:F139)","v":{"$error":"#DIV/0!"}}]
[null,"2 sektory","Channel Elements/Node B",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D140:F140)","v":{"$error":"#DIV/0!"}}]
[null,"3+ sektory","Channel Elements/Node B",{"$f":"D136*D119","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D141:F141)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"SUM(G139:G141)","v":{"$error":"#DIV/0!"}},"Output to be costed"]
[]
["7.7 Dimenzovanie Carrier"]
[]
[null,"Carriers na Node B","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"1 sektor","Carriers/Node B",{"$f":"ROUNDUP(D129/$D$28,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"2 sektory","Carriers/Node B",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"3+ sektory","Carriers/Node B",{"$f":"ROUNDUP(D131/$D$28,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Celkom požadované Carriers","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"1 sektor","# Carriers",{"$f":"D147*D117","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D152:F152)","v":{"$error":"#DIV/0!"}}]
[null,"2 sektory","# Carriers",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D153:F153)","v":{"$error":"#DIV/0!"}}]
[null,"3+ sektory","# Carriers",{"$f":"D149*D119","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D154:F154)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,{"$f":"SUM(G152:G154)","v":{"$error":"#DIV/0!"}},"Output to be costed"]
["7.8 HSPA dimenzovanie "]
[]
[null,"Carriers na node B","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"Node B umožňujúci HSPA","Carriers/Node B",{"$f":"ROUND(SUM(D117:D119)*$D$13,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D159:F159)","v":{"$error":"#DIV/0!"}},"Output to be costed "]
[]
["7.9  3G dimenzovanie lokácií "]
[null,"Predpoklad 1 Node-B na lokáciu "]
[null,"Počet lokácií ","Site type","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"Node-B lokácií celkom ","# lokácií ",{"$f":"SUM(D117:D119)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D164:F164)","v":{"$error":"#DIV/0!"}}]
[null,"2G lokácie dostupné pre Node-B deployment","# lokácií ",{"$f":"D47*D48","v":{"$error":"#DIV/0!"}},{"$f":"E47*E48","v":{"$error":"#DIV/0!"}},{"$f":"F47*F48","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D165:F165)","v":{"$error":"#DIV/0!"}}]
[null,"Spojené 2G a 3G lokácie","# lokácií ",{"$f":"MIN(D164:D165)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D166:F166)","v":{"$error":"#DIV/0!"}}]
[null,"Nové 3G lokácie (iba 3G)","# lokácií ",{"$f":"MAX(0,D164-D166)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D167:F167)","v":{"$error":"#DIV/0!"}}]
[]
[null,"3G (iba) lokácie podľa typu","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,"Počet striech","# lokácií ",{"$f":"D167-D171-D172","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D170:F170)","v":{"$error":"#DIV/0!"}},"Output to be costed"]
[null,"Počet samostatných pylónov","# lokácií ",{"$f":"ROUND(D$167*$D$68,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D171:F171)","v":{"$error":"#DIV/0!"}},"Output to be costed"]
[null,null,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D172:F172)","v":{"$error":"#DIV/0!"}}]
[]
["7.10  3G dimenzovanie zdrojov energie"]
[]
[null,"Celkový počet požadovaných lokácií (3G only)","Jednotka","Aglomerácie","Mestá","Vidiek","Územie celkom"]
[null,{"$f":"B72","v":"Lokácie základňových staníc napojené na elektrickú sieť"},"# lokácií ",{"$f":"D$170*$D72","v":{"$error":"#DIV/0!"}},{"$f":"E$170*$D72","v":{"$error":"#DIV/0!"}},{"$f":"F$170*$D72","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D177:F177)","v":{"$error":"#DIV/0!"}},"Output to be costed"]
[null,null,null,null,null,null,null,"Output to be costed"]
[null,null,null,null,null,null,null,"Output to be costed"]
[null,null,null,null,null,null,null,"Output to be costed"]
[]
[]
["7.11  RNC dimenzovania "]
[]
[null,null,null,"Regionálna prepojenosť prevádzky na Core Nodes"]
[null,"Región","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Aglomerácie","--->>>",{"$f":"'4. Parametre dimenzovania siete'!C68","v":0},{"$f":"'4. Parametre dimenzovania siete'!D68","v":0},{"$f":"'4. Parametre dimenzovania siete'!E68","v":0},{"$f":"'4. Parametre dimenzovania siete'!F68","v":0},{"$f":"'4. Parametre dimenzovania siete'!G68","v":0},{"$f":"'4. Parametre dimenzovania siete'!H68","v":0},{"$f":"'4. Parametre dimenzovania siete'!I68","v":0},{"$f":"'4. Parametre dimenzovania siete'!J68","v":0},{"$f":"'4. Parametre dimenzovania siete'!K68","v":0},{"$f":"'4. Parametre dimenzovania siete'!L68","v":0}]
[null,"Mestá","--->>>",{"$f":"'4. Parametre dimenzovania siete'!C69","v":0},{"$f":"'4. Parametre dimenzovania siete'!D69","v":0},{"$f":"'4. Parametre dimenzovania siete'!E69","v":0},{"$f":"'4. Parametre dimenzovania siete'!F69","v":0},{"$f":"'4. Parametre dimenzovania siete'!G69","v":0},{"$f":"'4. Parametre dimenzovania siete'!H69","v":0},{"$f":"'4. Parametre dimenzovania siete'!I69","v":0},{"$f":"'4. Parametre dimenzovania siete'!J69","v":0},{"$f":"'4. Parametre dimenzovania siete'!K69","v":0},{"$f":"'4. Parametre dimenzovania siete'!L69","v":0}]
[null,"Vidiek","--->>>",{"$f":"'4. Parametre dimenzovania siete'!C70","v":0},{"$f":"'4. Parametre dimenzovania siete'!D70","v":0},{"$f":"'4. Parametre dimenzovania siete'!E70","v":0},{"$f":"'4. Parametre dimenzovania siete'!F70","v":0},{"$f":"'4. Parametre dimenzovania siete'!G70","v":0},{"$f":"'4. Parametre dimenzovania siete'!H70","v":0},{"$f":"'4. Parametre dimenzovania siete'!I70","v":0},{"$f":"'4. Parametre dimenzovania siete'!J70","v":0},{"$f":"'4. Parametre dimenzovania siete'!K70","v":0},{"$f":"'4. Parametre dimenzovania siete'!L70","v":0}]
[]
[]
[]
[null,"RNC dimenzačné ukazovatele","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Počet Mbps na Core Node","Mbps",{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),D$187:D$189)","v":{"$error":"#DIV/0!"}},{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),E$187:E$189)","v":{"$error":"#DIV/0!"}},{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),F$187:F$189)","v":{"$error":"#DIV/0!"}},{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),G$187:G$189)","v":{"$error":"#DIV/0!"}},{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),H$187:H$189)","v":{"$error":"#DIV/0!"}},{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),I$187:I$189)","v":{"$error":"#DIV/0!"}},{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),J$187:J$189)","v":{"$error":"#DIV/0!"}},{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),K$187:K$189)","v":{"$error":"#DIV/0!"}},{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),L$187:L$189)","v":{"$error":"#DIV/0!"}},{"$f":"$D$21*SUMPRODUCT(TRANSPOSE($D$59:$F$59),M$187:M$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D194:M194)","v":{"$error":"#DIV/0!"}},null,null,null,"Check on real data"]
[null,"Počet Node B na Core Node","# Node B",{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),D$187:D$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),E$187:E$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),F$187:F$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),G$187:G$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),H$187:H$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),I$187:I$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),J$187:J$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),K$187:K$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),L$187:L$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$92:$F$92),M$187:M$189)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D195:M195)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Celkový počet požadovaných RNC","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Počet RNC založených na kapacite","# RNC",{"$f":"ROUNDUP(D194/$D$35*$D$12,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D198:M198)","v":{"$error":"#DIV/0!"}}]
[null,"Počet RNC celkom","# RNC",{"$f":"MAX(D198:D198)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D199:M199)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Output to be costed"]

{"sheet":"7a. Radiová sieť 2G","index":12,"n_rows":213,"n_cols":15,"rows_kept":213,"cut":false,"hidden":false,"merged":[[86,3,86,12]]}
["7a. Dimenzovanie rádiovej časti siete 2G"]
[]
["Popis"]
["Kalkulácia dimenzovania 2G rádiovej siete"]
[]
["Vstupy z predchádzajúcich kalkulácií "]
[]
["7.1 Údaje pre dimenzovanie "]
[]
[null,"Plánovacie parametre","Jednotka","Hodnota"]
[null,"Radio path Grade of Service (GoS): Blocking Probability ","%",0.01]
[null,"Plánovaná kapacita loading factor","%",{"$f":"IF('A. Výber'!J18=1,I_CapPlan_Radio-0.1,I_CapPlan_Radio)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Busy hour prevádzka","Jednotka","Hodnota"]
[null,"BHE v zvolenom roku","BHE",{"$f":"C_BTS_BHE","v":{"$error":"#DIV/0!"}}]
[null,"Plánovacie obdobie","# mesiacov",{"$f":"'4. Parametre dimenzovania siete'!C98","v":0}]
[null,"BHE v plánovanom období ","BHE",{"$f":"D15*(1+'2. Dopyt'!F43*D16/12)","v":{"$error":"#DIV/0!"}}]
[null,"BHE úprava loading factor","BHE",{"$f":"D17/D12","v":{"$error":"#DIV/0!"}}]
[]
[null,"Spektrum","Jednotka","Mobile 900","Mobile 1800","Pomer"]
[null,"Dostupné spektrum","KHz",{"$f":"'4. Parametre dimenzovania siete'!D30","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!E30","v":{"$error":"#DIV/0!"}},{"$f":"E21/SUM(D21:E21)","v":{"$error":"#DIV/0!"}}]
[null,"Kapacita spektra na sektor / carrier","TRX/sektor",{"$f":"'4. Parametre dimenzovania siete'!D33","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!E33","v":{"$error":"#DIV/0!"}}]
[null,"Fyzická kapacita sektoru / carrier","TRX/sektor",{"$f":"'4. Parametre dimenzovania siete'!D34","v":{"$error":"#DIV/0!"}},{"$f":"'4. Parametre dimenzovania siete'!E34","v":{"$error":"#DIV/0!"}}]
[]
[null,"TRX faktory využitia","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"TRX využitie","%",{"$f":"'4. Parametre dimenzovania siete'!C102","v":0},{"$f":"'4. Parametre dimenzovania siete'!C103","v":0},{"$f":"'4. Parametre dimenzovania siete'!C104","v":0},{"$f":"VLOOKUP(G25,'4. Parametre dimenzovania siete'!$B$101:$F$104,5,0)","v":{"$error":"#N/A"}}]
[]
[null,"Sektorizácia","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"1 sektor","# sektorov",1,1,1,1]
[null,"2 sektory","# sektorov",2,2,2,2]
[null,"3+ sektory","# sektorov",3,3,3,3]
[]
["7.2 Rádiové dáta"]
[]
[null,"Štatistiky","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[]
[null,"Pokrytie "]
[null,"Územie celkom","Km2",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$40:$D$43,3,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$40:$D$43,3,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$40:$D$43,3,0)","v":0},{"$f":"SUM(D38:F38)","v":0}]
[null,"Pokrytie  GSM900 (vrátane Dual)","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$40:$E$43,4,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$40:$E$43,4,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$40:$E$43,4,0)","v":{"$error":"#DIV/0!"}},{"$f":"(($D$38*D39)+($E$38*E39)+($F$38*F39))/$G$38","v":{"$error":"#DIV/0!"}}]
[null,"Územie pokryté GSM 900 (vrátane Dual)","Km2",{"$f":"D38*D39","v":{"$error":"#DIV/0!"}},{"$f":"E38*E39","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Pokrytie  GSM1800 (vrátane Dual)","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$40:$G$43,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$40:$G$43,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$40:$G$43,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"(($D$38*D41)+($E$38*E41)+($F$38*F41))/$G$38","v":{"$error":"#DIV/0!"}}]
[null,"Územie pokryté GSM 1800 (vrátane Dual)","Km2",{"$f":"D38*D41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Štatistiky základňových staníc (Base stations) "]
[null,"GSM 900 priemerný polomer bunky ","Km",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$49:$E$51,3,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$49:$E$51,3,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$49:$E$51,3,0)","v":{"$error":"#DIV/0!"}}]
[null,"GSM 1800 priemerný polomer bunky ","Km",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$49:$F$51,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$49:$F$51,5,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$49:$F$51,5,0)","v":{"$error":"#DIV/0!"}}]
[null,"Distribúcia prevádzky","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$57:$E$60,4,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E35,'4. Parametre dimenzovania siete'!$B$57:$E$60,4,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F35,'4. Parametre dimenzovania siete'!$B$57:$E$60,4,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G35,'4. Parametre dimenzovania siete'!$B$57:$E$60,4,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,"GSM 900 sektorizácia"]
[null,"1 sektor","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,2,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,2,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,2,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,2,0)","v":0}]
[null,"2 sektory","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,3,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,3,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,3,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,3,0)","v":0}]
[null,"3+ sektory","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,4,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,4,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,4,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,4,0)","v":0}]
[]
[null,"GSM 1800 sektorizácia "]
[null,"1 sektor","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,5,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,5,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,5,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,5,0)","v":0}]
[null,"2 sektory","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,6,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,6,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,6,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,6,0)","v":0}]
[null,"3+ sektory","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,7,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,7,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,7,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,7,0)","v":0}]
[]
[null,"GSM Dual sektorizácia"]
[null,"1 sektor","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,8,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,8,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,8,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,8,0)","v":0}]
[null,"2 sektory","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,9,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,9,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,9,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,9,0)","v":0}]
[null,"3+ sektory","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,10,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,10,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,10,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$111:$O$114,10,0)","v":0}]
[]
[null,"Skriňa 900, 1800, Dual split"]
[null,"GSM 900","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,15,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,15,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,15,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,15,0)","v":{"$error":"#DIV/0!"}}]
[null,"GSM 1800","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,16,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,16,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,16,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,16,0)","v":{"$error":"#DIV/0!"}}]
[null,"GSM Dual 900/1800","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,17,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,17,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,17,0)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$93:$S$96,17,0)","v":{"$error":"#DIV/0!"}}]
[]
[null,"# lokácií podľa počtu základňových staníc"]
[null,"Lokácia s 1 skriňou ","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,2,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,2,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,2,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,6,0)","v":{"$error":"#REF!"}}]
[null,"Lokácia s 2 skriňami ","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,3,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,3,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,3,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,7,0)","v":{"$error":"#REF!"}}]
[null,"Lokácia s 3 skriňami ","%",{"$f":"VLOOKUP(D$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,4,0)","v":0},{"$f":"VLOOKUP(E$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,4,0)","v":0},{"$f":"VLOOKUP(F$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,4,0)","v":0},{"$f":"VLOOKUP(G$35,'4. Parametre dimenzovania siete'!$B$82:$F$85,8,0)","v":{"$error":"#REF!"}}]
[]
[null,"Štatistiky lokácií "]
[null,"Počet striech","%",{"$f":"'4. Parametre dimenzovania siete'!C78","v":{"$error":"#DIV/0!"}}]
[null,"Počet samostatných pylónov","%",{"$f":"'4. Parametre dimenzovania siete'!C79","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Štatistiky zdrojov energie lokácií "]
[null,{"$f":"'4. Parametre dimenzovania siete'!B154","v":"Lokácie základňových staníc napojené na elektrickú sieť"},"%",{"$f":"'4. Parametre dimenzovania siete'!C154","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"TRX štatistiky",null,"GSM 900","GSM 1800"]
[null,"Max TRX na BSC","# TRX",{"$f":"'4. Parametre dimenzovania siete'!$C$121","v":{"$error":"#DIV/0!"}}]
[null,"Max TRX na BTS","# TRX",{"$f":"'4. Parametre dimenzovania siete'!$C$97","v":0},{"$f":"'4. Parametre dimenzovania siete'!D97","v":0}]
[]
[null,"BSC štatistiky",null,"Regionálna prepojenosť BSC k jednotlivým Core Nodes"]
[null,"Región","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Aglomerácie","--->>>",{"$f":"'4. Parametre dimenzovania siete'!C68","v":0},{"$f":"'4. Parametre dimenzovania siete'!D68","v":0},{"$f":"'4. Parametre dimenzovania siete'!E68","v":0},{"$f":"'4. Parametre dimenzovania siete'!F68","v":0},{"$f":"'4. Parametre dimenzovania siete'!G68","v":0},{"$f":"'4. Parametre dimenzovania siete'!H68","v":0},{"$f":"'4. Parametre dimenzovania siete'!I68","v":0},{"$f":"'4. Parametre dimenzovania siete'!J68","v":0},{"$f":"'4. Parametre dimenzovania siete'!K68","v":0},{"$f":"'4. Parametre dimenzovania siete'!L68","v":0}]
[null,"Mestá","--->>>",{"$f":"'4. Parametre dimenzovania siete'!C69","v":0},{"$f":"'4. Parametre dimenzovania siete'!D69","v":0},{"$f":"'4. Parametre dimenzovania siete'!E69","v":0},{"$f":"'4. Parametre dimenzovania siete'!F69","v":0},{"$f":"'4. Parametre dimenzovania siete'!G69","v":0},{"$f":"'4. Parametre dimenzovania siete'!H69","v":0},{"$f":"'4. Parametre dimenzovania siete'!I69","v":0},{"$f":"'4. Parametre dimenzovania siete'!J69","v":0},{"$f":"'4. Parametre dimenzovania siete'!K69","v":0},{"$f":"'4. Parametre dimenzovania siete'!L69","v":0}]
[null,"Vidiek","--->>>",{"$f":"'4. Parametre dimenzovania siete'!C70","v":0},{"$f":"'4. Parametre dimenzovania siete'!D70","v":0},{"$f":"'4. Parametre dimenzovania siete'!E70","v":0},{"$f":"'4. Parametre dimenzovania siete'!F70","v":0},{"$f":"'4. Parametre dimenzovania siete'!G70","v":0},{"$f":"'4. Parametre dimenzovania siete'!H70","v":0},{"$f":"'4. Parametre dimenzovania siete'!I70","v":0},{"$f":"'4. Parametre dimenzovania siete'!J70","v":0},{"$f":"'4. Parametre dimenzovania siete'!K70","v":0},{"$f":"'4. Parametre dimenzovania siete'!L70","v":0}]
[]
[]
["Výpočet"]
[]
["7.3 BTS dimenzovanie pokrytia "]
[]
[null,"Koeficient pokrytia (výpočet územia tvaru hexagón)","Hodnota"]
[null,"1 sektor",2.6]
[null,"2 sektory",2.6]
[null,"3+ sektory",2.6]
[]
[null,"Pokrytie BTS GSM900 ","Jednotka","Aglomerácie","Mestá","Vidiek"]
[null,"1 sektor","Km2",{"$f":"$C99*D$45^2","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"$C99*F$45^2","v":{"$error":"#DIV/0!"}}]
[null,"2 sektory","Km2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"3+ sektory","Km2",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Počet BTS900 potrebných na základné pokrytie ","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"1 sektor","# BTS",{"$f":"IF(D$40=0,0,ROUNDUP(D$40/D104,0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E$40=0,0,ROUNDUP(E$40/E104,0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D109:F109)","v":{"$error":"#DIV/0!"}}]
[null,"2 sektory","# BTS",null,null,null,{"$f":"SUM(D110:F110)","v":0}]
[null,"3+ sektory","# BTS",null,null,null,{"$f":"SUM(D111:F111)","v":0}]
[null,"Celkom BTS na základné pokrytie ","# BTS",{"$f":"SUM(D109:D111)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E109:E111)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D112:F112)","v":{"$error":"#DIV/0!"}}]
[]
["7.4 Kapacita z pokrytia"]
[null,null,null,"GSM 900","GSM 900","GSM 900"]
[null,"Kapacita z pokrytia 900 TRX","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"Počet pokrytých sektorov","# sektorov",{"$f":"D109*D$29+D110*D$30+D111*D$31","v":{"$error":"#DIV/0!"}},{"$f":"E109*E$29+E110*E$30+E111*E$31","v":{"$error":"#DIV/0!"}},{"$f":"F109*F$29+F110*F$30+F111*F$31","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D117:F117)","v":{"$error":"#DIV/0!"}}]
[null,"TRX 900 kapacita na sektor","# TRX",1,1,1]
[null,"Maximálna Erlang kapacita sektoru","# Erlang",{"$f":"INDEX('4. Parametre dimenzovania siete'!$B$293:$G$743,MATCH(D$118,'4. Parametre dimenzovania siete'!$C$293:$C$743,0),MATCH($D$11,'4. Parametre dimenzovania siete'!$B$291:$G$291,0))","v":2.5009000000000001},{"$f":"INDEX('4. Parametre dimenzovania siete'!$B$293:$G$743,MATCH(E$118,'4. Parametre dimenzovania siete'!$C$293:$C$743,0),MATCH($D$11,'4. Parametre dimenzovania siete'!$B$291:$G$291,0))","v":2.5009000000000001},{"$f":"INDEX('4. Parametre dimenzovania siete'!$B$293:$G$743,MATCH(F$118,'4. Parametre dimenzovania siete'!$C$293:$C$743,0),MATCH($D$11,'4. Parametre dimenzovania siete'!$B$291:$G$291,0))","v":2.5009000000000001}]
[null,"Max kapacita z pokrytia GSM 900","# Erlang",{"$f":"D119*D117","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D120:F120)","v":{"$error":"#DIV/0!"}}]
[null,"TRX faktor využitia ","%",{"$f":"D$26","v":0},{"$f":"E$26","v":0},0]
[null,"Efektívna kapacita z pokrytia GSM 900","# Erlang",{"$f":"D120*D121","v":{"$error":"#DIV/0!"}},{"$f":"E120*E121","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D122:F122)","v":{"$error":"#DIV/0!"}}]
[]
["7.5 Dodatočné BTS GSM1800 dimenzovanie kapacity"]
[]
[null,"Kapacitné požiadavky","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"Prevádzka v regióne ","# Erlang",{"$f":"$D$18*D47","v":{"$error":"#DIV/0!"}},{"$f":"$D$18*E47","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D127:F127)","v":{"$error":"#DIV/0!"}}]
[null,"Dodatočná požadovaná kapacita","# Erlang",{"$f":"D127-D122","v":{"$error":"#DIV/0!"}},{"$f":"E127-E122","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D128:F128)","v":{"$error":"#DIV/0!"}}]
[null,"Dodatočná požadovaná kapacita na základe dopytu","# Erlang",{"$f":"MAX(0,D128)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,E128)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D129:F129)","v":{"$error":"#DIV/0!"}}]
[null,"TRX 1800 kapacita na sektor","# TRX",{"$f":"MIN($E$22,$E$23)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($E$22,$E$23)","v":{"$error":"#DIV/0!"}},{"$f":"MIN($E$22,$E$23)","v":{"$error":"#DIV/0!"}}]
[null,"Max Erlang kapacita sektoru","# Erlang",{"$f":"INDEX('4. Parametre dimenzovania siete'!$C$293:$G$743,MATCH(D$130,'4. Parametre dimenzovania siete'!$C$293:$C$743,0),MATCH($D$11,'4. Parametre dimenzovania siete'!$C$291:$G$291,0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('4. Parametre dimenzovania siete'!$C$293:$G$743,MATCH(E$130,'4. Parametre dimenzovania siete'!$C$293:$C$743,0),MATCH($D$11,'4. Parametre dimenzovania siete'!$C$291:$G$291,0))","v":{"$error":"#DIV/0!"}},{"$f":"INDEX('4. Parametre dimenzovania siete'!$C$293:$G$743,MATCH(F$130,'4. Parametre dimenzovania siete'!$C$293:$C$743,0),MATCH($D$11,'4. Parametre dimenzovania siete'!$C$291:$G$291,0))","v":{"$error":"#DIV/0!"}}]
[null,"Počet požadovaných BTS 1800 sektorov na kapacitu","# sectors",{"$f":"ROUNDUP(D129/D131,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D132:F132)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Počet požadovaných BTS1800 skríň na kapacitu","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"1 sektor","# BTS",{"$f":"IF(D132-D136*3<0,0,D132-D136*3)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D135:F135)","v":{"$error":"#DIV/0!"}}]
[null,"3 sektory","# BTS",{"$f":"ROUNDUP(IF(D56=1,D132/3,D132/(3+(1-D56)/D56)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF(E56=1,E132/3,E132/(3+(1-E56)/E56)),0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(IF(F56=1,F132/3,F132/(3+(1-F56)/F56)),0)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D136:F136)","v":{"$error":"#DIV/0!"}}]
[null,"Počet požadovaných BTS 1800 na kapacitu","# BTS",{"$f":"SUM(D135:D136)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D137:F137)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Počet Base station celkom","# BTS",{"$f":"D137+D112","v":{"$error":"#DIV/0!"}},{"$f":"E137+E112","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D139:F139)","v":{"$error":"#DIV/0!"}}]
[]
["7.6  TRX dimenzovanie"]
[]
[null,"Celkový počet sektorov","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"BTS GSM 900","# sektorov",{"$f":"D117","v":{"$error":"#DIV/0!"}},{"$f":"E117","v":{"$error":"#DIV/0!"}},{"$f":"F117","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D144:F144)","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM 1800","# sektorov",{"$f":"D132","v":{"$error":"#DIV/0!"}},{"$f":"E132","v":{"$error":"#DIV/0!"}},{"$f":"F132","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D145:F145)","v":{"$error":"#DIV/0!"}}]
[null,"Sektorov Celkom","# sektorov",{"$f":"SUM(D144:D145)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E144:E145)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D146:F146)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Priemerná prevádzka sektoru GSM900","# Erlang",{"$f":"IF(D144=0,0,D122/D144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E144=0,0,E122/E144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F144=0,0,F122/F144)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G144=0,0,G122/G144)","v":{"$error":"#DIV/0!"}}]
[null,"Priemerná prevádzka sektoru GSM1800","# Erlang",{"$f":"IF(D145=0,0,D129/D145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E145=0,0,E129/E145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(F145=0,0,F129/F145)","v":{"$error":"#DIV/0!"}},{"$f":"IF(G145=0,0,G129/G145)","v":{"$error":"#DIV/0!"}}]
[]
[null,"TRX 900 na sektor pre naplnenie prevádzkových požiadaviek","# TRX",{"$f":"IF(D148=0,0,INDEX('4. Parametre dimenzovania siete'!$C$293:$C$743,MATCH(D$148,'4. Parametre dimenzovania siete'!$F$293:$F$743,1)+1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E148=0,0,INDEX('4. Parametre dimenzovania siete'!$C$293:$C$743,MATCH(E$148,'4. Parametre dimenzovania siete'!$F$293:$F$743,1)+1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F148=0,0,INDEX('4. Parametre dimenzovania siete'!$C$293:$C$743,MATCH(F$148,'4. Parametre dimenzovania siete'!$F$293:$F$743,1)+1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G148=0,0,INDEX('4. Parametre dimenzovania siete'!$C$293:$C$743,MATCH(G$148,'4. Parametre dimenzovania siete'!$F$293:$F$743,1)+1))","v":{"$error":"#DIV/0!"}}]
[null,"TRX 1800 na sektor pre naplnenie prevádzkových požiadaviek","# TRX",{"$f":"IF(D149=0,0,INDEX('4. Parametre dimenzovania siete'!$C$293:$C$743,MATCH(D$149,'4. Parametre dimenzovania siete'!$F$293:$F$743,1)+1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E149=0,0,INDEX('4. Parametre dimenzovania siete'!$C$293:$C$743,MATCH(E$149,'4. Parametre dimenzovania siete'!$F$293:$F$743,1)+1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(F149=0,0,INDEX('4. Parametre dimenzovania siete'!$C$293:$C$743,MATCH(F$149,'4. Parametre dimenzovania siete'!$F$293:$F$743,1)+1))","v":{"$error":"#DIV/0!"}},{"$f":"IF(G149=0,0,INDEX('4. Parametre dimenzovania siete'!$C$293:$C$743,MATCH(G$149,'4. Parametre dimenzovania siete'!$F$293:$F$743,1)+1))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Celkový požadovaný počet TRX 900","# TRX",{"$f":"CEILING(D144*D151,1)","v":{"$error":"#DIV/0!"}},{"$f":"CEILING(E146*E151,1)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D154:F154)","v":{"$error":"#DIV/0!"}}]
[null,"Celkový požadovaný počet TRX 1800","# TRX",{"$f":"CEILING(D145*D152,1)","v":{"$error":"#DIV/0!"}},{"$f":"CEILING(E145*E152,1)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D155:F155)","v":{"$error":"#DIV/0!"}}]
[null,"Celkový požadovaný počet TRX","# TRX",{"$f":"SUM(D154:D155)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D156:F156)","v":{"$error":"#DIV/0!"}}]
[]
["7.7  Recalibrácia pre duálny GSM 900/1800"]
[]
[null,"Priemerný počet TRX v skrini ","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"BTS GSM 900","# TRX 900",{"$f":"IF(D154=0,0,D154/D112)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E154=0,0,E154/E112)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"BTS GSM 1800","# TRX 1800",{"$f":"IF(D137=0,0,D155/D137)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E137=0,0,E155/E137)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"BTS GSM Dual 900/1800","# TRX 900",{"$f":"D151","v":{"$error":"#DIV/0!"}},{"$f":"E151","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"BTS GSM Dual 900/1800","# TRX 1800",{"$f":"D152","v":{"$error":"#DIV/0!"}},{"$f":"E152","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Pomer Single / Dual skríň","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"GSM 900:  Single / Dual pomer","%",{"$f":"IF(D67=0,1,D65/D67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E67=0,1,E65/E67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(G67=0,1,G65/G67)","v":{"$error":"#DIV/0!"}}]
[null,"GSM 1800: Single / Dual pomer","%",{"$f":"IF(D67=0,1,D66/D67)","v":{"$error":"#DIV/0!"}},{"$f":"IF(E67=0,1,E66/E67)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"IF(G67=0,1,G66/G67)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Počet požadovaných base stations skríň","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"BTS GSM 1800 - Dual","# BTS",{"$f":"IF(D155=0,0,ROUNDUP(D155/(D162*D168+D164),0))","v":{"$error":"#DIV/0!"}},{"$f":"IF(E155=0,0,ROUNDUP(E155/(E162*E168+E164),0))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D171:F171)","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM 1800 - Single","# BTS",{"$f":"ROUNDUP(D171*D168,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(E171*E168,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D172:F172)","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM 900 - Dual","# BTS",{"$f":"D171","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D173:F173)","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM 900 - Single","# BTS",{"$f":"MAX(0,(D154-D173*D163)/D161)","v":{"$error":"#DIV/0!"}},{"$f":"MAX(0,(E154-E173*E163)/E161)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D174:F174)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Počet dimenzovaných base stations skríň ","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"GSM 900","# BTS",{"$f":"ROUNDUP(D174,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D177:F177)","v":{"$error":"#DIV/0!"}},{"$f":"G177/$G$180","v":{"$error":"#DIV/0!"}}]
[null,"GSM 1800","# BTS",{"$f":"ROUNDUP(D172,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(E172,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D178:F178)","v":{"$error":"#DIV/0!"}},{"$f":"G178/$G$180","v":{"$error":"#DIV/0!"}}]
[null,"GSM Dual 900/1800","# BTS",{"$f":"ROUNDUP(D173,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUNDUP(E173,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D179:F179)","v":{"$error":"#DIV/0!"}},{"$f":"G179/$G$180","v":{"$error":"#DIV/0!"}}]
[null,"Celkový počet base stations skríň","# BTS",{"$f":"SUM(D177:D179)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E177:E179)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D180:F180)","v":{"$error":"#DIV/0!"}}]
[]
["7.8  Dimenzovanie lokácií "]
[]
[null,"Výber calibrácie pre Dual",{"$f":"'A. Výber'!$D$24","v":"Y"}]
[]
[null,"Počet lokácií ","Počet BTS/lokácia","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"BTS GSM 900",1,{"$f":"D177","v":{"$error":"#DIV/0!"}},{"$f":"E177","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D187:F187)","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM 1800",2,{"$f":"D178","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D188:F188)","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM Dual 900/1800",1,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D189:F189)","v":{"$error":"#DIV/0!"}}]
[null,"BTS GSM Dual 900/1800",2,null,null,null,{"$f":"SUM(D190:F190)","v":0}]
[null,"BTS GSM Dual 900/1800",3,null,null,null,{"$f":"SUM(D191:F191)","v":0}]
[null,null,null,null,null,null,{"$f":"SUM(G187:G191)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Celkový požadovaný počet lokácií ","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,"Celkový počet požadovaných lokácií ","# lokácií ",{"$f":"SUM(D187:D191)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E187:E191)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D195:F195)","v":{"$error":"#DIV/0!"}}]
[null,"Počet striech","# lokácií ",{"$f":"D195-D197","v":{"$error":"#DIV/0!"}},{"$f":"E195-E197","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D196:F196)","v":{"$error":"#DIV/0!"}}]
[null,"Počet samostatných pylónov","# lokácií ",{"$f":"ROUND(D195*$D$76,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(E195*$D$76,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F195*$D$76,0)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D197:F197)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"Celkový počet lokací s pronajmutými pozemky","# lokací ",{"$f":"D196*$D$77","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"SUM(D200:F200)","v":{"$error":"#DIV/0!"}}]
[]
["7.9  Dimenzovanie zdrojov energie BTS lokácií "]
[]
[null,"Celkový počet požadovaných lokácií ","Jednotka","Aglomerácie","Mestá","Vidiek","Celkom územie "]
[null,{"$f":"B80","v":"Lokácie základňových staníc napojené na elektrickú sieť"},"# lokácií ",{"$f":"D$195*$D80","v":{"$error":"#DIV/0!"}},{"$f":"E$195*$D80","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$f":"SUM(D205:F205)","v":{"$error":"#DIV/0!"}}]
[]
["7.10  Dimenzovanie BSC"]
[]
[null,"BSC dimenzačné ukazovatele","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ",null,"Celkom územie "]
[null,"Počet TRX na Core Node","#",{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),D$89:D$91)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),E$89:E$91)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),F$89:F$91)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),G$89:G$91)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),H$89:H$91)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),I$89:I$91)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),J$89:J$91)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),K$89:K$91)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),L$89:L$91)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(TRANSPOSE($D$156:$F$156),M$89:M$91)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(D210:M210)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Celkový požadovaný počet BSC","Jednotka","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ",null,"Celkom územie "]
[null,"Počet BSC na základe kapacity","# BSC",{"$f":"ROUNDUP(D210/$D$84,0)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(D213:M213)","v":{"$error":"#DIV/0!"}}]

{"sheet":"6. NE Dopyt","index":13,"n_rows":145,"n_cols":23,"rows_kept":145,"cut":false,"hidden":false,"merged":[[6,9,6,11],[6,12,6,14],[26,8,26,10],[37,8,37,10],[48,5,48,7],[88,13,88,15],[87,10,87,15],[87,16,88,22],[56,1,57,1],[38,6,38,7],[56,2,56,4],[49,3,49,4],[88,2,88,3],[88,4,88,5],[87,2,87,6],[88,7,88,9],[87,7,87,9]]}
["6. Dopyt po sieťových prvkoch "]
[]
["Popis"]
["Kalkulácia sieťového dopytu "]
[]
["6.1 Sieťový dopyt po hlasových službách "]
[null,null,null,null,null,null,null,null,null,"Obsadenosť minúty",null,null,"Obsadenosť"]
[null,null,"Úspešné hovory","Prevádzka","% Drop rate","Priemerná čakacia doba do naviazania hovoru","Neúspešné hovory","Prevádzka mimo konverzácie","Minúty obsadenosti","Prevádzka GSM ","Prevádzka UMTS","Prevádzka LTE (not applicable)","Prevádzka GSM ","Prevádzka UMTS","Prevádzka LTE (not applicable)"]
[null,"Služba","# hovorov","Hlasové minúty","%","Minút / hovor","Hlasové minúty","Hlasové minúty","Hlasové minúty","Hlasové minúty","Hlasové minúty","Hlasové minúty","# hovorov","# hovorov","# hovorov"]
[null,{"$f":"'2. Dopyt'!B29","v":"Odchádzajúce - hovory v sieti (on-net)"},{"$f":"'2. Dopyt'!D90","v":0},{"$f":"'2. Dopyt'!E29","v":0},{"$f":"'2. Dopyt'!F90","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E90","v":{"$error":"#DIV/0!"}},{"$f":"C10/((1-E10)*100)*100*F10","v":{"$error":"#DIV/0!"}},{"$f":"C10*F10","v":{"$error":"#DIV/0!"}},{"$f":"H10+D10+G10","v":{"$error":"#DIV/0!"}},{"$f":"I10*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I10*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I10*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C10+(G10/F10))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C10+(G10/F10))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C10+(G10/F10))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B30","v":"Odchádzajúce - hovory do sietí iných mobilných operátorov"},{"$f":"'2. Dopyt'!D91","v":0},{"$f":"'2. Dopyt'!E30","v":0},{"$f":"'2. Dopyt'!F91","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E91","v":{"$error":"#DIV/0!"}},{"$f":"C11/((1-E11)*100)*100*F11","v":{"$error":"#DIV/0!"}},{"$f":"C11*F11","v":{"$error":"#DIV/0!"}},{"$f":"H11+D11+G11","v":{"$error":"#DIV/0!"}},{"$f":"I11*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I11*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I11*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C11+(G11/F11))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C11+(G11/F11))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C11+(G11/F11))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B31","v":"Odchádzajúce - hovory do pevnej siete"},{"$f":"'2. Dopyt'!D92","v":0},{"$f":"'2. Dopyt'!E31","v":0},{"$f":"'2. Dopyt'!F92","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E92","v":{"$error":"#DIV/0!"}},{"$f":"C12/((1-E12)*100)*100*F12","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I12*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I12*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I12*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C12+(G12/F12))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C12+(G12/F12))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C12+(G12/F12))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B32","v":"Odchádzajúce - hovory do zahraničia "},{"$f":"'2. Dopyt'!D93","v":0},{"$f":"'2. Dopyt'!E32","v":0},{"$f":"'2. Dopyt'!F93","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E93","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I13*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I13*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I13*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C13+(G13/F13))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C13+(G13/F13))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C13+(G13/F13))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B33","v":"Odchádzajúce - hovory na tiesňové čísla"},{"$f":"'2. Dopyt'!D94","v":0},{"$f":"'2. Dopyt'!E33","v":0},{"$f":"'2. Dopyt'!F94","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E94","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"H14+D14+G14","v":{"$error":"#DIV/0!"}},{"$f":"I14*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I14*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I14*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C14+(G14/F14))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C14+(G14/F14))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C14+(G14/F14))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B34","v":"Odchádzajúce - hovory do hlasovej schránky"},{"$f":"'2. Dopyt'!D95","v":0},{"$f":"'2. Dopyt'!E34","v":0},{"$f":"'2. Dopyt'!F95","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E95","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I15*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I15*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I15*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C15+(G15/F15))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C15+(G15/F15))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C15+(G15/F15))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B35","v":"Odchádzajúce - hovory na bezplatné čísla"},{"$f":"'2. Dopyt'!D96","v":0},{"$f":"'2. Dopyt'!E35","v":0},{"$f":"'2. Dopyt'!F96","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E96","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I16*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I16*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I16*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C16+(G16/F16))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C16+(G16/F16))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C16+(G16/F16))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B36","v":"Odchádzajúce - hovory na čísla Premium"},{"$f":"'2. Dopyt'!D97","v":0},{"$f":"'2. Dopyt'!E36","v":0},{"$f":"'2. Dopyt'!F97","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E97","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"H17+D17+G17","v":{"$error":"#DIV/0!"}},{"$f":"I17*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I17*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I17*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C17+(G17/F17))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C17+(G17/F17))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C17+(G17/F17))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B37","v":"Odchádzajúce - prichádzajúci roaming"},{"$f":"'2. Dopyt'!D98","v":0},{"$f":"'2. Dopyt'!E37","v":0},{"$f":"'2. Dopyt'!F98","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E98","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I18*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I18*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I18*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C18+(G18/F18))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C18+(G18/F18))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C18+(G18/F18))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B38","v":"Prichádzajúce - hovory od iných mobilných operátorov"},{"$f":"'2. Dopyt'!D99","v":0},{"$f":"'2. Dopyt'!E38","v":0},{"$f":"'2. Dopyt'!F99","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E99","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I19*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I19*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I19*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C19+(G19/F19))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C19+(G19/F19))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C19+(G19/F19))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B39","v":"Prichádzajúce - hovory z pevnej siete"},{"$f":"'2. Dopyt'!D100","v":0},{"$f":"'2. Dopyt'!E39","v":0},{"$f":"'2. Dopyt'!F100","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I20*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I20*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I20*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C20+(G20/F20))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C20+(G20/F20))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C20+(G20/F20))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B40","v":"Prichádzajúce - hovory zo zahraničia"},{"$f":"'2. Dopyt'!D101","v":0},{"$f":"'2. Dopyt'!E40","v":0},{"$f":"'2. Dopyt'!F101","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E101","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"H21+D21+G21","v":{"$error":"#DIV/0!"}},{"$f":"I21*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I21*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I21*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C21+(G21/F21))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C21+(G21/F21))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C21+(G21/F21))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B41","v":"Prichádzajúce - prichádzajúci roaming"},{"$f":"'2. Dopyt'!D102","v":0},{"$f":"'2. Dopyt'!E41","v":0},{"$f":"'2. Dopyt'!F102","v":{"$error":"#DIV/0!"}},{"$f":"'2. Dopyt'!E102","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"I22*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"I22*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"I22*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"(C22+(G22/F22))*'2. Dopyt'!$E$46","v":{"$error":"#DIV/0!"}},{"$f":"(C22+(G22/F22))*'2. Dopyt'!$E$47","v":{"$error":"#DIV/0!"}},{"$f":"(C22+(G22/F22))*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}}]
[null,"Celkom",{"$f":"SUM(C10:C22)","v":0},{"$f":"SUM(D10:D22)","v":0},null,null,{"$f":"SUM(G10:G22)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(H10:H22)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I10:I22)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J10:J22)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K10:K22)","v":{"$error":"#DIV/0!"}},{"$f":"I23*'2. Dopyt'!$E$48","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M10:M22)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(N10:N22)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O10:O22)","v":{"$error":"#DIV/0!"}}]
[]
[]
["6.2 Sieťový dopyt po SMS, MMS a mobilných dátach "]
[null,null,null,null,null,null,null,null,"Obsadenosť minúty"]
[null,null,"SMS úspešne odoslané & prijaté ","Úspešné SMS ako % z celkového počtu","Neúspešné SMS","SMS celkom","Konverzný faktor","Minúty obsadenosti","Prevádzka GSM ","Prevádzka 3G","Prevádzka LTE (not applicable)"]
[null,"Služba","# správ ","%","# správ","# správ",null,"Ekvivalent hlasových minút","Ekvivalent hlasových minút","Ekvivalent hlasových minút","Ekvivalent hlasových minút"]
[null,{"$f":"'2. Dopyt'!B53","v":"Odchádzajúce - SMS v rámci siete"},{"$f":"'2. Dopyt'!E53","v":0},{"$f":"'2. Dopyt'!C106","v":0},{"$f":"(1/D30-1)*C30","v":{"$error":"#DIV/0!"}},{"$f":"E30+C30","v":{"$error":"#DIV/0!"}},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},{"$f":"F30*G30","v":{"$error":"#DIV/0!"}},{"$f":"H30*'2. Dopyt'!$E$70","v":{"$error":"#DIV/0!"}},{"$f":"H30*'2. Dopyt'!$E$71","v":{"$error":"#DIV/0!"}},{"$f":"H30*'2. Dopyt'!$E$72","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B54","v":"Odchádzajúce - SMS do sietí iných mobilných operátorov"},{"$f":"'2. Dopyt'!E54","v":0},{"$f":"'2. Dopyt'!C107","v":0},{"$f":"(1/D31-1)*C31","v":{"$error":"#DIV/0!"}},{"$f":"E31+C31","v":{"$error":"#DIV/0!"}},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},{"$f":"F31*G31","v":{"$error":"#DIV/0!"}},{"$f":"H31*'2. Dopyt'!$E$70","v":{"$error":"#DIV/0!"}},{"$f":"H31*'2. Dopyt'!$E$71","v":{"$error":"#DIV/0!"}},{"$f":"H31*'2. Dopyt'!$E$72","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B55","v":"Odchádzajúce - SMS do zahraničia"},{"$f":"'2. Dopyt'!E55","v":0},{"$f":"'2. Dopyt'!C108","v":0},{"$f":"(1/D32-1)*C32","v":{"$error":"#DIV/0!"}},{"$f":"E32+C32","v":{"$error":"#DIV/0!"}},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},{"$f":"F32*G32","v":{"$error":"#DIV/0!"}},{"$f":"H32*'2. Dopyt'!$E$70","v":{"$error":"#DIV/0!"}},{"$f":"H32*'2. Dopyt'!$E$71","v":{"$error":"#DIV/0!"}},{"$f":"H32*'2. Dopyt'!$E$72","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B56","v":"Prichádzajúce - SMS z iných sietí mobilných operátorov"},{"$f":"'2. Dopyt'!E56","v":0},{"$f":"'2. Dopyt'!C109","v":0},{"$f":"(1/D33-1)*C33","v":{"$error":"#DIV/0!"}},{"$f":"E33+C33","v":{"$error":"#DIV/0!"}},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},{"$f":"F33*G33","v":{"$error":"#DIV/0!"}},{"$f":"H33*'2. Dopyt'!$E$70","v":{"$error":"#DIV/0!"}},{"$f":"H33*'2. Dopyt'!$E$71","v":{"$error":"#DIV/0!"}},{"$f":"H33*'2. Dopyt'!$E$72","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'2. Dopyt'!B57","v":"Prichádzajúce - SMS zo zahraničia "},{"$f":"'2. Dopyt'!E57","v":0},{"$f":"'2. Dopyt'!C110","v":0},{"$f":"(1/D34-1)*C34","v":{"$error":"#DIV/0!"}},{"$f":"E34+C34","v":{"$error":"#DIV/0!"}},{"$f":"I_SMS_Conversion","v":2.607561929595828E-2},{"$f":"F34*G34","v":{"$error":"#DIV/0!"}},{"$f":"H34*'2. Dopyt'!$E$70","v":{"$error":"#DIV/0!"}},{"$f":"H34*'2. Dopyt'!$E$71","v":{"$error":"#DIV/0!"}},{"$f":"H34*'2. Dopyt'!$E$72","v":{"$error":"#DIV/0!"}}]
[null,"Celkom",{"$f":"SUM(C30:C34)","v":0},null,{"$f":"SUM(E30:E34)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F30:F34)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(H30:H34)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(I30:I34)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J30:J34)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K30:K34)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,null,null,null,"Obsadenosť minúty"]
[null,null,"MMS úspešne odoslané & prijaté ","Úspešné MMS ako % z celkového počtu","Neúspešné MMS","MMS celkom","Konverzný faktor",null,"Prevádzka GSM ","Prevádzka 3G","Prevádzka LTE (not applicable)"]
[null,"Služba","# správ ","%","# správ","# správ","GSM","UMTS (LTE)","Ekvivalent hlasových minút","Ekvivalent hlasových minút","Ekvivalent hlasových minút"]
[null,"Odchádzajúce - MMS v rámci siete",{"$f":"'2. Dopyt'!E61","v":0},{"$f":"'2. Dopyt'!C111","v":0},{"$f":"(1/D41-1)*C41","v":{"$error":"#DIV/0!"}},{"$f":"E41+C41","v":{"$error":"#DIV/0!"}},{"$f":"I_Data_Conversion","v":6.827},{"$f":"'2. Dopyt'!$E$142","v":2.2599999999999998},{"$f":"F41*'2. Dopyt'!$E$70*G41","v":{"$error":"#DIV/0!"}},{"$f":"F41*'2. Dopyt'!$E$71*H41","v":{"$error":"#DIV/0!"}},{"$f":"F41*'2. Dopyt'!$E$72*H41","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do sietí iných mobilných operátorov",{"$f":"'2. Dopyt'!E62","v":0},{"$f":"'2. Dopyt'!C112","v":0},{"$f":"(1/D42-1)*C42","v":{"$error":"#DIV/0!"}},{"$f":"E42+C42","v":{"$error":"#DIV/0!"}},{"$f":"I_Data_Conversion","v":6.827},{"$f":"'2. Dopyt'!$E$142","v":2.2599999999999998},{"$f":"F42*'2. Dopyt'!$E$70*G42","v":{"$error":"#DIV/0!"}},{"$f":"F42*'2. Dopyt'!$E$71*H42","v":{"$error":"#DIV/0!"}},{"$f":"F42*'2. Dopyt'!$E$72*H42","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do zahraničia",{"$f":"'2. Dopyt'!E63","v":0},{"$f":"'2. Dopyt'!C113","v":0},{"$f":"(1/D43-1)*C43","v":{"$error":"#DIV/0!"}},{"$f":"E43+C43","v":{"$error":"#DIV/0!"}},{"$f":"I_Data_Conversion","v":6.827},{"$f":"'2. Dopyt'!$E$142","v":2.2599999999999998},{"$f":"F43*'2. Dopyt'!$E$70*G43","v":{"$error":"#DIV/0!"}},{"$f":"F43*'2. Dopyt'!$E$71*H43","v":{"$error":"#DIV/0!"}},{"$f":"F43*'2. Dopyt'!$E$72*H43","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov",{"$f":"'2. Dopyt'!E64","v":0},{"$f":"'2. Dopyt'!C114","v":0},{"$f":"(1/D44-1)*C44","v":{"$error":"#DIV/0!"}},{"$f":"E44+C44","v":{"$error":"#DIV/0!"}},{"$f":"I_Data_Conversion","v":6.827},{"$f":"'2. Dopyt'!$E$142","v":2.2599999999999998},{"$f":"F44*'2. Dopyt'!$E$70*G44","v":{"$error":"#DIV/0!"}},{"$f":"F44*'2. Dopyt'!$E$71*H44","v":{"$error":"#DIV/0!"}},{"$f":"F44*'2. Dopyt'!$E$72*H44","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce  - MMS zo zahraničia ",{"$f":"'2. Dopyt'!E65","v":0},{"$f":"'2. Dopyt'!C115","v":0},{"$f":"(1/D45-1)*C45","v":{"$error":"#DIV/0!"}},{"$f":"E45+C45","v":{"$error":"#DIV/0!"}},{"$f":"I_Data_Conversion","v":6.827},{"$f":"'2. Dopyt'!$E$142","v":2.2599999999999998},{"$f":"F45*'2. Dopyt'!$E$70*G45","v":{"$error":"#DIV/0!"}},{"$f":"F45*'2. Dopyt'!$E$71*H45","v":{"$error":"#DIV/0!"}},{"$f":"F45*'2. Dopyt'!$E$72*H45","v":{"$error":"#DIV/0!"}}]
[null,"Celkom",{"$f":"SUM(C41:C45)","v":0},null,{"$f":"SUM(E41:E45)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F41:F45)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"SUM(I41:I45)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(J41:J45)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(K41:K45)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,null,null,null,null,"Obsadenosť minúty"]
[null,null,"Dátový objem","Konverzný faktor",null,"Prevádzka GSM ","Prevádzka UMTS","Prevádzka LTE (not applicable)"]
[null,"Služba","Mb","GSM","UMTS (LTE)","Ekvivalent hlasových minút","Ekvivalent hlasových minút","Ekvivalent hlasových minút"]
[null,{"$f":"'2. Dopyt'!B77","v":"Mobilné dáta"},{"$f":"'2. Dopyt'!E77","v":0},{"$f":"I_Data_Conversion","v":6.827},{"$f":"'2. Dopyt'!$E$142","v":2.2599999999999998},{"$f":"C52*'2. Dopyt'!$E$81*D52","v":0},{"$f":"C52*'2. Dopyt'!$E$82*E52","v":0},{"$f":"C52*'2. Dopyt'!$E$83*E52","v":0}]
[null,null,null,"I_data _conversion"]
[]
["6.3  Sumarizácia sieťového dopytu"]
[]
[null,"Služba","Ekvivalent hlasových minút"]
[null,null,"GSM","UMTS","LTE (not applicable)","Celkom"]
[null,{"$f":"B10","v":"Odchádzajúce - hovory v sieti (on-net)"},{"$f":"J10","v":{"$error":"#DIV/0!"}},{"$f":"K10","v":{"$error":"#DIV/0!"}},{"$f":"L10","v":{"$error":"#DIV/0!"}},{"$f":"C59+D59+E59","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"B11","v":"Odchádzajúce - hovory do sietí iných mobilných operátorov"},{"$f":"J11","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"C60+D60+E60","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory do pevnej siete",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory do zahraničia ",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory na tiesňové čísla",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory do hlasovej schránky",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory na bezplatné čísla",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory na čísla Premium",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - prichádzajúci roaming",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - hovory od iných mobilných operátorov",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - hovory z pevnej siete",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - hovory zo zahraničia",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - prichádzajúci roaming",{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B30","v":"Odchádzajúce - SMS v rámci siete"},{"$f":"I30","v":{"$error":"#DIV/0!"}},{"$f":"J30","v":{"$error":"#DIV/0!"}},{"$f":"K30","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,{"$f":"B31","v":"Odchádzajúce - SMS do sietí iných mobilných operátorov"},{"$f":"I31","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B32","v":"Odchádzajúce - SMS do zahraničia"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B33","v":"Prichádzajúce - SMS z iných sietí mobilných operátorov"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B34","v":"Prichádzajúce - SMS zo zahraničia "},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B41","v":"Odchádzajúce - MMS v rámci siete"},{"$f":"I41","v":{"$error":"#DIV/0!"}},{"$f":"J41","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B42","v":"Odchádzajúce - MMS do sietí iných mobilných operátorov"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - MMS do zahraničia",{"$f":"I43","v":{"$error":"#DIV/0!"}},{"$f":"J43","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov",{"$f":"I44","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce  - MMS zo zahraničia ",{"$f":"I45","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B52","v":"Mobilné dáta"},{"$f":"F52","v":0},{"$f":"G52","v":0},{"$f":"H52","v":0},0]
[null,"Celkom",{"$f":"SUM(C59:C82)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(D59:D82)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E59:E82)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F59:F82)","v":{"$error":"#DIV/0!"}}]
[]
[]
["6.4 Sumarizované smerovacie faktory"]
[]
[null,"Typ siete","Rádiový prístup ",null,null,null,null,"Chrbticová sieť",null,null,"Prenosová sieť",null,null,null,null,null,"Platformy"]
[null,"Technológia","2G",null,"3G",null,"LTE",null,null,null,"Transmission Access GSM","Transmission Access UMTS","Transmission Core NGN"]
[null,"NE / Služba ",{"$f":"'3. Smerovacie faktory'!D8","v":"BTS"},{"$f":"'3. Smerovacie faktory'!E8","v":"BSC"},{"$f":"'3. Smerovacie faktory'!F8","v":"Node B"},{"$f":"'3. Smerovacie faktory'!G8","v":"RNC"},{"$f":"'3. Smerovacie faktory'!H8","v":"eNode B"},{"$f":"'3. Smerovacie faktory'!I8","v":"HLR"},{"$f":"'3. Smerovacie faktory'!J8","v":"MSS"},{"$f":"'3. Smerovacie faktory'!K8","v":"MGW"},{"$f":"'3. Smerovacie faktory'!L8","v":"BTS - BSC"},{"$f":"'3. Smerovacie faktory'!M8","v":"Node B - RNC"},{"$f":"'3. Smerovacie faktory'!N8","v":"eNode B - GGSN-MGW "},{"$f":"'3. Smerovacie faktory'!O8","v":"BSC - MGW"},{"$f":"'3. Smerovacie faktory'!P8","v":"RNC - MGW"},{"$f":"'3. Smerovacie faktory'!Q8","v":"MGW - MGW"},"Mobile voicemail platform","SMSC Platform","MMSC Platform","Intelligent Network","SGSN Platform","GGSN Platform","Interconnection"]
[null,{"$f":"'3. Smerovacie faktory'!B9","v":"Odchádzajúce - hovory v sieti (on-net)"},{"$f":"'3. Smerovacie faktory'!D9","v":2},{"$f":"'3. Smerovacie faktory'!E9","v":2},{"$f":"'3. Smerovacie faktory'!F9","v":2},{"$f":"'3. Smerovacie faktory'!G9","v":2},{"$f":"'3. Smerovacie faktory'!H9","v":2},{"$f":"'3. Smerovacie faktory'!I9","v":1},{"$f":"'3. Smerovacie faktory'!J9","v":1.5},{"$f":"'3. Smerovacie faktory'!K9","v":2},{"$f":"'3. Smerovacie faktory'!L9","v":2},{"$f":"'3. Smerovacie faktory'!M9","v":2},{"$f":"'3. Smerovacie faktory'!N9","v":"x"},{"$f":"'3. Smerovacie faktory'!O9","v":2},{"$f":"'3. Smerovacie faktory'!P9","v":2},{"$f":"'3. Smerovacie faktory'!Q9","v":1},{"$f":"'3. Smerovacie faktory'!R9","v":0},{"$f":"'3. Smerovacie faktory'!S9","v":0},{"$f":"'3. Smerovacie faktory'!T9","v":0},{"$f":"'3. Smerovacie faktory'!U9","v":1},{"$f":"'3. Smerovacie faktory'!V9","v":0},{"$f":"'3. Smerovacie faktory'!W9","v":0},{"$f":"'3. Smerovacie faktory'!X9","v":0}]
[null,{"$f":"'3. Smerovacie faktory'!B10","v":"Odchádzajúce - hovory do sietí iných mobilných operátorov"},{"$f":"'3. Smerovacie faktory'!D10","v":1},{"$f":"'3. Smerovacie faktory'!E10","v":1},{"$f":"'3. Smerovacie faktory'!F10","v":1},{"$f":"'3. Smerovacie faktory'!G10","v":1},{"$f":"'3. Smerovacie faktory'!H10","v":1},{"$f":"'3. Smerovacie faktory'!I10","v":1},{"$f":"'3. Smerovacie faktory'!J10","v":1},{"$f":"'3. Smerovacie faktory'!K10","v":1.5},{"$f":"'3. Smerovacie faktory'!L10","v":1},{"$f":"'3. Smerovacie faktory'!M10","v":1},{"$f":"'3. Smerovacie faktory'!N10","v":"x"},{"$f":"'3. Smerovacie faktory'!O10","v":1},{"$f":"'3. Smerovacie faktory'!P10","v":1},{"$f":"'3. Smerovacie faktory'!Q10","v":1},{"$f":"'3. Smerovacie faktory'!R10","v":0},{"$f":"'3. Smerovacie faktory'!S10","v":0},{"$f":"'3. Smerovacie faktory'!T10","v":0},{"$f":"'3. Smerovacie faktory'!U10","v":1},{"$f":"'3. Smerovacie faktory'!V10","v":0},{"$f":"'3. Smerovacie faktory'!W10","v":0},{"$f":"'3. Smerovacie faktory'!X10","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B11","v":"Odchádzajúce - hovory do pevnej siete"},{"$f":"'3. Smerovacie faktory'!D11","v":1},{"$f":"'3. Smerovacie faktory'!E11","v":1},{"$f":"'3. Smerovacie faktory'!F11","v":1},{"$f":"'3. Smerovacie faktory'!G11","v":1},{"$f":"'3. Smerovacie faktory'!H11","v":1},{"$f":"'3. Smerovacie faktory'!I11","v":1},{"$f":"'3. Smerovacie faktory'!J11","v":1},{"$f":"'3. Smerovacie faktory'!K11","v":1.5},{"$f":"'3. Smerovacie faktory'!L11","v":1},{"$f":"'3. Smerovacie faktory'!M11","v":1},{"$f":"'3. Smerovacie faktory'!N11","v":"x"},{"$f":"'3. Smerovacie faktory'!O11","v":1},{"$f":"'3. Smerovacie faktory'!P11","v":1},{"$f":"'3. Smerovacie faktory'!Q11","v":1},{"$f":"'3. Smerovacie faktory'!R11","v":0},{"$f":"'3. Smerovacie faktory'!S11","v":0},{"$f":"'3. Smerovacie faktory'!T11","v":0},{"$f":"'3. Smerovacie faktory'!U11","v":1},{"$f":"'3. Smerovacie faktory'!V11","v":0},{"$f":"'3. Smerovacie faktory'!W11","v":0},{"$f":"'3. Smerovacie faktory'!X11","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B12","v":"Odchádzajúce - hovory do zahraničia "},{"$f":"'3. Smerovacie faktory'!D12","v":1},{"$f":"'3. Smerovacie faktory'!E12","v":1},{"$f":"'3. Smerovacie faktory'!F12","v":1},{"$f":"'3. Smerovacie faktory'!G12","v":1},{"$f":"'3. Smerovacie faktory'!H12","v":1},{"$f":"'3. Smerovacie faktory'!I12","v":1},{"$f":"'3. Smerovacie faktory'!J12","v":1},{"$f":"'3. Smerovacie faktory'!K12","v":1.5},{"$f":"'3. Smerovacie faktory'!L12","v":1},{"$f":"'3. Smerovacie faktory'!M12","v":1},{"$f":"'3. Smerovacie faktory'!N12","v":"x"},{"$f":"'3. Smerovacie faktory'!O12","v":1},{"$f":"'3. Smerovacie faktory'!P12","v":1},{"$f":"'3. Smerovacie faktory'!Q12","v":1},{"$f":"'3. Smerovacie faktory'!R12","v":0},{"$f":"'3. Smerovacie faktory'!S12","v":0},{"$f":"'3. Smerovacie faktory'!T12","v":0},{"$f":"'3. Smerovacie faktory'!U12","v":1},{"$f":"'3. Smerovacie faktory'!V12","v":0},{"$f":"'3. Smerovacie faktory'!W12","v":0},{"$f":"'3. Smerovacie faktory'!X12","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B13","v":"Odchádzajúce - hovory na tiesňové čísla"},{"$f":"'3. Smerovacie faktory'!D13","v":1},{"$f":"'3. Smerovacie faktory'!E13","v":1},{"$f":"'3. Smerovacie faktory'!F13","v":1},{"$f":"'3. Smerovacie faktory'!G13","v":1},{"$f":"'3. Smerovacie faktory'!H13","v":1},{"$f":"'3. Smerovacie faktory'!I13","v":1},{"$f":"'3. Smerovacie faktory'!J13","v":1},{"$f":"'3. Smerovacie faktory'!K13","v":1.5},{"$f":"'3. Smerovacie faktory'!L13","v":1},{"$f":"'3. Smerovacie faktory'!M13","v":1},{"$f":"'3. Smerovacie faktory'!N13","v":"x"},{"$f":"'3. Smerovacie faktory'!O13","v":1},{"$f":"'3. Smerovacie faktory'!P13","v":1},{"$f":"'3. Smerovacie faktory'!Q13","v":1},{"$f":"'3. Smerovacie faktory'!R13","v":0},{"$f":"'3. Smerovacie faktory'!S13","v":0},{"$f":"'3. Smerovacie faktory'!T13","v":0},{"$f":"'3. Smerovacie faktory'!U13","v":1},{"$f":"'3. Smerovacie faktory'!V13","v":0},{"$f":"'3. Smerovacie faktory'!W13","v":0},{"$f":"'3. Smerovacie faktory'!X13","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B14","v":"Odchádzajúce - hovory do hlasovej schránky"},{"$f":"'3. Smerovacie faktory'!D14","v":1},{"$f":"'3. Smerovacie faktory'!E14","v":1},{"$f":"'3. Smerovacie faktory'!F14","v":1},{"$f":"'3. Smerovacie faktory'!G14","v":1},{"$f":"'3. Smerovacie faktory'!H14","v":1},{"$f":"'3. Smerovacie faktory'!I14","v":1},{"$f":"'3. Smerovacie faktory'!J14","v":1},{"$f":"'3. Smerovacie faktory'!K14","v":1.5},{"$f":"'3. Smerovacie faktory'!L14","v":1},{"$f":"'3. Smerovacie faktory'!M14","v":1},{"$f":"'3. Smerovacie faktory'!N14","v":"x"},{"$f":"'3. Smerovacie faktory'!O14","v":1},{"$f":"'3. Smerovacie faktory'!P14","v":1},{"$f":"'3. Smerovacie faktory'!Q14","v":1},{"$f":"'3. Smerovacie faktory'!R14","v":1},{"$f":"'3. Smerovacie faktory'!S14","v":0},{"$f":"'3. Smerovacie faktory'!T14","v":0},{"$f":"'3. Smerovacie faktory'!U14","v":1},{"$f":"'3. Smerovacie faktory'!V14","v":0},{"$f":"'3. Smerovacie faktory'!W14","v":0},{"$f":"'3. Smerovacie faktory'!X14","v":0}]
[null,{"$f":"'3. Smerovacie faktory'!B15","v":"Odchádzajúce - hovory na bezplatné čísla"},{"$f":"'3. Smerovacie faktory'!D15","v":1},{"$f":"'3. Smerovacie faktory'!E15","v":1},{"$f":"'3. Smerovacie faktory'!F15","v":1},{"$f":"'3. Smerovacie faktory'!G15","v":1},{"$f":"'3. Smerovacie faktory'!H15","v":1},{"$f":"'3. Smerovacie faktory'!I15","v":1},{"$f":"'3. Smerovacie faktory'!J15","v":1.25},{"$f":"'3. Smerovacie faktory'!K15","v":1.5},{"$f":"'3. Smerovacie faktory'!L15","v":1},{"$f":"'3. Smerovacie faktory'!M15","v":1},{"$f":"'3. Smerovacie faktory'!N15","v":"x"},{"$f":"'3. Smerovacie faktory'!O15","v":1},{"$f":"'3. Smerovacie faktory'!P15","v":1},{"$f":"'3. Smerovacie faktory'!Q15","v":1},{"$f":"'3. Smerovacie faktory'!R15","v":0},{"$f":"'3. Smerovacie faktory'!S15","v":0},{"$f":"'3. Smerovacie faktory'!T15","v":0},{"$f":"'3. Smerovacie faktory'!U15","v":1},{"$f":"'3. Smerovacie faktory'!V15","v":0},{"$f":"'3. Smerovacie faktory'!W15","v":0},{"$f":"'3. Smerovacie faktory'!X15","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B16","v":"Odchádzajúce - hovory na čísla Premium"},{"$f":"'3. Smerovacie faktory'!D16","v":1},{"$f":"'3. Smerovacie faktory'!E16","v":1},{"$f":"'3. Smerovacie faktory'!F16","v":1},{"$f":"'3. Smerovacie faktory'!G16","v":1},{"$f":"'3. Smerovacie faktory'!H16","v":1},{"$f":"'3. Smerovacie faktory'!I16","v":1},{"$f":"'3. Smerovacie faktory'!J16","v":1.25},{"$f":"'3. Smerovacie faktory'!K16","v":1.5},{"$f":"'3. Smerovacie faktory'!L16","v":1},{"$f":"'3. Smerovacie faktory'!M16","v":1},{"$f":"'3. Smerovacie faktory'!N16","v":"x"},{"$f":"'3. Smerovacie faktory'!O16","v":1},{"$f":"'3. Smerovacie faktory'!P16","v":1},{"$f":"'3. Smerovacie faktory'!Q16","v":1},{"$f":"'3. Smerovacie faktory'!R16","v":0},{"$f":"'3. Smerovacie faktory'!S16","v":0},{"$f":"'3. Smerovacie faktory'!T16","v":0},{"$f":"'3. Smerovacie faktory'!U16","v":1},{"$f":"'3. Smerovacie faktory'!V16","v":0},{"$f":"'3. Smerovacie faktory'!W16","v":0},{"$f":"'3. Smerovacie faktory'!X16","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B17","v":"Odchádzajúce - prichádzajúci roaming"},{"$f":"'3. Smerovacie faktory'!D17","v":1},{"$f":"'3. Smerovacie faktory'!E17","v":1},{"$f":"'3. Smerovacie faktory'!F17","v":1},{"$f":"'3. Smerovacie faktory'!G17","v":1},{"$f":"'3. Smerovacie faktory'!H17","v":1},{"$f":"'3. Smerovacie faktory'!I17","v":1},{"$f":"'3. Smerovacie faktory'!J17","v":1},{"$f":"'3. Smerovacie faktory'!K17","v":1.5},{"$f":"'3. Smerovacie faktory'!L17","v":1},{"$f":"'3. Smerovacie faktory'!M17","v":1},{"$f":"'3. Smerovacie faktory'!N17","v":"x"},{"$f":"'3. Smerovacie faktory'!O17","v":1},{"$f":"'3. Smerovacie faktory'!P17","v":1},{"$f":"'3. Smerovacie faktory'!Q17","v":1},{"$f":"'3. Smerovacie faktory'!R17","v":0},{"$f":"'3. Smerovacie faktory'!S17","v":0},{"$f":"'3. Smerovacie faktory'!T17","v":0},{"$f":"'3. Smerovacie faktory'!U17","v":1},{"$f":"'3. Smerovacie faktory'!V17","v":0},{"$f":"'3. Smerovacie faktory'!W17","v":0},{"$f":"'3. Smerovacie faktory'!X17","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B18","v":"Prichádzajúce - hovory od iných mobilných operátorov"},{"$f":"'3. Smerovacie faktory'!D18","v":1},{"$f":"'3. Smerovacie faktory'!E18","v":1},{"$f":"'3. Smerovacie faktory'!F18","v":1},{"$f":"'3. Smerovacie faktory'!G18","v":1},{"$f":"'3. Smerovacie faktory'!H18","v":1},{"$f":"'3. Smerovacie faktory'!I18","v":1},{"$f":"'3. Smerovacie faktory'!J18","v":1.5},{"$f":"'3. Smerovacie faktory'!K18","v":1.5},{"$f":"'3. Smerovacie faktory'!L18","v":1},{"$f":"'3. Smerovacie faktory'!M18","v":1},{"$f":"'3. Smerovacie faktory'!N18","v":"x"},{"$f":"'3. Smerovacie faktory'!O18","v":1},{"$f":"'3. Smerovacie faktory'!P18","v":1},{"$f":"'3. Smerovacie faktory'!Q18","v":1},{"$f":"'3. Smerovacie faktory'!R18","v":0},{"$f":"'3. Smerovacie faktory'!S18","v":0},{"$f":"'3. Smerovacie faktory'!T18","v":0},{"$f":"'3. Smerovacie faktory'!U18","v":1},{"$f":"'3. Smerovacie faktory'!V18","v":0},{"$f":"'3. Smerovacie faktory'!W18","v":0},{"$f":"'3. Smerovacie faktory'!X18","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B19","v":"Prichádzajúce - hovory z pevnej siete"},{"$f":"'3. Smerovacie faktory'!D19","v":1},{"$f":"'3. Smerovacie faktory'!E19","v":1},{"$f":"'3. Smerovacie faktory'!F19","v":1},{"$f":"'3. Smerovacie faktory'!G19","v":1},{"$f":"'3. Smerovacie faktory'!H19","v":1},{"$f":"'3. Smerovacie faktory'!I19","v":1},{"$f":"'3. Smerovacie faktory'!J19","v":1.5},{"$f":"'3. Smerovacie faktory'!K19","v":1.5},{"$f":"'3. Smerovacie faktory'!L19","v":1},{"$f":"'3. Smerovacie faktory'!M19","v":1},{"$f":"'3. Smerovacie faktory'!N19","v":"x"},{"$f":"'3. Smerovacie faktory'!O19","v":1},{"$f":"'3. Smerovacie faktory'!P19","v":1},{"$f":"'3. Smerovacie faktory'!Q19","v":1},{"$f":"'3. Smerovacie faktory'!R19","v":0},{"$f":"'3. Smerovacie faktory'!S19","v":0},{"$f":"'3. Smerovacie faktory'!T19","v":0},{"$f":"'3. Smerovacie faktory'!U19","v":1},{"$f":"'3. Smerovacie faktory'!V19","v":0},{"$f":"'3. Smerovacie faktory'!W19","v":0},{"$f":"'3. Smerovacie faktory'!X19","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B20","v":"Prichádzajúce - hovory zo zahraničia"},{"$f":"'3. Smerovacie faktory'!D20","v":1},{"$f":"'3. Smerovacie faktory'!E20","v":1},{"$f":"'3. Smerovacie faktory'!F20","v":1},{"$f":"'3. Smerovacie faktory'!G20","v":1},{"$f":"'3. Smerovacie faktory'!H20","v":1},{"$f":"'3. Smerovacie faktory'!I20","v":1},{"$f":"'3. Smerovacie faktory'!J20","v":1.5},{"$f":"'3. Smerovacie faktory'!K20","v":1.5},{"$f":"'3. Smerovacie faktory'!L20","v":1},{"$f":"'3. Smerovacie faktory'!M20","v":1},{"$f":"'3. Smerovacie faktory'!N20","v":"x"},{"$f":"'3. Smerovacie faktory'!O20","v":1},{"$f":"'3. Smerovacie faktory'!P20","v":1},{"$f":"'3. Smerovacie faktory'!Q20","v":1},{"$f":"'3. Smerovacie faktory'!R20","v":0},{"$f":"'3. Smerovacie faktory'!S20","v":0},{"$f":"'3. Smerovacie faktory'!T20","v":0},{"$f":"'3. Smerovacie faktory'!U20","v":1},{"$f":"'3. Smerovacie faktory'!V20","v":0},{"$f":"'3. Smerovacie faktory'!W20","v":0},{"$f":"'3. Smerovacie faktory'!X20","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B21","v":"Prichádzajúce - prichádzajúci roaming"},{"$f":"'3. Smerovacie faktory'!D21","v":1},{"$f":"'3. Smerovacie faktory'!E21","v":1},{"$f":"'3. Smerovacie faktory'!F21","v":1},{"$f":"'3. Smerovacie faktory'!G21","v":1},{"$f":"'3. Smerovacie faktory'!H21","v":1},{"$f":"'3. Smerovacie faktory'!I21","v":1},{"$f":"'3. Smerovacie faktory'!J21","v":1.5},{"$f":"'3. Smerovacie faktory'!K21","v":1.5},{"$f":"'3. Smerovacie faktory'!L21","v":1},{"$f":"'3. Smerovacie faktory'!M21","v":1},{"$f":"'3. Smerovacie faktory'!N21","v":"x"},{"$f":"'3. Smerovacie faktory'!O21","v":1},{"$f":"'3. Smerovacie faktory'!P21","v":1},{"$f":"'3. Smerovacie faktory'!Q21","v":1},{"$f":"'3. Smerovacie faktory'!R21","v":0},{"$f":"'3. Smerovacie faktory'!S21","v":0},{"$f":"'3. Smerovacie faktory'!T21","v":0},{"$f":"'3. Smerovacie faktory'!U21","v":1},{"$f":"'3. Smerovacie faktory'!V21","v":0},{"$f":"'3. Smerovacie faktory'!W21","v":0},{"$f":"'3. Smerovacie faktory'!X21","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B22","v":"Odchádzajúce - SMS v rámci siete"},{"$f":"'3. Smerovacie faktory'!D22","v":2},{"$f":"'3. Smerovacie faktory'!E22","v":2},{"$f":"'3. Smerovacie faktory'!F22","v":2},{"$f":"'3. Smerovacie faktory'!G22","v":2},{"$f":"'3. Smerovacie faktory'!H22","v":2},{"$f":"'3. Smerovacie faktory'!I22","v":1},{"$f":"'3. Smerovacie faktory'!J22","v":0},{"$f":"'3. Smerovacie faktory'!K22","v":2},{"$f":"'3. Smerovacie faktory'!L22","v":2},{"$f":"'3. Smerovacie faktory'!M22","v":2},{"$f":"'3. Smerovacie faktory'!N22","v":"x"},{"$f":"'3. Smerovacie faktory'!O22","v":2},{"$f":"'3. Smerovacie faktory'!P22","v":2},{"$f":"'3. Smerovacie faktory'!Q22","v":2},{"$f":"'3. Smerovacie faktory'!R22","v":0},{"$f":"'3. Smerovacie faktory'!S22","v":1},{"$f":"'3. Smerovacie faktory'!T22","v":0},{"$f":"'3. Smerovacie faktory'!U22","v":1},{"$f":"'3. Smerovacie faktory'!V22","v":0},{"$f":"'3. Smerovacie faktory'!W22","v":0},{"$f":"'3. Smerovacie faktory'!X22","v":0}]
[null,{"$f":"'3. Smerovacie faktory'!B23","v":"Odchádzajúce - SMS do sietí iných mobilných operátorov"},{"$f":"'3. Smerovacie faktory'!D23","v":1},{"$f":"'3. Smerovacie faktory'!E23","v":1},{"$f":"'3. Smerovacie faktory'!F23","v":1},{"$f":"'3. Smerovacie faktory'!G23","v":1},{"$f":"'3. Smerovacie faktory'!H23","v":1},{"$f":"'3. Smerovacie faktory'!I23","v":1},{"$f":"'3. Smerovacie faktory'!J23","v":0},{"$f":"'3. Smerovacie faktory'!K23","v":1},{"$f":"'3. Smerovacie faktory'!L23","v":1},{"$f":"'3. Smerovacie faktory'!M23","v":1},{"$f":"'3. Smerovacie faktory'!N23","v":"x"},{"$f":"'3. Smerovacie faktory'!O23","v":1},{"$f":"'3. Smerovacie faktory'!P23","v":1},{"$f":"'3. Smerovacie faktory'!Q23","v":1},{"$f":"'3. Smerovacie faktory'!R23","v":0},{"$f":"'3. Smerovacie faktory'!S23","v":1},{"$f":"'3. Smerovacie faktory'!T23","v":0},{"$f":"'3. Smerovacie faktory'!U23","v":1},{"$f":"'3. Smerovacie faktory'!V23","v":0},{"$f":"'3. Smerovacie faktory'!W23","v":0},{"$f":"'3. Smerovacie faktory'!X23","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B24","v":"Odchádzajúce - SMS do zahraničia"},{"$f":"'3. Smerovacie faktory'!D24","v":1},{"$f":"'3. Smerovacie faktory'!E24","v":1},{"$f":"'3. Smerovacie faktory'!F24","v":1},{"$f":"'3. Smerovacie faktory'!G24","v":1},{"$f":"'3. Smerovacie faktory'!H24","v":1},{"$f":"'3. Smerovacie faktory'!I24","v":1},{"$f":"'3. Smerovacie faktory'!J24","v":0},{"$f":"'3. Smerovacie faktory'!K24","v":1},{"$f":"'3. Smerovacie faktory'!L24","v":1},{"$f":"'3. Smerovacie faktory'!M24","v":1},{"$f":"'3. Smerovacie faktory'!N24","v":"x"},{"$f":"'3. Smerovacie faktory'!O24","v":1},{"$f":"'3. Smerovacie faktory'!P24","v":1},{"$f":"'3. Smerovacie faktory'!Q24","v":1},{"$f":"'3. Smerovacie faktory'!R24","v":0},{"$f":"'3. Smerovacie faktory'!S24","v":1},{"$f":"'3. Smerovacie faktory'!T24","v":0},{"$f":"'3. Smerovacie faktory'!U24","v":1},{"$f":"'3. Smerovacie faktory'!V24","v":0},{"$f":"'3. Smerovacie faktory'!W24","v":0},{"$f":"'3. Smerovacie faktory'!X24","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B25","v":"Prichádzajúce - SMS z iných sietí mobilných operátorov"},{"$f":"'3. Smerovacie faktory'!D25","v":1},{"$f":"'3. Smerovacie faktory'!E25","v":1},{"$f":"'3. Smerovacie faktory'!F25","v":1},{"$f":"'3. Smerovacie faktory'!G25","v":1},{"$f":"'3. Smerovacie faktory'!H25","v":1},{"$f":"'3. Smerovacie faktory'!I25","v":1},{"$f":"'3. Smerovacie faktory'!J25","v":0},{"$f":"'3. Smerovacie faktory'!K25","v":1},{"$f":"'3. Smerovacie faktory'!L25","v":1},{"$f":"'3. Smerovacie faktory'!M25","v":1},{"$f":"'3. Smerovacie faktory'!N25","v":"x"},{"$f":"'3. Smerovacie faktory'!O25","v":1},{"$f":"'3. Smerovacie faktory'!P25","v":1},{"$f":"'3. Smerovacie faktory'!Q25","v":1},{"$f":"'3. Smerovacie faktory'!R25","v":0},{"$f":"'3. Smerovacie faktory'!S25","v":1},{"$f":"'3. Smerovacie faktory'!T25","v":0},{"$f":"'3. Smerovacie faktory'!U25","v":0},{"$f":"'3. Smerovacie faktory'!V25","v":0},{"$f":"'3. Smerovacie faktory'!W25","v":0},{"$f":"'3. Smerovacie faktory'!X25","v":1}]
[null,{"$f":"'3. Smerovacie faktory'!B26","v":"Prichádzajúce - SMS zo zahraničia "},{"$f":"'3. Smerovacie faktory'!D26","v":1},{"$f":"'3. Smerovacie faktory'!E26","v":1},{"$f":"'3. Smerovacie faktory'!F26","v":1},{"$f":"'3. Smerovacie faktory'!G26","v":1},{"$f":"'3. Smerovacie faktory'!H26","v":1},{"$f":"'3. Smerovacie faktory'!I26","v":1},{"$f":"'3. Smerovacie faktory'!J26","v":0},{"$f":"'3. Smerovacie faktory'!K26","v":1},{"$f":"'3. Smerovacie faktory'!L26","v":1},{"$f":"'3. Smerovacie faktory'!M26","v":1},{"$f":"'3. Smerovacie faktory'!N26","v":"x"},{"$f":"'3. Smerovacie faktory'!O26","v":1},{"$f":"'3. Smerovacie faktory'!P26","v":1},{"$f":"'3. Smerovacie faktory'!Q26","v":1},{"$f":"'3. Smerovacie faktory'!R26","v":0},{"$f":"'3. Smerovacie faktory'!S26","v":1},{"$f":"'3. Smerovacie faktory'!T26","v":0},{"$f":"'3. Smerovacie faktory'!U26","v":0},{"$f":"'3. Smerovacie faktory'!V26","v":0},{"$f":"'3. Smerovacie faktory'!W26","v":0},{"$f":"'3. Smerovacie faktory'!X26","v":1}]
[null,"Odchádzajúce - MMS v rámci siete",{"$f":"'3. Smerovacie faktory'!D27","v":2},{"$f":"'3. Smerovacie faktory'!E27","v":2},{"$f":"'3. Smerovacie faktory'!F27","v":2},{"$f":"'3. Smerovacie faktory'!G27","v":2},{"$f":"'3. Smerovacie faktory'!H27","v":2},{"$f":"'3. Smerovacie faktory'!I27","v":1},{"$f":"'3. Smerovacie faktory'!J27","v":1},{"$f":"'3. Smerovacie faktory'!K27","v":2},{"$f":"'3. Smerovacie faktory'!L27","v":2},{"$f":"'3. Smerovacie faktory'!M27","v":2},{"$f":"'3. Smerovacie faktory'!N27","v":"x"},{"$f":"'3. Smerovacie faktory'!O27","v":2},{"$f":"'3. Smerovacie faktory'!P27","v":2},{"$f":"'3. Smerovacie faktory'!Q27","v":0},{"$f":"'3. Smerovacie faktory'!R27","v":0},{"$f":"'3. Smerovacie faktory'!S27","v":0},{"$f":"'3. Smerovacie faktory'!T27","v":1},{"$f":"'3. Smerovacie faktory'!U27","v":1},{"$f":"'3. Smerovacie faktory'!V27","v":0},{"$f":"'3. Smerovacie faktory'!W27","v":0},{"$f":"'3. Smerovacie faktory'!X27","v":0}]
[null,"Odchádzajúce - MMS do sietí iných mobilných operátorov",{"$f":"'3. Smerovacie faktory'!D28","v":1},{"$f":"'3. Smerovacie faktory'!E28","v":1},{"$f":"'3. Smerovacie faktory'!F28","v":1},{"$f":"'3. Smerovacie faktory'!G28","v":1},{"$f":"'3. Smerovacie faktory'!H28","v":1},{"$f":"'3. Smerovacie faktory'!I28","v":1},{"$f":"'3. Smerovacie faktory'!J28","v":0},{"$f":"'3. Smerovacie faktory'!K28","v":0},{"$f":"'3. Smerovacie faktory'!L28","v":1},{"$f":"'3. Smerovacie faktory'!M28","v":1},{"$f":"'3. Smerovacie faktory'!N28","v":"x"},{"$f":"'3. Smerovacie faktory'!O28","v":1},{"$f":"'3. Smerovacie faktory'!P28","v":1},{"$f":"'3. Smerovacie faktory'!Q28","v":0},{"$f":"'3. Smerovacie faktory'!R28","v":0},{"$f":"'3. Smerovacie faktory'!S28","v":0},{"$f":"'3. Smerovacie faktory'!T28","v":1},{"$f":"'3. Smerovacie faktory'!U28","v":1},{"$f":"'3. Smerovacie faktory'!V28","v":0},{"$f":"'3. Smerovacie faktory'!W28","v":0},{"$f":"'3. Smerovacie faktory'!X28","v":1}]
[null,"Odchádzajúce - MMS do zahraničia",{"$f":"'3. Smerovacie faktory'!D29","v":1},{"$f":"'3. Smerovacie faktory'!E29","v":1},{"$f":"'3. Smerovacie faktory'!F29","v":1},{"$f":"'3. Smerovacie faktory'!G29","v":1},{"$f":"'3. Smerovacie faktory'!H29","v":1},{"$f":"'3. Smerovacie faktory'!I29","v":1},{"$f":"'3. Smerovacie faktory'!J29","v":0},{"$f":"'3. Smerovacie faktory'!K29","v":0},{"$f":"'3. Smerovacie faktory'!L29","v":1},{"$f":"'3. Smerovacie faktory'!M29","v":1},{"$f":"'3. Smerovacie faktory'!N29","v":"x"},{"$f":"'3. Smerovacie faktory'!O29","v":1},{"$f":"'3. Smerovacie faktory'!P29","v":1},{"$f":"'3. Smerovacie faktory'!Q29","v":0},{"$f":"'3. Smerovacie faktory'!R29","v":0},{"$f":"'3. Smerovacie faktory'!S29","v":0},{"$f":"'3. Smerovacie faktory'!T29","v":1},{"$f":"'3. Smerovacie faktory'!U29","v":1},{"$f":"'3. Smerovacie faktory'!V29","v":0},{"$f":"'3. Smerovacie faktory'!W29","v":0},{"$f":"'3. Smerovacie faktory'!X29","v":1}]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov",{"$f":"'3. Smerovacie faktory'!D30","v":1},{"$f":"'3. Smerovacie faktory'!E30","v":1},{"$f":"'3. Smerovacie faktory'!F30","v":1},{"$f":"'3. Smerovacie faktory'!G30","v":1},{"$f":"'3. Smerovacie faktory'!H30","v":1},{"$f":"'3. Smerovacie faktory'!I30","v":1},{"$f":"'3. Smerovacie faktory'!J30","v":1},{"$f":"'3. Smerovacie faktory'!K30","v":1},{"$f":"'3. Smerovacie faktory'!L30","v":1},{"$f":"'3. Smerovacie faktory'!M30","v":1},{"$f":"'3. Smerovacie faktory'!N30","v":"x"},{"$f":"'3. Smerovacie faktory'!O30","v":1},{"$f":"'3. Smerovacie faktory'!P30","v":1},{"$f":"'3. Smerovacie faktory'!Q30","v":0},{"$f":"'3. Smerovacie faktory'!R30","v":0},{"$f":"'3. Smerovacie faktory'!S30","v":0},{"$f":"'3. Smerovacie faktory'!T30","v":1},{"$f":"'3. Smerovacie faktory'!U30","v":0},{"$f":"'3. Smerovacie faktory'!V30","v":0},{"$f":"'3. Smerovacie faktory'!W30","v":0},{"$f":"'3. Smerovacie faktory'!X30","v":1}]
[null,"Prichádzajúce  - MMS zo zahraničia ",{"$f":"'3. Smerovacie faktory'!D31","v":1},{"$f":"'3. Smerovacie faktory'!E31","v":1},{"$f":"'3. Smerovacie faktory'!F31","v":1},{"$f":"'3. Smerovacie faktory'!G31","v":1},{"$f":"'3. Smerovacie faktory'!H31","v":1},{"$f":"'3. Smerovacie faktory'!I31","v":1},{"$f":"'3. Smerovacie faktory'!J31","v":1},{"$f":"'3. Smerovacie faktory'!K31","v":1},{"$f":"'3. Smerovacie faktory'!L31","v":1},{"$f":"'3. Smerovacie faktory'!M31","v":1},{"$f":"'3. Smerovacie faktory'!N31","v":"x"},{"$f":"'3. Smerovacie faktory'!O31","v":1},{"$f":"'3. Smerovacie faktory'!P31","v":1},{"$f":"'3. Smerovacie faktory'!Q31","v":0},{"$f":"'3. Smerovacie faktory'!R31","v":0},{"$f":"'3. Smerovacie faktory'!S31","v":0},{"$f":"'3. Smerovacie faktory'!T31","v":1},{"$f":"'3. Smerovacie faktory'!U31","v":0},{"$f":"'3. Smerovacie faktory'!V31","v":0},{"$f":"'3. Smerovacie faktory'!W31","v":0},{"$f":"'3. Smerovacie faktory'!X31","v":1}]
[null,"Mobilné dáta",{"$f":"'3. Smerovacie faktory'!D32","v":1},{"$f":"'3. Smerovacie faktory'!E32","v":1},{"$f":"'3. Smerovacie faktory'!F32","v":1},{"$f":"'3. Smerovacie faktory'!G32","v":1},{"$f":"'3. Smerovacie faktory'!H32","v":1},{"$f":"'3. Smerovacie faktory'!I32","v":1},{"$f":"'3. Smerovacie faktory'!J32","v":0},{"$f":"'3. Smerovacie faktory'!K32","v":0},{"$f":"'3. Smerovacie faktory'!L32","v":1},{"$f":"'3. Smerovacie faktory'!M32","v":1},{"$f":"'3. Smerovacie faktory'!N32","v":"x"},{"$f":"'3. Smerovacie faktory'!O32","v":1},{"$f":"'3. Smerovacie faktory'!P32","v":1},{"$f":"'3. Smerovacie faktory'!Q32","v":0},{"$f":"'3. Smerovacie faktory'!R32","v":0},{"$f":"'3. Smerovacie faktory'!S32","v":0},{"$f":"'3. Smerovacie faktory'!T32","v":0},{"$f":"'3. Smerovacie faktory'!U32","v":1},{"$f":"'3. Smerovacie faktory'!V32","v":1},{"$f":"'3. Smerovacie faktory'!W32","v":1},{"$f":"'3. Smerovacie faktory'!X32","v":0}]
[]
[]
["6.5 Štatistika Hlavné prevádzkové hodiny"]
[]
[null,"Popis","Jednotka","Hodnota"]
[null,"% ročnej prevádzky v BH","%",{"$f":"'0. Hlavné vstupy'!AG68","v":{"$error":"#DIV/0!"}}]
[]
[]
["6.6 Hlavná prevádzková hodina Erlang"]
[null,null,"GSM","GSM","UMTS","UMTS","LTE","všetky","všetky","všetky","GSM","UMTS","LTE","GSM","UMTS","všetky","všetky","všetky","všetky","všetky","všetky","všetky","všetky"]
[null,null,{"$f":"C$90","v":"BTS"},{"$f":"D$90","v":"BSC"},"Node B","RNC","eNode B","HLR","MSS","MGW","BTS - BSC","Node B - RNC","eNode B - GGSN-MGW ","BSC - MGW","RNC - MGW","MGW - MGW","Mobile voicemail platform","SMSC Platform","MMSC Platform","Intelligent Network","SGSN Platform","GGSN Platform","Interconnection"]
[null,"Celková obsadenosť (smerované minúty)",{"$f":"SUMPRODUCT(C91:C114,$C$59:$C$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(D91:D114,$C$59:$C$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(E91:E114,$D$59:$D$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(F91:F114,$D$59:$D$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(G91:G114,$E$59:$E$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(H91:H114,$F$59:$F$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(I91:I114,$F$59:$F$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(J91:J114,$F$59:$F$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(K91:K114,$C$59:$C$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(L91:L114,$D$59:$D$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(M91:M114,$E$59:$E$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(N91:N114,$C$59:$C$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(O91:O114,$D$59:$D$82)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(P91:P114,$F$59:$F$82)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Busy Hour obsadenosť (smerované minúty)",{"$f":"C126*$D$120","v":{"$error":"#DIV/0!"}},{"$f":"D126*$D$120","v":{"$error":"#DIV/0!"}},{"$f":"E126*$D$120","v":{"$error":"#DIV/0!"}},{"$f":"F126*$D$120","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(G91:G114,$E$59:$E$82)","v":{"$error":"#DIV/0!"}},{"$f":"H126*$D$120","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"U126*$D$120","v":{"$error":"#DIV/0!"}},{"$f":"V126*$D$120","v":{"$error":"#DIV/0!"}},{"$f":"W126*$D$120","v":{"$error":"#DIV/0!"}}]
[null,"Busy Hour obsadenosť (Erlang) / BHE",{"$f":"C127/I_VoiceMinToErlang","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
["6.7 Hlavná prevádzková hodina - pokusy o nadviazanie hovoru"]
[null,null,"GSM","GSM","UMTS","UMTS","LTE","všetky","všetky","všetky","GSM","UMTS","LTE","GSM","UMTS","všetky","všetky","všetky","všetky","všetky","všetky","všetky","všetky"]
[null,null,{"$f":"C$90","v":"BTS"},{"$f":"D$90","v":"BSC"},"Node B","RNC","eNode B","HLR","MSS","MGW","BTS - BSC","Node B - RNC","eNode B - GGSN-MGW ","BSC - MGW","RNC - MGW","MGW - MGW","Mobile voicemail platform","SMSC Platform","MMSC Platform","Intelligent Network","SGSN Platform","GGSN Platform","Interconnection"]
[null,"Obsadenosť - počet hovorov celkom ",{"$f":"SUMPRODUCT(C91:C103,$M$10:$M$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(D91:D103,$M$10:$M$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(E91:E103,$N$10:$N$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(F91:F103,$N$10:$N$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(G91:G103,$O$10:$O$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(H91:H103,$M$10:$M$22)+SUMPRODUCT(H91:H103,$N$10:$N$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(I91:I103,$M$10:$M$22)+SUMPRODUCT(I91:I103,$N$10:$N$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(J91:J103,$M$10:$M$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(K91:K103,$N$10:$N$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(L91:L103,$M$10:$M$22)+SUMPRODUCT(L91:L103,$N$10:$N$22)","v":{"$error":"#DIV/0!"}},{"$f":"SUMPRODUCT(M91:M103,$C$10:$C$22)","v":0},{"$f":"SUMPRODUCT(N91:N103,$M$10:$M$22)+SUMPRODUCT(N91:N103,$N$10:$N$22)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Počet hovorov v BH",{"$f":"C135*$D$120","v":{"$error":"#DIV/0!"}},{"$f":"D135*$D$120","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
[]
["6.8 Hlavná prevádzková hodina - správy za sekundu"]
[]
[null,null,"SMS","MMS"]
[null,"Správy celkom",{"$f":"F35","v":{"$error":"#DIV/0!"}},{"$f":"F46","v":{"$error":"#DIV/0!"}}]
[null,"Busy Hour správy obsadenosti",{"$f":"C143*$D$120","v":{"$error":"#DIV/0!"}},{"$f":"D143*$D$120","v":{"$error":"#DIV/0!"}}]
[null,"Busy Hour obsadenost SMS / sekunda",{"$f":"C144/3600","v":{"$error":"#DIV/0!"}},{"$f":"D144/3600","v":{"$error":"#DIV/0!"}}]

{"sheet":"5. Jednotkové investície & Opex","index":14,"n_rows":82,"n_cols":8,"rows_kept":82,"cut":false,"hidden":false,"merged":[[418,1,418,2],[419,1,419,2]]}
["5. Investície a Opex"]
[]
["Popis"]
["Poskytuje cenové informácie pre všetky sieťové komponenty a príslušné prevádzkové náklady"]
[]
[]
["5.1 Jednotkové aktuálne ceny pre prístupové (RAN) a prepojovacie sieťové prvky"]
[]
[null,"Switching & Access","Základná jednotková cena","Iné investičné výdavky","Obstarávacia cena","Životnosť aktíva","Cenový trend","Doba obstarania (priemerná doba od obstarania do zaradenia do užívania)"]
[null,"Jednotka","EUR","%","EUR","# rokov","%","# mesiacov"]
[null,"Radio Access Sites - strecha",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG161,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI161,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK161,'0. Hlavné vstupy'!AL161)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C11*(1+D11)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM161","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH161","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN161","v":{"$error":"#DIV/0!"}}]
[null,"Radio Access Sites - samostatný pylón",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG162,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI162,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK162,'0. Hlavné vstupy'!AL162)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C12*(1+D12)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM162","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH162","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN162","v":{"$error":"#DIV/0!"}}]
[null,"BTS Cabinet",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG163,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI163,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK163,'0. Hlavné vstupy'!AL163)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM163","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH163","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN163","v":{"$error":"#DIV/0!"}}]
[null,"TRX 2G",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG164,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI164,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK164,'0. Hlavné vstupy'!AL164)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM164","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH164","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN164","v":{"$error":"#DIV/0!"}}]
[null,"BSC",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG165,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI165,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK165,'0. Hlavné vstupy'!AL165)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM165","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH165","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN165","v":{"$error":"#DIV/0!"}}]
[null,"NodeB Cabinet",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG166,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI166,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK166,'0. Hlavné vstupy'!AL166)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM166","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH166","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN166","v":{"$error":"#DIV/0!"}}]
[null,"NodeB Carrier",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG167,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI167,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK167,'0. Hlavné vstupy'!AL167)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM167","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH167","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN167","v":{"$error":"#DIV/0!"}}]
[null,"NodeB Channel Kit",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG168,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI168,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK168,'0. Hlavné vstupy'!AL168)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM168","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH168","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN168","v":{"$error":"#DIV/0!"}}]
[null,"NodeB HSPA Upgrade",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG169,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI169,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK169,'0. Hlavné vstupy'!AL169)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM169","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH169","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN169","v":{"$error":"#DIV/0!"}}]
[null,"eNode B",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG170,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI170,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK170,'0. Hlavné vstupy'!AL170)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM170","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH170","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN170","v":{"$error":"#DIV/0!"}}]
[null,"RNC",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG171,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI171,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK171,'0. Hlavné vstupy'!AL171)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM171","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH171","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN171","v":{"$error":"#DIV/0!"}}]
[null,"HLR",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG172,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI172,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK172,'0. Hlavné vstupy'!AL172)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM172","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH172","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN172","v":{"$error":"#DIV/0!"}}]
[null,"MSS",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG173,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI173,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK173,'0. Hlavné vstupy'!AL173)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM173","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH173","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN173","v":{"$error":"#DIV/0!"}}]
[null,"MGW",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG174,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI174,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK174,'0. Hlavné vstupy'!AL174)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM174","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH174","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN174","v":{"$error":"#DIV/0!"}}]
[null,"Mobile voicemail platform",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG175,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI175,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK175,'0. Hlavné vstupy'!AL175)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM175","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH175","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN175","v":{"$error":"#DIV/0!"}}]
[null,"SMS Centrum",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG176,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI176,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK176,'0. Hlavné vstupy'!AL176)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM176","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH176","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN176","v":{"$error":"#DIV/0!"}}]
[null,"MMS Centrum",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG177,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI177,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK177,'0. Hlavné vstupy'!AL177)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM177","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH177","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN177","v":{"$error":"#DIV/0!"}}]
[null,"Intelligent Network",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG178,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI178,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK178,'0. Hlavné vstupy'!AL178)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM178","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH178","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN178","v":{"$error":"#DIV/0!"}}]
[null,"SGSN Platform",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG179,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI179,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK179,'0. Hlavné vstupy'!AL179)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM179","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH179","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN179","v":{"$error":"#DIV/0!"}}]
[null,"GGSN Platform",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG180,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI180,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK180,'0. Hlavné vstupy'!AL180)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C30*(1+D30)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM180","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH180","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN180","v":{"$error":"#DIV/0!"}}]
[null,"BTS - BSC",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG181,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI181,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK181,'0. Hlavné vstupy'!AL181)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C31*(1+D37)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM181","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH181","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN181","v":{"$error":"#DIV/0!"}}]
[null,"Node B - RNC",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG182,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI182,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK182,'0. Hlavné vstupy'!AL182)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM182","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH182","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN182","v":{"$error":"#DIV/0!"}}]
[null,"eNode B - MGW",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG183,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI183,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK183,'0. Hlavné vstupy'!AL183)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM183","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH183","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN183","v":{"$error":"#DIV/0!"}}]
[null,"BSC - MGW",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG184,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI184,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK184,'0. Hlavné vstupy'!AL184)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM184","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH184","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN184","v":{"$error":"#DIV/0!"}}]
[null,"RNC - MGW",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG185,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI185,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK185,'0. Hlavné vstupy'!AL185)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM185","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH185","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN185","v":{"$error":"#DIV/0!"}}]
[null,"MGW - MGW",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG186,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI186,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK186,'0. Hlavné vstupy'!AL186)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM186","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH186","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN186","v":{"$error":"#DIV/0!"}}]
[null,"Interconnection",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG187,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI187,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK187,'0. Hlavné vstupy'!AL187)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM187","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH187","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN187","v":{"$error":"#DIV/0!"}}]
[]
["5.2 Jednotkové aktuálne ceny pre vlastnené prenosové sieťové prvky"]
[]
[null,"Prenos","Základná jednotková cena","Iné investičné výdavky","Obstarávacia cena","Životnosť aktíva","Cenový trend","Doba obstarania (priemerná doba od obstarania do zaradenia do užívania)"]
[null,"Jednotka","EUR","%","EUR","# rokov","%","# mesiacov"]
[null,"Optické vlákno"]
[null,"Vlákno vrátane káblovodov a zemných prác - Mesto & Aglomerácia",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG192,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI192,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK192,'0. Hlavné vstupy'!AL192)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C44*(1+D44)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM192","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH192","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN192","v":{"$error":"#DIV/0!"}}]
[null,"Vlákno vrátane káblovodov a zemných prác - Vidiek",{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG193,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI193,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK193,'0. Hlavné vstupy'!AL193)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C45*(1+D45)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM193","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH193","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN193","v":{"$error":"#DIV/0!"}}]
[null,"NGN prenosové zariadenie "]
[null,{"$f":"'1. Prevodník'!B81","v":"IP Switch"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG195,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI195,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK195,'0. Hlavné vstupy'!AL195)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM195","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH195","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN195","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B82","v":"IP Router"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG196,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI196,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK196,'0. Hlavné vstupy'!AL196)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM196","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH196","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN196","v":{"$error":"#DIV/0!"}}]
[null,"SDH zariadenie "]
[null,{"$f":"'1. Prevodník'!B84","v":"Digital Cross Connect (DXC)"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG198,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI198,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK198,'0. Hlavné vstupy'!AL198)))","v":0},null,{"$f":"C50*(1+D51)","v":0},{"$f":"'0. Hlavné vstupy'!AM198","v":0},{"$f":"'0. Hlavné vstupy'!AH198","v":0},{"$f":"'0. Hlavné vstupy'!AN198","v":0}]
[null,{"$f":"'1. Prevodník'!B85","v":"Add Drop Multiplexer - STM1"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG199,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI199,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK199,'0. Hlavné vstupy'!AL199)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM199","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH199","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN199","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B86","v":"Add Drop Multiplexer - STM4"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG200,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI200,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK200,'0. Hlavné vstupy'!AL200)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM200","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH200","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN200","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B87","v":"Add Drop Multiplexer - STM16"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG201,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI201,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK201,'0. Hlavné vstupy'!AL201)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM201","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH201","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN201","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B88","v":"Add Drop Multiplexer - STM64"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG202,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI202,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK202,'0. Hlavné vstupy'!AL202)))","v":{"$error":"#DIV/0!"}},null,{"$error":"#DIV/0!"},{"$f":"'0. Hlavné vstupy'!AM202","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH202","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN202","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B89","v":"…"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG203,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI203,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK203,'0. Hlavné vstupy'!AL203)))","v":0},null,0,{"$f":"'0. Hlavné vstupy'!AM203","v":0},{"$f":"'0. Hlavné vstupy'!AH203","v":0},{"$f":"'0. Hlavné vstupy'!AN203","v":0}]
[null,"Mikrovlnné zariadenie "]
[null,{"$f":"'1. Prevodník'!B91","v":"Link 2 Mbit/s"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG205,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI205,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK205,'0. Hlavné vstupy'!AL205)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C57*(1+D58)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM205","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH205","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN205","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B92","v":"Link 8 Mbit/s"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG206,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI206,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK206,'0. Hlavné vstupy'!AL206)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C58*(1+D59)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM206","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH206","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN206","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B93","v":"Link 32 Mbit/s"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG207,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI207,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK207,'0. Hlavné vstupy'!AL207)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C59*(1+D60)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM207","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH207","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN207","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B94","v":"Link 128 Mbit/s"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG208,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI208,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK208,'0. Hlavné vstupy'!AL208)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C60*(1+D61)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM208","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH208","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN208","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B95","v":"Link STM-1"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG209,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI209,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK209,'0. Hlavné vstupy'!AL209)))","v":{"$error":"#DIV/0!"}},null,{"$f":"C61*(1+D62)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM209","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH209","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN209","v":{"$error":"#DIV/0!"}}]
[null,"Satelitné zariadenie "]
[null,{"$f":"'1. Prevodník'!B98","v":"Link 2 Mbit/s"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG211,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI211,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK211,'0. Hlavné vstupy'!AL211)))","v":{"$error":"#DIV/0!"}},0,{"$f":"C63*(1+D64)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM211","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH211","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN211","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B99","v":"Link 8 Mbit/s"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG212,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI212,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK212,'0. Hlavné vstupy'!AL212)))","v":{"$error":"#DIV/0!"}},0,{"$f":"C64*(1+D65)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM212","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH212","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN212","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B100","v":"Link 32 Mbit/s"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG213,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI213,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK213,'0. Hlavné vstupy'!AL213)))","v":{"$error":"#DIV/0!"}},0,{"$f":"C65*(1+D66)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM213","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH213","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN213","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B101","v":"Link 128 Mbit/s"},{"$f":"IF('A. Výber'!$J$10=1,'0. Hlavné vstupy'!AG214,IF('A. Výber'!$J$10=2,'0. Hlavné vstupy'!AI214,IF('A. Výber'!$J$10=3,'0. Hlavné vstupy'!AK214,'0. Hlavné vstupy'!AL214)))","v":{"$error":"#DIV/0!"}},0,{"$f":"C66*(1+D67)","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AM214","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH214","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AN214","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B102","v":"…"}]
[]
[]
["5.3 Jednotkové aktuálne ceny za prenajatú infraštruktúru"]
[]
[null,"Prenajaté lokácie a pozemky","EUR/mesiac","UM","Množstvo","EUR / rok"]
[null,"Prenajaté stožiare",null,"Lokácia / mesiac",null,{"$f":"C73*12","v":0}]
[null,"Prenajaté strechy",null,"Lokácia / mesiac",null,{"$f":"C74*12","v":0}]
[null,"Priemerná cena prenájmu lokácie",null,null,null,{"$f":"SUMPRODUCT(F73:F74,E73:E74)/SUM(E73:E74)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Prenajaté prenosové spoje","Kapacita spoja","Vzdialenosť (km)","UM","EUR / mesiac / UM","EUR / Rok / UM"]
[null,null,"Kábel",null,"Km",null,{"$f":"F78*12","v":0}]
[null,null,"STM1",null,"Link STM-1",null,{"$f":"F79*12","v":0}]
[null,null,"4 x E1",null,"Link STM-4",null,{"$f":"F80*12","v":0}]
[null,null,"2 x E1",null,"Link 4 Mbit/s",null,{"$f":"F81*12","v":0}]
[null,null,"1 x E1",null,"Link 2 Mbit/s",null,{"$f":"F82*12","v":0}]

{"sheet":"4. Parametre dimenzovania siete","index":15,"n_rows":743,"n_cols":19,"rows_kept":743,"cut":false,"hidden":false,"merged":[[90,1,91,1],[108,1,109,1],[97,2,97,5],[46,2,46,5],[46,6,46,7],[108,2,108,4],[142,1,143,1],[142,2,143,2],[142,3,143,3],[118,1,119,1],[127,1,128,1],[134,1,135,1],[118,2,118,3],[159,13,160,14],[37,4,37,6],[65,2,65,11],[46,8,46,9],[118,4,118,5],[89,15,89,18],[89,6,89,9],[89,10,89,13],[90,11,90,13],[108,11,108,13],[108,8,108,10],[108,5,108,7],[108,14,108,16],[89,2,89,5],[180,7,180,9],[127,6,127,7],[180,2,180,3],[134,2,134,3],[289,3,289,6],[266,2,266,6],[259,2,259,6],[180,4,180,6],[252,2,252,4],[134,4,134,5],[127,2,127,5]]}
["4. Parametre dimenzovania siete "]
[]
["Popis"]
["Poskytuje základné technické plánovacie parametre a súčasnú kapacitu siete"]
["V prípade, že nie je uvedené inak, informácie nižšie vychádzajú zo stavu v roku 0"]
[]
["4.1 Hlavné kritériá"]
[]
[null,"Variabilná zložka","Jednotka","2G","3G"]
[null,"Radio path Grade of Service (GoS): Blocking Probability ","%",{"$f":"'0. Hlavné vstupy'!AG73","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH73","v":{"$error":"#DIV/0!"}}]
[null,"Network blocking probability ","%",{"$f":"'0. Hlavné vstupy'!AG74","v":0},{"$f":"'0. Hlavné vstupy'!AH74","v":0}]
[null,"Capacity planning max load factor - radio network","%",{"$f":"'0. Hlavné vstupy'!AG75","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH75","v":{"$error":"#DIV/0!"}}]
[null,"Capacity planning max load factor - switching","%",{"$f":"'0. Hlavné vstupy'!AG76","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH76","v":{"$error":"#DIV/0!"}}]
[null,"Capacity planning max load factor - transmission access","%",{"$f":"'0. Hlavné vstupy'!AG77","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH77","v":{"$error":"#DIV/0!"}}]
[null,"Capacity planning max load factor - transmission core","%",{"$f":"'0. Hlavné vstupy'!AG78","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH78","v":{"$error":"#DIV/0!"}}]
[null,"Conversion of voice minutes to Erlang traffic","#",{"$f":"'0. Hlavné vstupy'!AG80","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH80","v":{"$error":"#DIV/0!"}}]
[]
[null,"Proportion of Node B HSPA enabled","%"]
[null,"UMTS Radio Channel voice rate","mbps"]
[null,"Max number of channels per carrier","# Channels"]
[null,"Capacity allowance for soft handover","%"]
[null,"Max number of channels per carrier adjusted for soft handover","# Channels",null,{"$f":"E20/(1+E21)","v":0}]
[null,"Min number of channels per Node-B","# Channels"]
[]
[null,"Channel Element Utilisation factor"]
[]
["4.2  Spektrum"]
[]
[null,"Variabilná zložka","Jednotka","GSM 900","GSM 1800","UMTS","LTE"]
[null,"Spektrum","Khz",{"$f":"'0. Hlavné vstupy'!AG85","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH85","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI85","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AJ85","v":0}]
[null,"Opakovací faktor - Re-use factor per cell (frequency cannot be used in adjacent cells)","#",{"$f":"'0. Hlavné vstupy'!AG86","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH86","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI86","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AJ86","v":0}]
[null,"TRX / Carrier bandwidth","Khz",{"$f":"'0. Hlavné vstupy'!AG87","v":200},{"$f":"'0. Hlavné vstupy'!AH87","v":200},{"$f":"'0. Hlavné vstupy'!AI87","v":5000},{"$f":"'0. Hlavné vstupy'!AJ87","v":0}]
[null,"Spektrální kapacita - Spectral capacity of a sector (N. of TRX per sector)","TRX/sektor",{"$f":"'0. Hlavné vstupy'!AG88","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH88","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI88","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AJ88","v":0}]
[null,"Fyzická kapacita - Physical capacity of a sector (N. of TRX per sector)","TRX/sektor",{"$f":"'0. Hlavné vstupy'!AG89","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH89","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI89","v":"n/A"},{"$f":"'0. Hlavné vstupy'!AJ89","v":0}]
[]
[]
["4.3  Pokrytie"]
[null,null,null,null,"Rok 0 Skutočnosť"]
[null,"Región","Populácia\nrok X","Celková plocha územia (km2)","Celkové pokrytie - GSM 900 (% celkovej rozlohy)","Celkové pokrytie - GSM 1800 (% celkovej rozlohy)","Celkové pokrytie - UMTS (% celkovej rozlohy)","Celkové pokrytie - LTE (% celkovej rozlohy)",null,null,null,1187353,1180]
[null,"Aglomerácie",null,null,{"$f":"'0. Hlavné vstupy'!AG94","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH94","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI94","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AJ94","v":0},null,null,null,1950938,7209]
[null,"Mestá",null,null,{"$f":"'0. Hlavné vstupy'!AG95","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH95","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI95","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AJ95","v":0},null,null,null,2286634,40646]
[null,"Vidiek",null,null,{"$f":"'0. Hlavné vstupy'!AG96","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH96","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI96","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AJ96","v":0}]
[null,"Územie celkom",5292154.4306806251,40511.335059497091,{"$f":"'0. Hlavné vstupy'!AG97","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH97","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI97","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AJ97","v":0}]
[]
[]
["4.4  Polomer bunky (km)"]
[null,null,"2G",null,null,null,"3G",null,"3G"]
[null,"Región","GSM 900 maximálny polomer bunky","GSM 900 priemerný polomer bunky","GSM 1800 maximálny polomer bunky","GSM 1800 priemerný polomer bunky","Node B maximálny polomer bunky","Node B priemerný polomer bunky","Node B maximálny polomer bunky","Node B priemerný polomer bunky"]
[null,"Aglomerácie",35,{"$f":"'0. Hlavné vstupy'!AL94","v":{"$error":"#DIV/0!"}},35,{"$f":"'0. Hlavné vstupy'!AM94","v":{"$error":"#DIV/0!"}},{"$f":"E49","v":35},{"$f":"'0. Hlavné vstupy'!AN94","v":{"$error":"#DIV/0!"}},{"$f":"G49","v":35}]
[null,"Mestá",35,{"$f":"'0. Hlavné vstupy'!AL95","v":{"$error":"#DIV/0!"}},35,{"$f":"'0. Hlavné vstupy'!AM95","v":{"$error":"#DIV/0!"}},{"$f":"E50","v":35},{"$f":"'0. Hlavné vstupy'!AN95","v":{"$error":"#DIV/0!"}},35]
[null,"Vidiek",35,{"$f":"'0. Hlavné vstupy'!AL96","v":{"$error":"#DIV/0!"}},35,{"$f":"'0. Hlavné vstupy'!AM96","v":{"$error":"#DIV/0!"}},35,{"$f":"'0. Hlavné vstupy'!AN96","v":{"$error":"#DIV/0!"}},35]
[null,null,null,null,null,null,null,null,null,{"$f":"'0. Hlavné vstupy'!AO97","v":0}]
[]
["4.5  Distribúcia prevádzky"]
[]
[null,"Región ","Populácia\nrok 0","% populácia","% regionálnej prevádzky na celkovej prevádzke 2G","% regionálnej prevádzky na celkovej prevádzke 3G"]
[null,"Aglomerácie",1187353,{"$f":"C57/$C$60","v":0.2188699382940778},{"$f":"'0. Hlavné vstupy'!AG102","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH102","v":{"$error":"#DIV/0!"}},{"$f":"E57+F57","v":{"$error":"#DIV/0!"}},{"$f":"G57/200%","v":{"$error":"#DIV/0!"}}]
[null,"Mestá",1950938,{"$f":"C58/$C$60","v":0.35962487960663053},{"$f":"'0. Hlavné vstupy'!AG103","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH103","v":{"$error":"#DIV/0!"}},{"$f":"E58+F58","v":{"$error":"#DIV/0!"}},{"$f":"G58/200%","v":{"$error":"#DIV/0!"}}]
[null,"Vidiek",2286634,{"$f":"C59/$C$60","v":0.42150518209929172},{"$f":"'0. Hlavné vstupy'!AG104","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH104","v":{"$error":"#DIV/0!"}},{"$f":"E59+F59","v":{"$error":"#DIV/0!"}},{"$f":"G59/200%","v":{"$error":"#DIV/0!"}}]
[null,"Celkom územie ",{"$f":"SUM(C57:C59)","v":5424925},{"$f":"C60/$C$60","v":1},{"$f":"SUM(E57:E59)","v":{"$error":"#DIV/0!"}},{"$f":"SUM(F57:F59)","v":{"$error":"#DIV/0!"}}]
[]
[]
["4.6 Mapovanie prevádzky na Core Nodes"]
[null,"Definícia Core Node: lokácia MGW alebo MSS"]
[]
[null,null,"Core Node Uzol (1 ak je geotyp obsluhovaný len jedným CN uzlom ; 0.5 ak je geotyp obsluhovaný 2 uzlami v rovnakom pomere atd.)"]
[null,"Región","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ",null,"Kontrola (vždy 1)"]
[null,"Geotyp Aglomerácie",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C68:L68)","v":0}]
[null,"Geotyp Mestá",null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Geotyp Vidiek",null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Distribúcia prevádzky na Core Node Uzol",{"$f":"SUMPRODUCT($H$57:$H$59,C$68:C$70)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$f":"SUM(C72:L72)","v":{"$error":"#DIV/0!"}}]
[]
[]
["4.7  Počet BTS/NodeB sitov"]
[]
[null,"Premenná ","% lokácií celkom "]
[null,"Počet striech",{"$f":"'0. Hlavné vstupy'!AG111","v":{"$error":"#DIV/0!"}}]
[null,"Počet samostatných pylónov",{"$f":"'0. Hlavné vstupy'!AG112","v":{"$error":"#DIV/0!"}}]
[]
[null,"Región","Lokácie s 1 kabinetom","Lokácie s 2 kabinetmi ","Lokácie s >=3 kabinetmi","Celkom"]
[null,"Aglomerácie",{"$f":"'0. Hlavné vstupy'!AG117","v":0},{"$f":"'0. Hlavné vstupy'!AH117","v":0},{"$f":"'0. Hlavné vstupy'!AI117","v":0},{"$f":"SUM(C82:E82)","v":0}]
[null,"Mestá",{"$f":"'0. Hlavné vstupy'!AG118","v":0},{"$f":"'0. Hlavné vstupy'!AH118","v":0},{"$f":"'0. Hlavné vstupy'!AI118","v":0},0]
[null,"Vidiek",{"$f":"'0. Hlavné vstupy'!AG119","v":0},{"$f":"'0. Hlavné vstupy'!AH119","v":0},{"$f":"'0. Hlavné vstupy'!AI119","v":0},0]
[null,"Celkom územie ",{"$f":"'0. Hlavné vstupy'!AG120","v":0},{"$f":"'0. Hlavné vstupy'!AH120","v":0},{"$f":"'0. Hlavné vstupy'!AI120","v":0},0]
[]
[]
["4.8  BTS / NodeB zariadenie "]
[]
[null,null,"Počet BTS kabinetov",null,null,null,"Počet TRX",null,null,null,"NodeB",null,null,null,null,"Kabinety"]
[null,"Zariadenie rádiového prístupu","GSM 900","GSM 1800","GSM Dual","Total","GSM 900","GSM 1800","GSM Dual","Total","NodeB","NodeB components",null,null,null,"GSM 900","GSM 1800","GSM Dual","Celkom"]
[null,null,"#","#","#","#","# TRX","# TRX","# TRX","# TRX","#","# Carrier","# Channel Kit","# HSDPA Upgrade",null,"#","#","#","#"]
[null,"Aglomerácie","n/A","n/A","n/A",{"$f":"SUM(C93:E93)","v":0},"n/A","n/A","n/A",{"$f":"SUM(G93:I93)","v":0},"n/A","n/A","n/A","n/A",null,{"$f":"'0. Hlavné vstupy'!AG123","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH123","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI123","v":{"$error":"#DIV/0!"}},{"$f":"SUM(P93:R93)","v":{"$error":"#DIV/0!"}}]
[null,"Mestá","n/A","n/A","n/A",{"$f":"SUM(C94:E94)","v":0},"n/A","n/A","n/A",{"$f":"SUM(G94:I94)","v":0},"n/A","n/A","n/A","n/A",null,{"$f":"'0. Hlavné vstupy'!AG124","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH124","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI124","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Vidiek","n/A","n/A","n/A",{"$f":"SUM(C95:E95)","v":0},"n/A","n/A","n/A",{"$f":"SUM(G95:I95)","v":0},"n/A","n/A","n/A","n/A",null,{"$f":"'0. Hlavné vstupy'!AG125","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH125","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI125","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Celkom územie ",{"$f":"SUM(C93:C95)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,{"$f":"'0. Hlavné vstupy'!AG126","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AH126","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI126","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Kapacita: Maximálny počet TRX/Carrier na BTS/NodeB"]
[null,"Plánovacie obdobie (# mesiacov)"]
[]
[]
[null,"Využitie TRX v HPH (%)","GSM 900","GSM 1800","GSM Dual","Celkom"]
[null,"Aglomerácie"]
[null,"Mestá"]
[null,"Vidiek"]
[]
[]
["4.9  BTS / NodeB sektorizácia"]
[]
[null,"Sektorizácia","GSM 900",null,null,"GSM 1800",null,null,"GSM Dual",null,null,"NodeB",null,null,"eNode B"]
[null,null,"1 sektor (%)","2 sektory (%)","3+ sektory (%)","1 sektor (%)","2 sektory (%)","3+ sektory (%)","1 sektor (%)","2 sektory (%)","3+ sektory (%)","1 sektor (%)","2 sektory (%)","3+ sektory (%)","1 sektor (%)","2 sektory (%)","3+ sektory (%)"]
[null,"Aglomerácie"]
[null,"Mestá"]
[null,"Vidiek"]
[null,"Celkom územie ",{"$f":"SUM(C111:C113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["4.10  BSC / RNC zariadenie"]
[]
[null,"BSC","Maximálna kapacita",null,"Skutočná kapacita",null,"Plánovacie obdobie "]
[null,null,"Max # TRXs (citlivosť prrvádzky)","Max # BTS na BSC (citlivosť pokrytia)","Skutočný # TRXs (citlivosť prevádzky)","Skutočný # of BTS na BSC (citlivosť pokrytia)","#mesiacov"]
[null,"Maximálna efektívna kapacita",{"$f":"'0. Hlavné vstupy'!AG131","v":{"$error":"#DIV/0!"}}]
[]
[null,"RNC","Max dátová prevádzka na RNC (Mbps)","Plánovacie obdobie "]
[null,"Maximálna efektívna kapacita",{"$f":"'0. Hlavné vstupy'!AG133","v":{"$error":"#DIV/0!"}}]
[]
["4.11  MSS zariadenia"]
[]
[null,"MSS","Maximálna kapacita",null,null,null,"Skutočná kapacita",null,"Plánovacie obdobie "]
[null,null,"Max # of užívateľov","Max # of SCC","Max. # BHE","Max. # of BH call attempts","Actual # SCC","Actual # BHE","#mesiacov"]
[null,"Max / Skutočnosť",{"$f":"'0. Hlavné vstupy'!AG135","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG136","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG137","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG138","v":{"$error":"#DIV/0!"}}]
[]
[]
["4.12  MGW zariadenia"]
[]
[null,"Media gateways","Maximálna kapacita",null,"Skutočná kapacita",null,"Plánovacie obdobie "]
[null,null,"Maximálny # SCC","Maximálny # BHE","Aktuálny počet # SCC","Act  # of BHE","#mesiacov"]
[null,"Max / Skutočnosť",{"$f":"'0. Hlavné vstupy'!AG140","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AG142","v":{"$error":"#DIV/0!"}}]
[]
[]
["4.13  Ostatné zariadenia core platforms"]
[]
[null,"Ostatné Switching & Access zariadenia ","Skutočné množstvo(#) \n(bez zálohování a nevyužitých)","Minimálny počet platforiem (#)","Kapacitné jednotky","Celková kapacita  (v kap. jednotkách)","Plánovacie obdobie (mesiace)"]
[null,"Home Location Register (HLR)",null,null,"Max # zákazníkov"]
[null,null,null,null,"Max # kapacita serveru"]
[null,"Voicemail platform",null,null,"Max # zákazníkov voicemail"]
[null,"SMSC platform",null,null,"Max # SMS v BH"]
[null,"MMSC platform",null,null,"Max # správ za sekundu "]
[null,"Mobile IN",null,null,"Max # užívateľov "]
[null,"SGSN Platform",null,null,"Max # zákazníkov s dátovými službami "]
[null,"GGSN Platform",null,null,"Max # zákazníkov s dátovými službami "]
[]
[]
[null,"BTS lokácie - alternatívy zdrojov energie","BTS lokácií (#)"]
[null,"Lokácie základňových staníc napojené na elektrickú sieť",{"$f":"'0. Hlavné vstupy'!AG114","v":{"$error":"#DIV/0!"}}]
[]
[]
["4.14  Mapovanie Core platforiem na Core Node uzly"]
[]
[null,"Mapovanie Core platforms na Core Nodes","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov ","Celkom"]
[null,"Network Center",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C160:L160)","v":0}]
[null,"Switch locations",null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C161:L161)","v":0}]
[null,"Home Location Register (HLR)",null,null,null,null,null,null,null,null,null,null,0]
[null,"Voicemail platform",null,null,null,null,null,null,null,null,null,null,0]
[null,"SMSC platform",null,null,null,null,null,null,null,null,null,null,0]
[null,"MMSC platform",null,null,null,null,null,null,null,null,null,null,0]
[null,"Mobile IN",null,null,null,null,null,null,null,null,null,null,0]
[null,"SGSN Platform",null,null,null,null,null,null,null,null,null,null,0]
[null,"GGSN Platform",null,null,null,null,null,null,null,null,null,null,0]
[null,"Point Of Interconnect",null,null,null,null,null,null,null,null,null,null,0]
[null,"Maintenance / monitoring ports",null,null,null,null,null,null,null,null,null,null,0]
[]
[]
["Zariadenia chrbticovej siete"]
[]
[]
[]
["4.15  Prenos"]
[]
["4.16.1  IP (NGN) zariadenie"]
[]
[null,null,"Maximálna kapacita",null,"Skutočná kapacita"]
[null,"IP switche (access)","Kapacita (Gbps)","Počet kariet","Použitá kapacita (Gbps)","Karty","Inštalované porty"]
[null,"Maximálna kapacita"]
[]
[null,"IP routery","Kapacita (Gbps)","Počet kariet","Kapacita (Gbps)","Počet kariet","Počet portov"]
[null,"Maximálna kapacita"]
[]
[null,"IP Switch typ karty","Kapacita (mbps)","Porty na kartu ( per line card)","Hraničná kapacita (mbps)"]
[null,"1 Gbps card",1000,2,10000]
[null,"100 Mbps card",100,12,400]
[null,"100 Mbps card",100,4,400]
[]
[null,"IP Router typ karty","Kapacita (mbps)","Ports per line card","Hraničná kapacita (mbps)"]
[null,"1 Gbps card",1000,2,10000]
[null,"100 Mbps card",100,4,400]
[]
[null,"IP minimálne zariadenie pre resilience a / alebo iné funkcie","Kapacita (mbps)"]
[null,"IP switch - minimum na core node",2]
[null,"IP router - minimum na core node",4]
[null,"IP prenos - minimálny počet spojov medzi lokáciami",2]
[]
[]
["4.16.2  Prenosové zariadenie "]
[]
[]
[null,"Kábel","Km","BTS/NodeB - BSC/RNC","BSC/RNC - MGW","Chrbticové spoje"]
[null,"Prenajaté spoje % ako percento káblových spojov"]
[]
[]
["4.16.3  Priemerné mikrovlnné skoky a káblová vzdialenosť"]
[]
[null,"BTS/NodeB Sites - BSC/RNC priemerné skoky","Aglomerácie","Mestá","Vidiek"]
[null,"Zdieľané BSC/RNC - MGW %",{"$f":"'0. Hlavné vstupy'!AG147","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(D$212,'0. Hlavné vstupy'!$B$146:$AH$150,32)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$212,'0. Hlavné vstupy'!$B$146:$AH$150,32)","v":{"$error":"#DIV/0!"}}]
[null,"Priemerný počet mikrovlnných skokov pre prístup",{"$f":"'0. Hlavné vstupy'!AH147","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(D$212,'0. Hlavné vstupy'!$B$146:$AH$150,33)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$212,'0. Hlavné vstupy'!$B$146:$AH$150,33)","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[null,"BTS/NodeB Sites - BSC/RNC priemerná káblová vzdialenosť","Aglomerácie","Mestá","Vidiek"]
[null,"Zdieľané s BSC/RNC - MGW iba ",0,0,0]
[null,"Priemerná vzdialenosť pre káblové spojenie použité pre RAN",{"$f":"'0. Hlavné vstupy'!AI147","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(D$212,'0. Hlavné vstupy'!$B$146:$AI$150,34)","v":{"$error":"#DIV/0!"}},{"$f":"VLOOKUP(E$212,'0. Hlavné vstupy'!$B$146:$AI$150,34)","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"BSC/RNC - MGW priemerný skok / káblová vzdialenosť","Core Node","Priemerné mikro skoky na BSC/RNC - MGW spoj","Priemerná vzdialenosť BSC/RNC - MGW spoje"]
[null,"BSC/RNC - MGW priemerný skok / káblová vzdialenosť do Core Node"]
[null,null,{"$f":"TRANSPOSE(C159:L159)","v":"Bratislava 1"},null,null,{"$f":"IF(D225=0,0,E225/D225)","v":0},null,null,{"$f":"IF(G225=0,0,H225/G225)","v":0}]
[null,null,"Bratislava 2",null,null,0,null,null,{"$f":"IF(G226=0,0,H226/G226)","v":0}]
[null,null,"Košice 1 ",null,null,0,null,null,{"$f":"IF(G227=0,0,H227/G227)","v":0}]
[null,null,"Košice 2",null,null,0,null,null,{"$f":"IF(G228=0,0,H228/G228)","v":0}]
[null,null,"Trnava",null,null,0]
[null,null,"Nitra ",null,null,0]
[null,null,"Trenčín"]
[null,null,"Žilina"]
[null,null,"Banská Bystrica"]
[null,null,"Prešov ",null,null,0,null,null,{"$f":"IF(G234=0,0,H234/G234)","v":0}]
[]
[]
[]
[null,"Káblová vzdialenosť mezi Core Nodes a Network Centre (km)","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Bratislava 1"]
[null,"Bratislava 2"]
[null,"Košice 1 "]
[null,"Košice 2"]
[null,"Trnava"]
[null,"Nitra "]
[null,"Trenčín"]
[null,"Žilina"]
[null,"Banská Bystrica"]
[null,"Prešov "]
[null,"Celkom",{"$f":"SUM(C239:C248)","v":0},{"$f":"SUM(D239:D248)","v":0},0,0,0,0,0,0,0,0]
[]
["4.16.4  Prenos podľa média"]
[]
[null,"BTS/NodeB lokácie - BSC/RNC","% BTS/NodeB spojov do BSC/RNC"]
[null,"BTS/NodeB spoje do BSC/RNC","Aglomerácie","Mestá","Vidiek"]
[null,"Mikrovlnné"]
[null,"Káblové "]
[null,"Prenajatá kapacita"]
[null,"Kolokácia s BSC/RNC"]
[]
[null,"BSC/RNC - MGW","% BSC/RNS spojov do MGW Core Node uzla:"]
[null,"BSC/RNC spoje do Core Node","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Mikrovlnné"]
[null,"Káblové "]
[null,"Prenajatá kapacita"]
[null,"Kolokácia s MGW"]
[]
[null,"Chrbticové spoje","% chrbticové spoje medzi Core Node a Network Centre:"]
[null,"Z Core Node","Bratislava 1","Bratislava 2","Košice 1 ","Košice 2","Trnava","Nitra ","Trenčín","Žilina","Banská Bystrica","Prešov "]
[null,"Do Network Centre"]
[null,"Kábel"]
[null,"Prenajatá kapacita"]
[null,"Kolokácie s inými MGW"]
[]
[]
["4.17 Kapacita spojov (prevodník)"]
[]
[null,"Dáta pre kapacitu spoja","Meno","Dátová rýchlosť (Mbit/s)","Počet E1s","Okruhy celkom","Hlasové okruhy","Signalizácia","Erlang"]
[null,"Link 2 Mbit/s","E1",2.048,1,{"$f":"2048/64","v":32},30,2,21.931999999999999]
[null,"Link 8 Mbit/s","E2",8.4480000000000004,4,{"$f":"4*2048/64","v":128},{"$f":"4*G278","v":120},{"$f":"4*H278","v":8},107.4]
[null,"Link 32 Mbit/s","E3",34.368000000000002,16,{"$f":"16*2048/64","v":512},{"$f":"4*G279","v":480},{"$f":"4*H279","v":32},466.31600000000003]
[null,"Link 128 Mbit/s","E4",139.26400000000001,64,2048,{"$f":"G280*4","v":1920},{"$f":"H280*4","v":128},1926.1927999999998]
[null,"Link STM-1","STM-1",155.52000000000001,{"$f":"7*3*3","v":63},null,{"$f":"G278*7*3*3","v":1890},null,1895.7250999999997]
[null,"Link STM-4","STM-4",622.08000000000004,{"$f":"E282*4","v":252},null,{"$f":"G282*4","v":7560},null,7672.7730000000001]
[null,"Link STM-16","STM-16",2488.3200000000002,{"$f":"E283*4","v":1008},null,{"$f":"G283*4","v":30240},null,30810.312999999998]
[null,"Link STM-64","STM-64",9953.2800000000007,{"$f":"E284*4","v":4032},null,{"$f":"+G284*4","v":120960},null,123379.5]
[]
[]
["4.18 Erlang prevodník (stále dáta)"]
[]
[null,"Number of voice channels (Time slots) - Circuits","Number of TRXs","Erlang Traffic for a given blocking probability (Erlang B table)"]
[null,null,null,1E-3,0.01,0.02,0.05]
[null,null,null,"Erlang_col1","Erlang_col2","Erlang_col3","Erlang_col4"]
[null,0,0,0,0,0,0]
[null,1,0.14285700000000001,1E-3,1.01E-2,2.0410000000000001E-2,5.2630000000000003E-2]
[null,2,0.28571400000000002,4.5760000000000002E-2,0.15259,0.22347,0.38131999999999999]
[null,3,0.42857099999999998,0.19384000000000001,0.45549000000000001,0.60221000000000002,0.89939999999999998]
[null,4,0.57142899999999996,0.43926999999999999,0.86941999999999997,1.0923,1.5246]
[null,5,0.71428599999999998,0.76212000000000002,1.3608,1.6571,2.2185000000000001]
[null,6,0.85714299999999999,1.1458999999999999,1.909,2.2759,2.9603000000000002]
[null,7,1,1.5786,2.5009000000000001,2.9354,3.7378]
[null,8,1.125,2.0512999999999999,3.1276000000000002,3.6271,4.5430000000000001]
[null,9,1.25,2.5575000000000001,3.7825000000000002,4.3446999999999996,5.3701999999999996]
[null,10,1.375,3.0920000000000001,4.4611999999999998,5.0839999999999996,6.2157]
[null,11,1.5,3.6511,5.1599000000000004,5.8414999999999999,7.0763999999999996]
[null,12,1.625,4.2313999999999998,5.8760000000000003,6.6147,7.9509999999999996]
[null,13,1.75,4.8305999999999996,6.6071999999999997,7.4015000000000004,8.8348999999999993]
[null,14,1.875,5.4463999999999997,7.3517000000000001,8.2003000000000004,9.7294999999999998]
[null,15,2,6.0772000000000004,8.1080000000000005,9.0096000000000007,10.632999999999999]
[null,16,2.1428569999999998,6.7214999999999998,8.875,9.8284000000000002,11.544]
[null,17,2.285714,7.3780999999999999,9.6516000000000002,10.656000000000001,12.461]
[null,18,2.4285709999999998,8.0458999999999996,10.436999999999999,11.491,13.385]
[null,19,2.5714290000000002,8.7239000000000004,11.23,12.333,14.315]
[null,20,2.714286,9.4115000000000002,12.031000000000001,13.182,15.249000000000001]
[null,21,2.8571430000000002,10.108000000000001,12.837999999999999,14.036,16.189]
[null,22,3,10.811999999999999,13.651,14.896000000000001,17.132000000000001]
[null,23,3.125,11.523999999999999,14.47,15.760999999999999,18.079999999999998]
[null,24,3.25,12.243,15.295,16.631,19.030999999999999]
[null,25,3.375,12.968999999999999,16.125,17.504999999999999,19.984999999999999]
[null,26,3.5,13.701000000000001,16.959,18.382999999999999,20.943000000000001]
[null,27,3.625,14.439,17.797000000000001,19.265000000000001,21.904]
[null,28,3.75,15.182,18.64,20.149999999999999,22.867000000000001]
[null,29,3.875,15.93,19.486999999999998,21.039000000000001,23.832999999999998]
[null,30,4,16.684000000000001,20.337,21.931999999999999,24.802]
[null,31,4.1428571428571441,17.442,21.190999999999999,22.827000000000002,25.773]
[null,32,4.2857142857142865,18.204999999999998,22.047999999999998,23.725000000000001,26.745999999999999]
[null,33,4.4285714285714288,18.972000000000001,22.908999999999999,24.626000000000001,27.721]
[null,34,4.5714285714285721,19.742999999999999,23.771999999999998,25.529,28.698]
[null,35,4.7142857142857144,20.516999999999999,24.638000000000002,26.434999999999999,29.677]
[null,36,4.8571428571428577,21.295999999999999,25.507000000000001,27.343,30.657]
[null,37,5,22.077999999999999,26.378,28.254000000000001,31.64]
[null,38,5.125,22.864000000000001,27.251999999999999,29.166,32.624000000000002]
[null,39,5.25,23.652000000000001,28.129000000000001,30.081,33.609000000000002]
[null,40,5.375,24.443999999999999,29.007000000000001,30.997,34.595999999999997]
[null,41,5.5,25.239000000000001,29.888000000000002,31.916,35.584000000000003]
[null,42,5.625,26.036999999999999,30.771000000000001,32.835999999999999,36.573999999999998]
[null,43,5.75,26.837,31.655999999999999,33.758000000000003,37.564999999999998]
[null,44,5.875,27.640999999999998,32.542999999999999,34.682000000000002,38.557000000000002]
[null,45,6,28.446999999999999,33.432000000000002,35.606999999999999,39.549999999999997]
[null,46,6.1428570000000002,29.254999999999999,34.322000000000003,36.533999999999999,40.545000000000002]
[null,47,6.2857139999999996,30.065999999999999,35.215000000000003,37.462000000000003,41.54]
[null,48,6.4285709999999998,30.879000000000001,36.109000000000002,38.392000000000003,42.536999999999999]
[null,49,6.5714290000000002,31.693999999999999,37.003999999999998,39.323,43.533999999999999]
[null,50,6.7142860000000004,32.512,37.901000000000003,40.255000000000003,44.533000000000001]
[null,51,6.8571429999999998,33.332000000000001,38.799999999999997,41.189,45.533000000000001]
[null,52,7,34.152999999999999,39.700000000000003,42.124000000000002,46.533000000000001]
[null,53,7.125,34.976999999999997,40.601999999999997,43.06,47.533999999999999]
[null,54,7.25,35.802999999999997,41.505000000000003,43.997,48.536000000000001]
[null,55,7.375,36.631,42.408999999999999,44.936,49.539000000000001]
[null,56,7.5,37.46,43.314999999999998,45.875,50.542999999999999]
[null,57,7.625,38.290999999999997,44.222000000000001,46.816000000000003,51.548000000000002]
[null,58,7.75,39.124000000000002,45.13,47.758000000000003,52.552999999999997]
[null,59,7.875,39.959000000000003,46.039000000000001,48.7,53.558999999999997]
[null,60,8,40.795000000000002,46.95,49.643999999999998,54.566000000000003]
[null,61,8.1428571428571423,41.633000000000003,47.860999999999997,50.588999999999999,55.573]
[null,62,8.2857142857142847,42.472000000000001,48.774000000000001,51.533999999999999,56.581000000000003]
[null,63,8.428571428571427,43.313000000000002,49.7,52.5,57.6]
[null,64,8.5714285714285694,44.155999999999999,50.6,53.4,58.6]
[null,65,8.7142857142857117,45,51.5,54.4,59.6]
[null,66,8.8571428571428541,45.844999999999999,52.4,55.3,60.6]
[null,67,9,46.692,53.4,56.3,61.6]
[null,68,9.125,47.54,54.3,57.2,62.6]
[null,69,9.25,48.389000000000003,55.2,58.2,63.7]
[null,70,9.375,49.238999999999997,56.1,59.1,64.7]
[null,71,9.5,50.091000000000001,57,60.1,65.7]
[null,72,9.625,50.944000000000003,58,61,66.7]
[null,73,9.75,51.798999999999999,58.9,62,67.7]
[null,74,9.875,52.654000000000003,59.8,62.9,68.7]
[null,75,10,53.511000000000003,60.7,63.9,69.7]
[null,76,10.142857142857139,54.369,61.7,64.900000000000006,70.8]
[null,77,10.285714285714281,55.226999999999997,62.6,65.8,71.8]
[null,78,10.428571428571423,56.087000000000003,63.5,66.8,72.8]
[null,79,10.571428571428566,56.948,64.400000000000006,67.7,73.8]
[null,80,10.714285714285708,57.81,65.400000000000006,68.7,74.8]
[null,81,10.857142857142851,58.673000000000002,66.3,69.599999999999994,75.8]
[null,82,11,59.536999999999999,67.2,70.599999999999994,76.900000000000006]
[null,83,11.125,60.402999999999999,68.2,71.599999999999994,77.900000000000006]
[null,84,11.25,61.268999999999998,69.099999999999994,72.5,78.900000000000006]
[null,85,11.375,62.134999999999998,70,73.5,79.900000000000006]
[null,86,11.5,63.003,70.900000000000006,74.5,80.900000000000006]
[null,87,11.625,63.872,71.900000000000006,75.400000000000006,82]
[null,88,11.75,64.742000000000004,72.8,76.400000000000006,83]
[null,89,11.875,65.611999999999995,73.7,77.3,84]
[null,90,12,66.483999999999995,74.7,78.3,85]
[null,91,0,67.355999999999995,75.599999999999994,79.3,86]
[null,92,0,68.228999999999999,76.599999999999994,80.2,87.1]
[null,93,0,69.102999999999994,77.5,81.2,88.1]
[null,94,0,69.977999999999994,78.400000000000006,82.2,89.1]
[null,95,0,70.852999999999994,79.400000000000006,83.1,90.1]
[null,96,0,71.728999999999999,80.3,84.1,91.1]
[null,97,0,72.605999999999995,81.2,85.1,92.2]
[null,98,0,73.483999999999995,82.2,86,93.2]
[null,99,0,74.363,83.1,87,94.2]
[null,100,0,75.242000000000004,84.1,88,95.2]
[null,101,0,76.122500000000002,85,88.95,96.25]
[null,102,0,77.003,85.9,89.9,97.3]
[null,103,0,77.884499999999989,86.8,90.9,98.3]
[null,104,0,78.766000000000005,87.7,91.9,99.3]
[null,105,0,79.648999999999972,88.7,92.85,100.35]
[null,106,0,80.531999999999996,89.7,93.8,101.4]
[null,107,0,81.416500000000013,90.65,94.75,102.4]
[null,108,0,82.301000000000002,91.6,95.7,103.4]
[null,109,0,83.186499999999981,92.55,96.7,104.45]
[null,110,0,84.072000000000003,93.5,97.7,105.5]
[null,111,0,84.959000000000032,94.45,98.65,106.5]
[null,112,0,85.846000000000004,95.4,99.6,107.5]
[null,113,0,86.733999999999995,96.35,100.6,108.55]
[null,114,0,87.622,97.3,101.6,109.6]
[null,115,0,88.51149999999997,98.25,102.55,110.65]
[null,116,0,89.400999999999996,99.2,103.5,111.7]
[null,117,0,90.290999999999983,100.15,104.5,112.7]
[null,118,0,91.180999999999997,101.1,105.5,113.7]
[null,119,0,92.072500000000005,102.05,106.45,114.75]
[null,120,0,92.963999999999999,103,107.4,115.8]
[null,121,0,93.857000000000014,103.95,108.4,116.8]
[null,122,0,94.75,104.9,109.4,117.8]
[null,123,0,95.643500000000031,105.85,110.35,118.85]
[null,124,0,96.537000000000006,106.8,111.3,119.9]
[null,125,0,97.4315,107.75,112.3,120.9]
[null,126,0,98.325999999999993,108.7,113.3,121.9]
[null,127,0,99.222999999999999,109.65,114.25,122.95]
[null,128,0,100.12,110.6,115.2,124]
[null,129,0,101.015,111.55,116.2,125.05]
[null,130,0,101.91,112.5,117.2,126.1]
[null,131,0,102.81,113.45,118.15,127.1]
[null,132,0,103.71,114.4,119.1,128.1]
[null,133,0,104.605,115.35,120.1,129.15]
[null,134,0,105.5,116.3,121.1,130.19999999999999]
[null,135,0,106.4,117.25,122.1,131.25]
[null,136,0,107.3,118.2,123.1,132.30000000000001]
[null,137,0,108.2,119.15,124.05,133.30000000000001]
[null,138,0,109.1,120.1,125,134.30000000000001]
[null,139,0,110,121.05,126,135.35]
[null,140,0,110.9,122,127,136.4]
[null,141,0,111.80500000000001,122.95,127.95,137.4]
[null,142,0,112.71,123.9,128.9,138.4]
[null,143,0,113.61,124.85,129.9,139.44999999999999]
[null,144,0,114.51,125.8,130.9,140.5]
[null,145,0,115.41500000000001,126.75,131.9,141.55000000000001]
[null,146,0,116.32,127.7,132.9,142.6]
[null,147,0,117.22499999999999,128.69999999999999,133.85,143.6]
[null,148,0,118.13,129.69999999999999,134.80000000000001,144.6]
[null,149,0,119.035,130.65,135.80000000000001,145.65]
[null,150,0,119.94,131.6,136.80000000000001,146.69999999999999]
[null,151,0,120.845,132.55000000000001,137.80000000000001,147.75]
[null,152,0,121.75,133.5,138.80000000000001,148.80000000000001]
[null,153,0,122.66,134.44999999999999,139.75,149.80000000000001]
[null,154,0,123.57,135.4,140.69999999999999,150.80000000000001]
[null,155,0,124.47499999999999,136.35,141.69999999999999,151.85]
[null,156,0,125.38,137.30000000000001,142.69999999999999,152.9]
[null,157,0,126.29,138.25,143.69999999999999,153.94999999999999]
[null,158,0,127.2,139.19999999999999,144.69999999999999,155]
[null,159,0,128.10499999999999,140.19999999999999,145.65,156]
[null,160,0,129.01,141.19999999999999,146.6,157]
[null,161,0,129.91999999999999,142.15,147.6,158.05000000000001]
[null,162,0,130.83000000000001,143.1,148.6,159.1]
[null,163,0,131.74,144.05000000000001,149.6,160.15]
[null,164,0,132.65,145,150.6,161.19999999999999]
[null,165,0,133.565,145.94999999999999,151.6,162.25]
[null,166,0,134.47999999999999,146.9,152.6,163.30000000000001]
[null,167,0,135.38999999999999,147.9,153.55000000000001,164.3]
[null,168,0,136.30000000000001,148.9,154.5,165.3]
[null,169,0,137.21,149.85,155.5,166.35]
[null,170,0,138.12,150.80000000000001,156.5,167.4]
[null,171,0,139.035,151.75,157.5,168.45]
[null,172,0,139.94999999999999,152.69999999999999,158.5,169.5]
[null,173,0,140.86000000000001,153.65,159.44999999999999,170.5]
[null,174,0,141.77000000000001,154.6,160.4,171.5]
[null,175,0,142.685,155.6,161.4,172.55]
[null,176,0,143.6,156.6,162.4,173.6]
[null,177,0,144.51499999999999,157.55000000000001,163.4,174.65]
[null,178,0,145.43,158.5,164.4,175.7]
[null,179,0,146.345,159.44999999999999,165.4,176.75]
[null,180,0,147.26,160.4,166.4,177.8]
[null,181,0,148.17500000000001,161.35,167.35,178.8]
[null,182,0,149.09,162.30000000000001,168.3,179.8]
[null,183,0,150.01,163.30000000000001,169.3,180.85]
[null,184,0,150.93,164.3,170.3,181.9]
[null,185,0,151.845,165.25,171.3,182.95]
[null,186,0,152.76,166.2,172.3,184]
[null,187,0,153.67500000000001,167.1,173.3,185.05]
[null,188,0,154.59,168,174.3,186.1]
[null,189,0,155.51,169.05,175.3,187.1]
[null,190,0,156.43,170.1,176.3,188.1]
[null,191,0,157.35,171.05,177.25,189.15]
[null,192,0,158.27000000000001,172,178.2,190.2]
[null,193,0,159.185,172.95,179.2,191.25]
[null,194,0,160.1,173.9,180.2,192.3]
[null,195,0,161.02000000000001,174.9,181.2,193.35]
[null,196,0,161.94,175.9,182.2,194.4]
[null,197,0,162.86000000000001,176.85,183.2,195.4]
[null,198,0,163.78,177.8,184.2,196.4]
[null,199,0,164.7,178.75,185.2,197.45]
[null,200,0,165.62,179.7,186.2,198.5]
[null,201,0,166.54499999999999,180.7,187.15,199.55]
[null,202,0,167.47,181.7,188.1,200.6]
[null,203,0,168.39,182.65,189.1,201.65]
[null,204,0,169.31,183.6,190.1,202.7]
[null,205,0,170.23,184.55,191.1,203.7]
[null,206,0,171.15,185.5,192.1,204.7]
[null,207,0,172.07499999999999,186.5,193.1,205.75]
[null,208,0,173,187.5,194.1,206.8]
[null,209,0,173.92,188.45,195.1,207.85]
[null,210,0,174.84,189.4,196.1,208.9]
[null,211,0,175.76499999999999,190.4,197.1,209.95]
[null,212,0,176.69,191.4,198.1,211]
[null,213,0,177.61500000000001,192.35,199.05,212]
[null,214,0,178.54,193.3,200,213]
[null,215,0,179.46,194.25,201,214.05]
[null,216,0,180.38,195.2,202,215.1]
[null,217,0,181.30500000000001,196.2,203,216.15]
[null,218,0,182.23,197.2,204,217.2]
[null,219,0,183.155,198.15,205,218.25]
[null,220,0,184.08,199.1,206,219.3]
[null,221,0,185.005,200.1,207,220.35]
[null,222,0,185.93,201.1,208,221.4]
[null,223,0,186.85499999999999,202.05,209,222.4]
[null,224,0,187.78,203,210,223.4]
[null,225,0,188.71,203.95,211,224.45]
[null,226,0,189.64,204.9,212,225.5]
[null,227,0,190.565,205.9,212.95,226.55]
[null,228,0,191.49,206.9,213.9,227.6]
[null,229,0,192.41499999999999,207.85,214.9,228.65]
[null,230,0,193.34,208.8,215.9,229.7]
[null,231,0,194.27,209.8,216.9,230.75]
[null,232,0,195.2,210.8,217.9,231.8]
[null,233,0,196.125,211.75,218.9,232.8]
[null,234,0,197.05,212.7,219.9,233.8]
[null,235,0,197.98,213.7,220.9,234.85]
[null,236,0,198.91,214.7,221.9,235.9]
[null,237,0,199.84,215.65,222.9,236.95]
[null,238,0,200.77,216.6,223.9,238]
[null,239,0,201.69499999999999,217.6,224.9,239.05]
[null,240,0,202.62,218.6,225.9,240.1]
[null,241,0,203.55,219.55,226.9,241.15]
[null,242,0,204.48,220.5,227.9,242.2]
[null,243,0,205.41,221.5,228.9,243.25]
[null,244,0,206.34,222.5,229.9,244.3]
[null,245,0,207.27,223.45,230.85,245.3]
[null,246,0,208.2,224.4,231.8,246.3]
[null,247,0,209.13,225.35,232.85,247.35]
[null,248,0,210.06,226.3,233.9,248.4]
[null,249,0,210.99,227.3,234.85,249.45]
[null,250,0,211.92,228.3,235.8,250.5]
[null,255,0,216.59299999999999,233.18300000000002,240.791,255.71199999999999]
[null,260,0,221.26599999999999,238.06600000000003,245.78199999999998,260.92399999999998]
[null,265,0,225.93899999999999,242.94900000000004,250.77299999999997,266.13599999999997]
[null,270,0,230.61199999999999,247.83200000000005,255.76399999999995,271.34799999999996]
[null,275,0,235.285,252.715,260.755,276.56]
[null,280,0,239.958,257.59800000000007,265.74599999999992,281.77199999999993]
[null,285,0,244.631,262.48100000000005,270.73699999999991,286.98399999999992]
[null,290,0,249.304,267.36400000000003,275.72799999999989,292.19599999999991]
[null,295,0,253.977,272.24700000000001,280.71899999999988,297.4079999999999]
[null,300,0,258.64999999999998,277.13,285.70999999999998,302.62]
[null,305,0,263.35500000000002,282.03199999999998,290.71299999999997,307.83999999999997]
[null,310,0,268.06,286.93399999999997,295.71599999999995,313.06]
[null,315,0,272.76499999999999,291.83599999999996,300.71899999999994,318.27999999999997]
[null,320,0,277.47000000000003,296.73799999999994,305.72199999999992,323.5]
[null,325,0,282.17500000000001,301.64,310.72500000000002,328.72]
[null,330,0,286.88,306.54199999999992,315.72799999999989,333.94]
[null,335,0,291.58499999999998,311.4439999999999,320.73099999999988,339.16]
[null,340,0,296.29000000000002,316.34599999999989,325.73399999999987,344.38]
[null,345,0,300.995,321.24799999999988,330.73699999999985,349.6]
[null,350,0,305.7,326.14999999999998,335.74,354.82]
[null,355,0,310.42899999999997,331.06799999999998,340.755,360.04599999999999]
[null,360,0,315.15799999999996,335.98599999999999,345.77,365.27199999999999]
[null,365,0,319.88699999999994,340.904,350.78500000000003,370.49799999999999]
[null,370,0,324.61599999999993,345.822,355.8,375.72399999999999]
[null,375,0,329.34500000000003,350.74,360.815,380.95]
[null,380,0,334.0739999999999,355.65800000000002,365.83,386.17599999999999]
[null,385,0,338.80299999999988,360.57600000000002,370.84500000000003,391.40199999999999]
[null,390,0,343.53199999999987,365.49400000000003,375.86,396.62799999999999]
[null,395,0,348.26099999999985,370.41200000000003,380.875,401.85399999999998]
[null,400,0,352.99,375.33,385.89,407.08]
[null,405,0,357.74,380.26,390.91399999999999,412.31200000000001]
[null,410,0,362.49,385.19,395.93799999999999,417.54399999999998]
[null,415,0,367.24,390.12,400.96199999999999,422.77599999999995]
[null,420,0,371.99,395.05,405.98599999999999,428.00799999999992]
[null,425,0,376.74,399.98,411.01,433.24]
[null,430,0,381.49,404.91,416.03399999999999,438.47199999999987]
[null,435,0,386.24,409.84,421.05799999999999,443.70399999999984]
[null,440,0,390.99,414.77,426.08199999999999,448.93599999999981]
[null,445,0,395.74,419.7,431.10599999999999,454.16799999999978]
[null,450,0,400.49,424.63,436.13,459.4]
[null,455,0,405.25700000000001,429.57100000000003,441.161,464.63499999999999]
[null,460,0,410.024,434.51200000000006,446.19200000000001,469.87]
[null,465,0,414.791,439.45300000000009,451.22300000000001,475.10500000000002]
[null,470,0,419.55799999999999,444.39400000000012,456.25400000000002,480.34]
[null,475,0,424.32499999999999,449.33499999999998,461.28500000000003,485.57499999999999]
[null,480,0,429.09199999999998,454.27600000000018,466.31600000000003,490.81]
[null,485,0,433.85899999999998,459.21700000000021,471.34700000000004,496.04500000000002]
[null,490,0,438.62599999999998,464.15800000000024,476.37800000000004,501.28]
[null,495,0,443.39299999999997,469.09900000000027,481.40900000000005,506.51499999999999]
[null,500,0,448.16,474.04,486.44,511.75]
[null,510,0,457.73400000000004,483.94400000000002,496.52,522.23]
[null,520,0,467.30800000000005,493.84800000000001,506.6,532.71]
[null,530,0,476.88200000000006,503.75200000000001,516.67999999999995,543.19000000000005]
[null,540,0,486.45600000000007,513.65600000000006,526.76,553.66999999999996]
[null,550,0,496.03,523.55999999999995,536.84,564.15]
[null,560,0,505.6040000000001,533.46400000000006,546.91999999999996,574.63]
[null,570,0,515.17800000000011,543.36800000000005,557,585.11]
[null,580,0,524.75200000000007,553.27200000000005,567.08000000000004,595.59]
[null,590,0,534.32600000000002,563.17600000000004,577.16,606.07000000000005]
[null,600,0,543.9,573.08000000000004,587.24,616.54999999999995]
[null,610,0,553.51699999999994,583.00800000000004,597.33799999999997,627.03800000000001]
[null,620,0,563.1339999999999,592.93600000000004,607.43599999999992,637.52600000000007]
[null,630,0,572.75099999999986,602.86400000000003,617.53399999999988,648.01400000000012]
[null,640,0,582.36799999999982,612.79200000000003,627.63199999999983,658.50200000000018]
[null,650,0,591.98500000000001,622.72,637.73,668.99]
[null,660,0,601.60199999999975,632.64800000000002,647.82799999999975,679.47800000000029]
[null,670,0,611.21899999999971,642.57600000000002,657.9259999999997,689.96600000000035]
[null,680,0,620.83599999999967,652.50400000000002,668.02399999999966,700.45400000000041]
[null,690,0,630.45299999999963,662.43200000000002,678.12199999999962,710.94200000000046]
[null,700,0,640.07000000000005,672.36,688.22,721.43]
[null,710,0,649.72,682.30799999999999,698.33100000000002,731.92399999999998]
[null,720,0,659.37,692.25599999999997,708.44200000000001,742.41800000000001]
[null,730,0,669.02,702.20399999999995,718.553,752.91200000000003]
[null,740,0,678.67,712.15199999999993,728.66399999999999,763.40600000000006]
[null,750,0,688.32,722.1,738.77499999999998,773.9]
[null,760,0,697.97,732.04799999999989,748.88599999999997,784.39400000000012]
[null,770,0,707.62,741.99599999999987,758.99699999999996,794.88800000000015]
[null,780,0,717.27,751.94399999999985,769.10799999999995,805.38200000000018]
[null,790,0,726.92,761.89199999999983,779.21899999999994,815.8760000000002]
[null,800,0,736.57,771.84,789.33,826.37]
[null,810,0,746.24600000000009,781.80200000000002,799.452,836.86900000000003]
[null,820,0,755.92200000000014,791.76400000000001,809.57399999999996,847.36800000000005]
[null,830,0,765.59800000000018,801.726,819.69599999999991,857.86700000000008]
[null,840,0,775.27400000000023,811.68799999999999,829.81799999999987,868.3660000000001]
[null,850,0,784.95,821.65,839.94,878.86500000000001]
[null,860,0,794.62600000000032,831.61199999999997,850.06199999999978,889.36400000000015]
[null,870,0,804.30200000000036,841.57399999999996,860.18399999999974,899.86300000000017]
[null,880,0,813.97800000000041,851.53599999999994,870.3059999999997,910.36200000000019]
[null,890,0,823.65400000000045,861.49799999999993,880.42799999999966,920.86100000000022]
[null,900,0,833.33,871.46,890.55,931.36]
[null,910,0,843.03,881.43400000000008,900.68,941.86300000000006]
[null,920,0,852.73,891.40800000000013,910.81,952.3660000000001]
[null,930,0,862.43,901.38200000000018,920.94,962.86900000000014]
[null,940,0,872.13,911.35600000000022,931.07,973.37200000000018]
[null,950,0,881.83,921.33,941.2,983.875]
[null,960,0,891.53,931.30400000000031,951.33,994.37800000000027]
[null,970,0,901.23,941.27800000000036,961.46,1004.8810000000003]
[null,980,0,910.93,951.25200000000041,971.59,1015.3840000000004]
[null,990,0,920.63,961.22600000000045,981.72,1025.8870000000004]
[null,1000,0,930.33,971.2,991.85,1036.3900000000001]
[null,1010,0,940.10210000000006,981.21270000000004,1002.0059,1046.9029]
[null,1020,0,949.87420000000009,991.22540000000004,1012.1618,1057.4158]
[null,1030,0,959.64630000000011,1001.2381,1022.3176999999999,1067.9286999999999]
[null,1040,0,969.41840000000013,1011.2508,1032.4736,1078.4415999999999]
[null,1050,0,979.19050000000016,1021.2635,1042.6295,1088.9544999999998]
[null,1060,0,988.96260000000018,1031.2762,1052.7854,1099.4673999999998]
[null,1070,0,998.7347000000002,1041.2889,1062.9413,1109.9802999999997]
[null,1080,0,1008.5068000000002,1051.3016,1073.0971999999999,1120.4931999999997]
[null,1090,0,1018.2789000000002,1061.3143,1083.2530999999999,1131.0060999999996]
[null,1100,0,1028.0509999999999,1071.327,1093.4090000000001,1141.519]
[null,1110,0,1037.8230999999998,1081.3397,1103.5649000000001,1152.0319]
[null,1120,0,1047.5951999999997,1091.3524,1113.7208000000001,1162.5447999999999]
[null,1130,0,1057.3672999999997,1101.3651,1123.8767,1173.0576999999998]
[null,1140,0,1067.1393999999996,1111.3778,1134.0326,1183.5705999999998]
[null,1150,0,1076.9114999999995,1121.3905,1144.1885,1194.0834999999997]
[null,1160,0,1086.6835999999994,1131.4032,1154.3444,1204.5963999999997]
[null,1170,0,1096.4556999999993,1141.4159,1164.5002999999999,1215.1092999999996]
[null,1180,0,1106.2277999999992,1151.4286,1174.6561999999999,1225.6221999999996]
[null,1190,0,1115.9998999999991,1161.4413,1184.8120999999999,1236.1350999999995]
[null,1200,0,1125.7719999999999,1171.454,1194.9680000000001,1246.6479999999999]
[null,1210,0,1135.5440999999998,1181.4666999999999,1205.1239,1257.1608999999999]
[null,1220,0,1145.3161999999998,1191.4793999999999,1215.2798,1267.6737999999998]
[null,1230,0,1155.0882999999997,1201.4920999999999,1225.4357,1278.1866999999997]
[null,1240,0,1164.8603999999996,1211.5047999999999,1235.5916,1288.6995999999997]
[null,1250,0,1174.6324999999999,1221.5174999999999,1245.7474999999999,1299.2125000000001]
[null,1260,0,1184.4045999999994,1231.5301999999999,1255.9033999999999,1309.7253999999996]
[null,1270,0,1194.1766999999993,1241.5428999999999,1266.0592999999999,1320.2382999999995]
[null,1280,0,1203.9487999999992,1251.5555999999999,1276.2151999999999,1330.7511999999995]
[null,1290,0,1213.7208999999991,1261.5682999999999,1286.3710999999998,1341.2640999999994]
[null,1300,0,1223.4929999999999,1271.5809999999999,1296.527,1351.7769999999998]
[null,1310,0,1233.2650999999998,1281.5936999999999,1306.6829,1362.2898999999998]
[null,1320,0,1243.0371999999998,1291.6063999999999,1316.8388,1372.8027999999997]
[null,1330,0,1252.8092999999997,1301.6190999999999,1326.9947,1383.3156999999997]
[null,1340,0,1262.5813999999996,1311.6317999999999,1337.1505999999999,1393.8285999999996]
[null,1350,0,1272.3534999999995,1321.6444999999999,1347.3064999999999,1404.3414999999995]
[null,1360,0,1282.1255999999994,1331.6571999999999,1357.4623999999999,1414.8543999999995]
[null,1370,0,1291.8976999999993,1341.6698999999999,1367.6182999999999,1425.3672999999994]
[null,1380,0,1301.6697999999992,1351.6825999999999,1377.7741999999998,1435.8801999999994]
[null,1390,0,1311.4418999999991,1361.6952999999999,1387.9300999999998,1446.3930999999993]
[null,1400,0,1321.2139999999999,1371.7079999999999,1398.086,1456.9059999999997]
[null,1410,0,1330.9860999999999,1381.7206999999999,1408.2419,1467.4188999999997]
[null,1420,0,1340.7581999999998,1391.7333999999998,1418.3978,1477.9317999999996]
[null,1430,0,1350.5302999999997,1401.7460999999998,1428.5536999999999,1488.4446999999996]
[null,1440,0,1360.3023999999996,1411.7587999999998,1438.7095999999999,1498.9575999999995]
[null,1450,0,1370.0744999999995,1421.7714999999998,1448.8654999999999,1509.4704999999994]
[null,1460,0,1379.8465999999994,1431.7841999999998,1459.0213999999999,1519.9833999999994]
[null,1470,0,1389.6186999999993,1441.7968999999998,1469.1772999999998,1530.4962999999993]
[null,1480,0,1399.3907999999992,1451.8095999999998,1479.3331999999998,1541.0091999999993]
[null,1490,0,1409.1628999999991,1461.8222999999998,1489.4890999999998,1551.5220999999992]
[null,1500,0,1418.9349999999999,1471.835,1499.645,1562.0350000000001]
[null,1510,0,1428.7070999999999,1481.8476999999998,1509.8009,1572.5478999999996]
[null,1520,0,1438.4791999999998,1491.8603999999998,1519.9567999999999,1583.0607999999995]
[null,1530,0,1448.2512999999997,1501.8730999999998,1530.1126999999999,1593.5736999999995]
[null,1540,0,1458.0233999999996,1511.8857999999998,1540.2685999999999,1604.0865999999994]
[null,1550,0,1467.7954999999995,1521.8984999999998,1550.4244999999999,1614.5994999999994]
[null,1560,0,1477.5675999999994,1531.9111999999998,1560.5803999999998,1625.1123999999993]
[null,1570,0,1487.3396999999993,1541.9238999999998,1570.7362999999998,1635.6252999999992]
[null,1580,0,1497.1117999999992,1551.9365999999998,1580.8921999999998,1646.1381999999992]
[null,1590,0,1506.8838999999991,1561.9492999999998,1591.0480999999997,1656.6510999999991]
[null,1600,0,1516.6559999999999,1571.9619999999998,1601.204,1667.1639999999995]
[null,1610,0,1526.4280999999999,1581.9746999999998,1611.3598999999999,1677.6768999999995]
[null,1620,0,1536.2001999999998,1591.9873999999998,1621.5157999999999,1688.1897999999994]
[null,1630,0,1545.9722999999997,1602.0000999999997,1631.6716999999999,1698.7026999999994]
[null,1640,0,1555.7443999999996,1612.0127999999997,1641.8275999999998,1709.2155999999993]
[null,1650,0,1565.5164999999995,1622.0254999999997,1651.9834999999998,1719.7284999999993]
[null,1660,0,1575.2885999999994,1632.0381999999997,1662.1393999999998,1730.2413999999992]
[null,1670,0,1585.0606999999993,1642.0508999999997,1672.2952999999998,1740.7542999999991]
[null,1680,0,1594.8327999999992,1652.0635999999997,1682.4511999999997,1751.2671999999991]
[null,1690,0,1604.6048999999991,1662.0762999999997,1692.6070999999997,1761.780099999999]
[null,1700,0,1614.377,1672.0889999999997,1702.7629999999999,1772.2929999999994]
[null,1710,0,1624.1490999999999,1682.1016999999997,1712.9188999999999,1782.8058999999994]
[null,1720,0,1633.9211999999998,1692.1143999999997,1723.0747999999999,1793.3187999999993]
[null,1730,0,1643.6932999999997,1702.1270999999997,1733.2306999999998,1803.8316999999993]
[null,1740,0,1653.4653999999996,1712.1397999999997,1743.3865999999998,1814.3445999999992]
[null,1750,0,1663.2374999999995,1722.1524999999997,1753.5424999999998,1824.8574999999992]
[null,1760,0,1673.0095999999994,1732.1651999999997,1763.6983999999998,1835.3703999999991]
[null,1770,0,1682.7816999999993,1742.1778999999997,1773.8542999999997,1845.8832999999991]
[null,1780,0,1692.5537999999992,1752.1905999999997,1784.0101999999997,1856.396199999999]
[null,1790,0,1702.3258999999991,1762.2032999999997,1794.1660999999997,1866.9090999999989]
[null,1800,0,1712.098,1772.2159999999997,1804.3219999999999,1877.4219999999993]
[null,1810,0,1721.8700999999999,1782.2286999999997,1814.4778999999999,1887.9348999999993]
[null,1820,0,1731.6421999999998,1792.2413999999997,1824.6337999999998,1898.4477999999992]
[null,1830,0,1741.4142999999997,1802.2540999999997,1834.7896999999998,1908.9606999999992]
[null,1840,0,1751.1863999999996,1812.2667999999996,1844.9455999999998,1919.4735999999991]
[null,1850,0,1760.9584999999995,1822.2794999999996,1855.1014999999998,1929.9864999999991]
[null,1860,0,1770.7305999999994,1832.2921999999996,1865.2573999999997,1940.499399999999]
[null,1870,0,1780.5026999999993,1842.3048999999996,1875.4132999999997,1951.012299999999]
[null,1880,0,1790.2747999999992,1852.3175999999996,1885.5691999999997,1961.5251999999989]
[null,1890,0,1800.0468999999991,1862.3302999999996,1895.7250999999997,1972.0380999999988]
[null,1900,0,1809.819,1872.3429999999996,1905.8809999999999,1982.5509999999992]
[null,1910,0,1819.5910999999999,1882.3556999999996,1916.0368999999998,1993.0638999999992]
[null,1920,0,1829.3631999999998,1892.3683999999996,1926.1927999999998,2003.5767999999994]
[null,1930,0,1839.1352999999997,1902.3810999999996,1936.3486999999998,2014.0896999999995]
[null,1940,0,1848.9073999999996,1912.3937999999996,1946.5045999999998,2024.6025999999997]
[null,1950,0,1858.6794999999995,1922.4064999999996,1956.6604999999997,2035.1154999999999]
[null,1960,0,1868.4515999999994,1932.4191999999996,1966.8163999999997,2045.6284000000001]
[null,1970,0,1878.2236999999993,1942.4318999999996,1976.9722999999997,2056.1413000000002]
[null,1980,0,1887.9957999999992,1952.4445999999996,1987.1281999999997,2066.6542000000004]
[null,1990,0,1897.7678999999991,1962.4572999999996,1997.2840999999996,2077.1671000000006]
[null,2000,0,1907.54,1972.47,2007.44,2087.6799999999998]

{"sheet":"3. Smerovacie faktory","index":16,"n_rows":37,"n_cols":24,"rows_kept":37,"cut":false,"hidden":false,"merged":[[5,17,5,23],[6,8,6,10],[6,3,6,4],[6,5,6,6],[5,2,5,7],[5,8,5,10],[5,11,5,16]]}
["3. Smerovacie faktory služieb"]
[]
["Popis"]
["Poskytuje štatistiky smerovania služieb po jednotlivých sieťových prvkoch"]
[]
[null,null,"Rádiový prístup ",null,null,null,null,null,"Chrbticová sieť",null,null,"Prenos",null,null,null,null,null,"Platforma"]
[null,"Technológie",null,"2G",null,"3G",null,"LTE"]
[null,"NE / Služba","Access Sites","BTS","BSC","Node B","RNC","eNode B","HLR","MSS","MGW","BTS - BSC","Node B - RNC","eNode B - GGSN-MGW ","BSC - MGW","RNC - MGW","MGW - MGW","Mobile voicemail platform","SMSC Platform","MMSC Platform","Intelligent Network","SGSN Platform","GGSN Platform","Interconnection"]
[null,"Odchádzajúce - hovory v sieti (on-net)",2,2,2,2,2,2,1,1.5,2,2,2,"x",2,2,1,0,0,0,1,0,0,0]
[null,"Odchádzajúce - hovory do sietí iných mobilných operátorov",1,1,1,1,1,1,1,1,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Odchádzajúce - hovory do pevnej siete",1,1,1,1,1,1,1,1,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Odchádzajúce - hovory do zahraničia ",1,1,1,1,1,1,1,1,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Odchádzajúce - hovory na tiesňové čísla",1,1,1,1,1,1,1,1,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Odchádzajúce - hovory do hlasovej schránky",1,1,1,1,1,1,1,1,1.5,1,1,"x",1,1,1,1,0,0,1,0,0,0]
[null,"Odchádzajúce - hovory na bezplatné čísla",1,1,1,1,1,1,1,1.25,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Odchádzajúce - hovory na čísla Premium",1,1,1,1,1,1,1,1.25,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Odchádzajúce - prichádzajúci roaming",1,1,1,1,1,1,1,1,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Prichádzajúce - hovory od iných mobilných operátorov",1,1,1,1,1,1,1,1.5,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Prichádzajúce - hovory z pevnej siete",1,1,1,1,1,1,1,1.5,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Prichádzajúce - hovory zo zahraničia",1,1,1,1,1,1,1,1.5,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Prichádzajúce - prichádzajúci roaming",1,1,1,1,1,1,1,1.5,1.5,1,1,"x",1,1,1,0,0,0,1,0,0,1]
[null,"Odchádzajúce - SMS v rámci siete",2,2,2,2,2,2,1,0,2,2,2,"x",2,2,2,0,1,0,1,0,0,0]
[null,"Odchádzajúce - SMS do sietí iných mobilných operátorov",1,1,1,1,1,1,1,0,1,1,1,"x",1,1,1,0,1,0,1,0,0,1]
[null,"Odchádzajúce - SMS do zahraničia",1,1,1,1,1,1,1,0,1,1,1,"x",1,1,1,0,1,0,1,0,0,1]
[null,"Prichádzajúce - SMS z iných sietí mobilných operátorov",1,1,1,1,1,1,1,0,1,1,1,"x",1,1,1,0,1,0,0,0,0,1]
[null,"Prichádzajúce - SMS zo zahraničia ",1,1,1,1,1,1,1,0,1,1,1,"x",1,1,1,0,1,0,0,0,0,1]
[null,"Odchádzajúce - MMS v rámci siete",2,2,2,2,2,2,1,1,2,2,2,"x",2,2,0,0,0,1,1,0,0,0]
[null,"Odchádzajúce - MMS do sietí iných mobilných operátorov",1,1,1,1,1,1,1,0,0,1,1,"x",1,1,0,0,0,1,1,0,0,1]
[null,"Odchádzajúce - MMS do zahraničia",1,1,1,1,1,1,1,0,0,1,1,"x",1,1,0,0,0,1,1,0,0,1]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov",1,1,1,1,1,1,1,1,1,1,1,"x",1,1,0,0,0,1,0,0,0,1]
[null,"Prichádzajúce  - MMS zo zahraničia ",1,1,1,1,1,1,1,1,1,1,1,"x",1,1,0,0,0,1,0,0,0,1]
[null,"Mobilné dáta",1,1,1,1,1,1,1,0,0,1,1,"x",1,1,0,0,0,0,1,1,1,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"."]

{"sheet":"2. Dopyt","index":17,"n_rows":142,"n_cols":7,"rows_kept":142,"cut":false,"hidden":false,"merged":[[85,1,85,5]]}
["2. Dopyt"]
[]
["Popis"]
["Poskytuje dopyt po službách (počet užívateľov a objem poskytovaných služieb)"]
[]
[]
["2.1 Počet užívateľov"]
[]
[null,"Typ zákazníka","Jednotka","Rok 0","Zvolený rok","Zvolený rok + 1","Zvolený rok + 2"]
[null,{"$f":"'1. Prevodník'!B9","v":"Užívatelia s predplatenými službami"},{"$f":"'1. Prevodník'!C9","v":"#"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF9,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG9,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH9,'0. Hlavné vstupy'!AI9))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG9,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH9,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ9,'0. Hlavné vstupy'!AR9))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH9,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI9,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR9,'0. Hlavné vstupy'!AS9))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI9,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ9,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS9,'0. Hlavné vstupy'!AT9))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B10","v":"Fakturovaní užívatelia"},{"$f":"'1. Prevodník'!C10","v":"#"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF10,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG10,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH10,'0. Hlavné vstupy'!AI10))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG10,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH10,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ10,'0. Hlavné vstupy'!AR10))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH10,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI10,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR10,'0. Hlavné vstupy'!AS10))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI10,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ10,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS10,'0. Hlavné vstupy'!AT10))))","v":{"$error":"#DIV/0!"}}]
[null,"Užívatelia roamingových služieb v sieti ",{"$f":"'1. Prevodník'!C11","v":"#"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF11,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG11,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH11,'0. Hlavné vstupy'!AI11))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG11,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH11,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ11,'0. Hlavné vstupy'!AR11))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH11,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI11,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR11,'0. Hlavné vstupy'!AS11))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI11,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ11,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS11,'0. Hlavné vstupy'!AT11))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B12","v":"Celkový počet mobilných užívateľov"},{"$f":"'1. Prevodník'!C12","v":"#"},{"$f":"SUM(D10:D11)","v":0},{"$f":"SUM(E10:E11)","v":0},{"$f":"SUM(F10:F11)","v":0},{"$f":"SUM(G10:G11)","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B13","v":"Užívatelia hlasových schránok"},{"$f":"'1. Prevodník'!C13","v":"#"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF13,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG13,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH13,'0. Hlavné vstupy'!AI13))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG13,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH13,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ13,'0. Hlavné vstupy'!AR13))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH13,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI13,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR13,'0. Hlavné vstupy'!AS13))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI13,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ13,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS13,'0. Hlavné vstupy'!AT13))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B14","v":"Mobilní dátoví užívatelia"},{"$f":"'1. Prevodník'!C14","v":"#"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF14,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG14,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH14,'0. Hlavné vstupy'!AI14))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG14,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH14,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ14,'0. Hlavné vstupy'!AR14))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH14,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI14,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR14,'0. Hlavné vstupy'!AS14))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI14,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ14,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS14,'0. Hlavné vstupy'!AT14))))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Rast","%","Rok 0","Zvolený rok","Zvolený rok + 1","Zvolený rok + 2"]
[null,{"$f":"B10","v":"Užívatelia s predplatenými službami"},"%",null,{"$f":"E10/D10-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B11","v":"Fakturovaní užívatelia"},"%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Užívatelia roamingových služieb v sieti ","%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B13","v":"Celkový počet mobilných užívateľov"},"%",null,{"$f":"E13/D13-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B14","v":"Užívatelia hlasových schránok"},"%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,{"$f":"B15","v":"Mobilní dátoví užívatelia"},"%",null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[]
["2.2 Objem prevádzky pre hlasové služby"]
[]
[null,"Služby mobilných komunikácií ","Jednotka","Rok 0","Zvolený rok","Zvolený rok + 1","Zvolený rok + 2"]
[null,{"$f":"'1. Prevodník'!B20","v":"Odchádzajúce - hovory v sieti (on-net)"},{"$f":"'1. Prevodník'!C20","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF17,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG17,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH17,'0. Hlavné vstupy'!AI17))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG17,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH17,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ17,'0. Hlavné vstupy'!AR17))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH17,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI17,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR17,'0. Hlavné vstupy'!AS17))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI17,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ17,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS17,'0. Hlavné vstupy'!AT17))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B21","v":"Odchádzajúce - hovory do sietí iných mobilných operátorov"},{"$f":"'1. Prevodník'!C21","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF18,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG18,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH18,'0. Hlavné vstupy'!AI18))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG18,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH18,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ18,'0. Hlavné vstupy'!AR18))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH18,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI18,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR18,'0. Hlavné vstupy'!AS18))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI18,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ18,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS18,'0. Hlavné vstupy'!AT18))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B22","v":"Odchádzajúce - hovory do pevnej siete"},{"$f":"'1. Prevodník'!C22","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF19,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG19,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH19,'0. Hlavné vstupy'!AI19))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG19,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH19,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ19,'0. Hlavné vstupy'!AR19))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH19,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI19,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR19,'0. Hlavné vstupy'!AS19))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI19,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ19,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS19,'0. Hlavné vstupy'!AT19))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B23","v":"Odchádzajúce - hovory do zahraničia "},{"$f":"'1. Prevodník'!C23","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF20,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG20,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH20,'0. Hlavné vstupy'!AI20))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG20,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH20,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ20,'0. Hlavné vstupy'!AR20))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH20,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI20,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR20,'0. Hlavné vstupy'!AS20))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI20,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ20,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS20,'0. Hlavné vstupy'!AT20))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B24","v":"Odchádzajúce - hovory na tiesňové čísla"},{"$f":"'1. Prevodník'!C24","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF21,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG21,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH21,'0. Hlavné vstupy'!AI21))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG21,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH21,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ21,'0. Hlavné vstupy'!AR21))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH21,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI21,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR21,'0. Hlavné vstupy'!AS21))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI21,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ21,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS21,'0. Hlavné vstupy'!AT21))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B25","v":"Odchádzajúce - hovory do hlasovej schránky"},{"$f":"'1. Prevodník'!C25","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF22,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG22,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH22,'0. Hlavné vstupy'!AI22))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG22,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH22,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ22,'0. Hlavné vstupy'!AR22))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH22,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI22,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR22,'0. Hlavné vstupy'!AS22))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI22,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ22,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS22,'0. Hlavné vstupy'!AT22))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B26","v":"Odchádzajúce - hovory na bezplatné čísla"},{"$f":"'1. Prevodník'!C26","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF23,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG23,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH23,'0. Hlavné vstupy'!AI23))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG23,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH23,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ23,'0. Hlavné vstupy'!AR23))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH23,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI23,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR23,'0. Hlavné vstupy'!AS23))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI23,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ23,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS23,'0. Hlavné vstupy'!AT23))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B27","v":"Odchádzajúce - hovory na čísla Premium"},{"$f":"'1. Prevodník'!C27","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF24,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG24,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH24,'0. Hlavné vstupy'!AI24))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG24,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH24,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ24,'0. Hlavné vstupy'!AR24))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH24,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI24,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR24,'0. Hlavné vstupy'!AS24))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI24,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ24,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS24,'0. Hlavné vstupy'!AT24))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B28","v":"Odchádzajúce - prichádzajúci roaming"},{"$f":"'1. Prevodník'!C28","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF25,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG25,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH25,'0. Hlavné vstupy'!AI25))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG25,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH25,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ25,'0. Hlavné vstupy'!AR25))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH25,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI25,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR25,'0. Hlavné vstupy'!AS25))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI25,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ25,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS25,'0. Hlavné vstupy'!AT25))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B29","v":"Prichádzajúce - hovory od iných mobilných operátorov"},{"$f":"'1. Prevodník'!C29","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF26,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG26,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH26,'0. Hlavné vstupy'!AI26))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG26,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH26,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ26,'0. Hlavné vstupy'!AR26))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH26,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI26,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR26,'0. Hlavné vstupy'!AS26))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI26,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ26,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS26,'0. Hlavné vstupy'!AT26))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B30","v":"Prichádzajúce - hovory z pevnej siete"},{"$f":"'1. Prevodník'!C30","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF27,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG27,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH27,'0. Hlavné vstupy'!AI27))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG27,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH27,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ27,'0. Hlavné vstupy'!AR27))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH27,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI27,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR27,'0. Hlavné vstupy'!AS27))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI27,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ27,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS27,'0. Hlavné vstupy'!AT27))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B31","v":"Prichádzajúce - hovory zo zahraničia"},{"$f":"'1. Prevodník'!C31","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF28,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG28,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH28,'0. Hlavné vstupy'!AI28))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG28,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH28,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ28,'0. Hlavné vstupy'!AR28))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH28,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI28,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR28,'0. Hlavné vstupy'!AS28))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI28,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ28,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS28,'0. Hlavné vstupy'!AT28))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B32","v":"Prichádzajúce - prichádzajúci roaming"},{"$f":"'1. Prevodník'!C32","v":"Minúta"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF29,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG29,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH29,'0. Hlavné vstupy'!AI29))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG29,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH29,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ29,'0. Hlavné vstupy'!AR29))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH29,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI29,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR29,'0. Hlavné vstupy'!AS29))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI29,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ29,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS29,'0. Hlavné vstupy'!AT29))))","v":{"$error":"#DIV/0!"}}]
[null,"Celková prevádzka - hlas","Minúty",{"$f":"SUM(D29:D41)","v":0},{"$f":"SUM(E29:E41)","v":0},{"$f":"SUM(F29:F41)","v":0},{"$f":"SUM(G29:G41)","v":{"$error":"#DIV/0!"}}]
[null,"Rast","%",null,{"$f":"E42/D42-1","v":{"$error":"#DIV/0!"}},{"$f":"F42/E42-1","v":{"$error":"#DIV/0!"}},{"$f":"G42/F42-1","v":{"$error":"#DIV/0!"}}]
[]
[null,"Rozdelenie hlasovej prevádzky mezi GSM, UMTS a LTE","Jednotka",null,"Rozloženie prevádzky v danom roku"]
[null,"Prevádzka v GSM rádiovej sieti","%"]
[null,"Prevádzka v UMTS rádiovej sieti","%"]
[null,"Prevádzka LTE rádiovej siete ","%",null,0]
[]
["2.3 Objemy SMS a MMS "]
[]
[null,"Typ služby","Jednotka","Rok 0","Zvolený rok","Zvolený rok + 1","Zvolený rok + 2"]
[null,{"$f":"'1. Prevodník'!B33","v":"Odchádzajúce - SMS v rámci siete"},{"$f":"'1. Prevodník'!C33","v":"# SMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF32,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG32,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH32,'0. Hlavné vstupy'!AI32))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG32,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH32,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ32,'0. Hlavné vstupy'!AR32))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH32,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI32,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR32,'0. Hlavné vstupy'!AS32))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI32,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ32,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS32,'0. Hlavné vstupy'!AT32))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B34","v":"Odchádzajúce - SMS do sietí iných mobilných operátorov"},{"$f":"'1. Prevodník'!C34","v":"# SMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF33,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG33,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH33,'0. Hlavné vstupy'!AI33))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG33,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH33,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ33,'0. Hlavné vstupy'!AR33))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH33,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI33,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR33,'0. Hlavné vstupy'!AS33))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI33,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ33,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS33,'0. Hlavné vstupy'!AT33))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B35","v":"Odchádzajúce - SMS do zahraničia"},{"$f":"'1. Prevodník'!C35","v":"# SMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF34,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG34,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH34,'0. Hlavné vstupy'!AI34))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG34,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH34,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ34,'0. Hlavné vstupy'!AR34))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH34,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI34,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR34,'0. Hlavné vstupy'!AS34))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI34,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ34,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS34,'0. Hlavné vstupy'!AT34))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B36","v":"Prichádzajúce - SMS z iných sietí mobilných operátorov"},{"$f":"'1. Prevodník'!C36","v":"# SMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF35,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG35,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH35,'0. Hlavné vstupy'!AI35))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG35,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH35,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ35,'0. Hlavné vstupy'!AR35))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH35,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI35,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR35,'0. Hlavné vstupy'!AS35))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI35,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ35,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS35,'0. Hlavné vstupy'!AT35))))","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B37","v":"Prichádzajúce - SMS zo zahraničia "},{"$f":"'1. Prevodník'!C37","v":"# SMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF36,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG36,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH36,'0. Hlavné vstupy'!AI36))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG36,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH36,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ36,'0. Hlavné vstupy'!AR36))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH36,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI36,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR36,'0. Hlavné vstupy'!AS36))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI36,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ36,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS36,'0. Hlavné vstupy'!AT36))))","v":{"$error":"#DIV/0!"}}]
[null,"Celkom SMS","# SMS správ",{"$f":"SUM(D53:D57)","v":0},{"$f":"SUM(E53:E57)","v":0},{"$f":"SUM(F53:F57)","v":0},{"$f":"SUM(G53:G57)","v":{"$error":"#DIV/0!"}}]
[null,"Rast ","%",null,{"$f":"E58/D58-1","v":{"$error":"#DIV/0!"}},{"$f":"F58/E58-1","v":{"$error":"#DIV/0!"}},{"$f":"G58/F58-1","v":{"$error":"#DIV/0!"}}]
[]
[null,"Odchádzajúce - MMS v rámci siete",{"$f":"'1. Prevodník'!C38","v":"# MMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF39,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG39,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH39,'0. Hlavné vstupy'!AI39))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG39,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH39,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ39,'0. Hlavné vstupy'!AR39))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH39,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI39,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR39,'0. Hlavné vstupy'!AS39))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI39,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ39,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS39,'0. Hlavné vstupy'!AT39))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do sietí iných mobilných operátorov",{"$f":"'1. Prevodník'!C39","v":"# MMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF40,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG40,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH40,'0. Hlavné vstupy'!AI40))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG40,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH40,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ40,'0. Hlavné vstupy'!AR40))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH40,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI40,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR40,'0. Hlavné vstupy'!AS40))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI40,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ40,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS40,'0. Hlavné vstupy'!AT40))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do zahraničia",{"$f":"'1. Prevodník'!C40","v":"# MMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF41,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG41,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH41,'0. Hlavné vstupy'!AI41))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG41,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH41,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ41,'0. Hlavné vstupy'!AR41))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH41,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI41,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR41,'0. Hlavné vstupy'!AS41))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI41,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ41,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS41,'0. Hlavné vstupy'!AT41))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov",{"$f":"'1. Prevodník'!C41","v":"# MMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF42,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG42,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH42,'0. Hlavné vstupy'!AI42))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG42,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH42,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ42,'0. Hlavné vstupy'!AR42))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH42,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI42,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR42,'0. Hlavné vstupy'!AS42))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI42,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ42,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS42,'0. Hlavné vstupy'!AT42))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce  - MMS zo zahraničia ",{"$f":"'1. Prevodník'!C42","v":"# MMS správ"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF43,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG43,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH43,'0. Hlavné vstupy'!AI43))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG43,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH43,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ43,'0. Hlavné vstupy'!AR43))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH43,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI43,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR43,'0. Hlavné vstupy'!AS43))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI43,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ43,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS43,'0. Hlavné vstupy'!AT43))))","v":{"$error":"#DIV/0!"}}]
[null,"Celkom MMS",{"$f":"'1. Prevodník'!C43","v":"Mb"},{"$f":"SUM(D61:D65)","v":0},{"$f":"SUM(E61:E65)","v":0},{"$f":"SUM(F61:F65)","v":0},{"$f":"SUM(G61:G65)","v":{"$error":"#DIV/0!"}}]
[null,"Rast","%",null,{"$f":"E66/D66-1","v":{"$error":"#DIV/0!"}},{"$f":"F66/E66-1","v":{"$error":"#DIV/0!"}},{"$f":"G66/F66-1","v":{"$error":"#DIV/0!"}}]
[]
[null,"Rozdelenie SMS & MMS prevádzky medzi GSM a 3G","Jednotka",null,"Rozloženie prevádzky v danom roku"]
[null,"Prevádzka v GSM rádiovej sieti","%"]
[null,"Prevádzka v UMTS rádiovej sieti","%"]
[null,"Prevádzka LTE rádiovej siete ","%"]
[]
["2.4 Objemy mobilných dát"]
[]
[null,"Typ služby","Jednotka","Rok 0","Zvolený rok","Zvolený rok + 1","Zvolený rok + 2"]
[null,{"$f":"'1. Prevodník'!B43","v":"Mobilné dáta"},{"$f":"'1. Prevodník'!C43","v":"Mb"},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AF46,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AG46,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AH46,'0. Hlavné vstupy'!AI46))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AG46,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AH46,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AQ46,'0. Hlavné vstupy'!AR46))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AH46,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AI46,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AR46,'0. Hlavné vstupy'!AS46))))","v":0},{"$f":"IF([0]!D_Act_Dim=1,'0. Hlavné vstupy'!AI46,IF(D_Act_Dim=2,'0. Hlavné vstupy'!AJ46,(IF(D_Act_Dim=3,'0. Hlavné vstupy'!AS46,'0. Hlavné vstupy'!AT46))))","v":{"$error":"#DIV/0!"}}]
[null,"Rast","%",null,{"$f":"E77/D77-1","v":{"$error":"#DIV/0!"}},{"$f":"F77/E77-1","v":{"$error":"#DIV/0!"}},{"$f":"G77/F77-1","v":{"$error":"#DIV/0!"}}]
[]
[null,"Rozdelenie prevádzky mobilných dát mezi GSM a 3G","Jednotka",null,"Rozloženie prevádzky v danom roku"]
[null,"Prevádzka v GSM rádiovej sieti","%"]
[null,"Prevádzka v 3G rádiovej sieti","%"]
[null,"LTE","%",null,{"$f":"'A. Výber'!$D$21","v":0}]
[]
["2.5 Štatistiky hovorov"]
[null,"Definice: Answer to Seisure Ratio (\"ASR\") = počet úspešne prijatých hovorov delené celkový počet hovorov (seizures). Vzhľadom na fakt, že signál obsadené se počíta ako zlyhanie hovoru, kalkulovaný pomer ASR sa odlišuje v závislosti od chovania užívateľa. Ukazovateľ ASR je kvalitatívny parameter definovaný v ITU SG2 Doporučenie E.411: International network management - Operational guidance."]
[]
[null,"Typ služby","Priemerná doba hovoru","Počet úspešných hovorov\n(Rok 0)","Priemerná čakacia doba do naviazania hovoru","% drop rate"]
[null,"Jednotka","Minúta / hovor","# hovorov","Minúta / hovor","%"]
[null,{"$f":"'1. Prevodník'!B20","v":"Odchádzajúce - hovory v sieti (on-net)"},{"$f":"'0. Hlavné vstupy'!AG52","v":{"$error":"#DIV/0!"}},{"$f":"IF(ISERROR(E29/C90),0,E29/C90)","v":0},{"$f":"'0. Hlavné vstupy'!AH52","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI52","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B21","v":"Odchádzajúce - hovory do sietí iných mobilných operátorov"},{"$f":"'0. Hlavné vstupy'!AG53","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH53","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI53","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B22","v":"Odchádzajúce - hovory do pevnej siete"},{"$f":"'0. Hlavné vstupy'!AG54","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH54","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI54","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B23","v":"Odchádzajúce - hovory do zahraničia "},{"$f":"'0. Hlavné vstupy'!AG55","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH55","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI55","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B24","v":"Odchádzajúce - hovory na tiesňové čísla"},{"$f":"'0. Hlavné vstupy'!AG56","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH56","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI56","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B25","v":"Odchádzajúce - hovory do hlasovej schránky"},{"$f":"'0. Hlavné vstupy'!AG57","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH57","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI57","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B26","v":"Odchádzajúce - hovory na bezplatné čísla"},{"$f":"'0. Hlavné vstupy'!AG58","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH58","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI58","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B27","v":"Odchádzajúce - hovory na čísla Premium"},{"$f":"'0. Hlavné vstupy'!AG59","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH59","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI59","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B28","v":"Odchádzajúce - prichádzajúci roaming"},{"$f":"'0. Hlavné vstupy'!AG60","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH60","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI60","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B29","v":"Prichádzajúce - hovory od iných mobilných operátorov"},{"$f":"'0. Hlavné vstupy'!AG61","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH61","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI61","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B30","v":"Prichádzajúce - hovory z pevnej siete"},{"$f":"'0. Hlavné vstupy'!AG62","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH62","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI62","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B31","v":"Prichádzajúce - hovory zo zahraničia"},{"$f":"'0. Hlavné vstupy'!AG63","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH63","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI63","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"'1. Prevodník'!B32","v":"Prichádzajúce - prichádzajúci roaming"},{"$f":"'0. Hlavné vstupy'!AG64","v":{"$error":"#DIV/0!"}},0,{"$f":"'0. Hlavné vstupy'!AH64","v":{"$error":"#DIV/0!"}},{"$f":"'0. Hlavné vstupy'!AI64","v":{"$error":"#DIV/0!"}}]
[]
[null,"Typ služby","% úspešných SMS a MMS"]
[null,"Jednotka","%"]
[null,{"$f":"'1. Prevodník'!B33","v":"Odchádzajúce - SMS v rámci siete"}]
[null,{"$f":"'1. Prevodník'!B34","v":"Odchádzajúce - SMS do sietí iných mobilných operátorov"}]
[null,{"$f":"'1. Prevodník'!B35","v":"Odchádzajúce - SMS do zahraničia"}]
[null,{"$f":"'1. Prevodník'!B36","v":"Prichádzajúce - SMS z iných sietí mobilných operátorov"}]
[null,{"$f":"'1. Prevodník'!B37","v":"Prichádzajúce - SMS zo zahraničia "}]
[null,{"$f":"'1. Prevodník'!B38","v":"Odchádzajúce - MMS v rámci siete"}]
[null,{"$f":"'1. Prevodník'!B39","v":"Odchádzajúce - MMS do sietí iných mobilných operátorov"}]
[null,"Odchádzajúce- MMS do zahraničia"]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov"]
[null,"Prichádzajúce  - MMS zo zahraničí "]
[]
["2.6 Štatistiky hlavnej prevádzkovej hodiny HPH"]
[]
[null,"% ročnej prevádzky v Erlang v hlavnej prevádzkovej hodine","%",{"$f":"'0. Hlavné vstupy'!AG68","v":{"$error":"#DIV/0!"}}]
[]
[]
["2.7 Konverzné faktory dátových služieb na hlasové služby"]
[]
[null,"SMS","Premenná","Hodnota"]
[null,"Počet Bytov na SMS","a",150]
[null,"Počet bitov v 1 Byte","b",8]
[null,"Voice channel rate for SMS message (SDCCH) (bit/s)","c",767]
[null,"Počet sekúnd v minúte","d",60]
[null,"Konverzia minúty volania na SMS ","(a x b)/(c x d)",{"$f":"(D125*D126)/(D127*D128)","v":2.607561929595828E-2},"I_SMS_Conversion"]
[]
[]
[null,"Data","Premenná","GSM","UMTS","LTE"]
[null,"Proportion of data traffic in downlink","a",0.75,0.75]
[null,"Additional IP overheads (for address of packets)","b",0.12,0.12]
[null,"Allowance for packetisation","c",0.5,0.5]
[null,"Bits in a byte","d",8,8]
[null,"1 Mbyte of GPRS user data = Mbits of downlink IP demand","x = a  x (1+b) x  c  x  d",{"$f":"D133*(1+D134)*D135*D136","v":3.3600000000000003},{"$f":"E133*(1+E134)*E135*E136","v":3.3600000000000003}]
[null,"Channel data rate (Mbit/s)","e",9.0500000000000008E-3,1.2E-2]
[null,"Channel occupancy efficiency","f",0.7,0.7]
[null,"Seconds in a minute","g",60,60]
[null,"One minute of a channel can carry Mbits of IP data","y = e  x  f  x  g",{"$f":"D138*D139*D140","v":0.38009999999999999},{"$f":"E138*E139*E140","v":0.504}]
[null,"MB per voice minute conversion factor","x / y",{"$f":"IF('A. Výber'!$J$20=1,6.827,(D137/D141))","v":6.827},{"$f":"IF('A. Výber'!$J$20=1,2.26,(E137/E141))","v":2.2599999999999998},null,"I_Data_Conversion"]

{"sheet":"1. Prevodník","index":18,"n_rows":102,"n_cols":4,"rows_kept":102,"cut":false,"hidden":false,"merged":[]}
["1.Prevodník"]
[]
["Popis"]
["Poskytuje hlavné vstupné údaje do modelu"]
[]
["1.1 Vstupné údaje pre zákazníkov"]
[]
[null,"Typ zákazníka","Jednotka"]
[null,"Užívatelia s predplatenými službami","#"]
[null,"Fakturovaní užívatelia","#"]
[null,"Užívatelia roamingových služieb v sieti ","#"]
[null,"Celkový počet mobilných užívateľov","#"]
[null,"Užívatelia hlasových schránok","#"]
[null,"Mobilní dátoví užívatelia","#"]
[]
[]
["1.2 Vstupné údaje pre služby"]
[]
[null,"Služby mobilných komunikácií ","Jednotka","Kategórie služby "]
[null,"Odchádzajúce - hovory v sieti (on-net)","Minúta","Odchádzajúce volania "]
[null,"Odchádzajúce - hovory do sietí iných mobilných operátorov","Minúta","Odchádzajúce volania "]
[null,"Odchádzajúce - hovory do pevnej siete","Minúta","Odchádzajúce volania "]
[null,"Odchádzajúce - hovory do zahraničia ","Minúta","Odchádzajúce volania "]
[null,"Odchádzajúce - hovory na tiesňové čísla","Minúta","Odchádzajúce volania "]
[null,"Odchádzajúce - hovory do hlasovej schránky","Minúta","Odchádzajúce volania "]
[null,"Odchádzajúce - hovory na bezplatné čísla","Minúta","Odchádzajúce volania "]
[null,"Odchádzajúce - hovory na čísla Premium","Minúta","Odchádzajúce volania "]
[null,"Odchádzajúce - prichádzajúci roaming","Minúta","Odchádzajúce volania "]
[null,"Prichádzajúce - hovory od iných mobilných operátorov","Minúta","Prichádzajúce volania "]
[null,"Prichádzajúce - hovory z pevnej siete","Minúta","Prichádzajúce volania "]
[null,"Prichádzajúce - hovory zo zahraničia","Minúta","Prichádzajúce volania "]
[null,"Prichádzajúce - prichádzajúci roaming","Minúta","Prichádzajúce volania "]
[null,"Odchádzajúce - SMS v rámci siete","# SMS správ","SMS"]
[null,"Odchádzajúce - SMS do sietí iných mobilných operátorov","# SMS správ","SMS"]
[null,"Odchádzajúce - SMS do zahraničia","# SMS správ","SMS"]
[null,"Prichádzajúce - SMS z iných sietí mobilných operátorov","# SMS správ","SMS"]
[null,"Prichádzajúce - SMS zo zahraničia ","# SMS správ","SMS"]
[null,"Odchádzajúce - MMS v rámci siete","# MMS správ","MMS"]
[null,"Odchádzajúce - MMS do sietí iných mobilných operátorov","# MMS správ","MMS"]
[null,"Odchádzajúce - MMS do zahraničia","# MMS správ","MMS"]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov","# MMS správ","MMS"]
[null,"Prichádzajúce - MMS zo zahraničia ","# MMS správ","MMS"]
[null,"Mobilné dáta","Mb","Dáta"]
[]
[]
["1.3 Vstupné dáta pre sieťové prvky (\"Network Elements - NE\") "]
[]
[null,"Názov aktíva","Sieťový prvok","Kategória aktíva"]
[null,"Radio Access Sites","Access Sites","Support Radio Access"]
[null,"Power Generator for BTS/NodeB","Access Sites","Support Radio Access"]
[null,"BTS Cabinet","BTS","Radio Access 2G"]
[null,"TRX 2G","BTS","Radio Access 2G"]
[null,"BSC","BSC","Radio Access 2G"]
[null,"NodeB Cabinet","Node B","Radio Access 3G"]
[null,"NodeB Carrier","Node B","Radio Access 3G"]
[null,"NodeB Channel Kit","Node B","Radio Access 3G"]
[null,"NodeB HSDPA Upgrade","Node B","Radio Access 3G"]
[null,"RNC","RNC","Radio Access 3G"]
[null,"eNode B","eNode B","Radio Access LTE"]
[null,"HLR","HLR","TDM Core Network"]
[null,"MSS","MSS","NGN Core Network"]
[null,"MGW","MGW","NGN Core Network"]
[null,"BTS - BSC","BTS - BSC","Transmission Access 2G"]
[null,"Node B - RNC","Node B - RNC","Transmission Access 3G"]
[null,"eNode B - MGW","eNode B - MGW","Transmission Access LTE"]
[null,"BSC - MGW","BSC - MGW","Transmission Core TDM"]
[null,"RNC - MGW","RNC - MGW","Transmission Core NGN"]
[null,"MGW - MGW","MGW - MGW","Transmission Core NGN"]
[null,"Mobile voicemail platform","Mobile voicemail platform","Platforms"]
[null,"SMSC Platform","SMSC Platform","Platforms"]
[null,"MMSC Platform","MMSC Platform","Platforms"]
[null,"Intelligent Network","Intelligent Network","Platforms"]
[null,"SGSN Platform","SGSN Platform","Platforms"]
[null,"GGSN Platform","GGSN Platform","Platforms"]
[null,"Interconnection","Interconnection","Platforms"]
[]
[null,"Prenosové cenové komponenty"]
[null,"Optical Fibre"]
[null,"Dark Fibre"]
[null,"NGN prenosové zariadenie "]
[null,"IP Switch"]
[null,"IP Router"]
[null,"SDH zariadenie "]
[null,"Digital Cross Connect (DXC)"]
[null,"Add Drop Multiplexer - STM1"]
[null,"Add Drop Multiplexer - STM4"]
[null,"Add Drop Multiplexer - STM16"]
[null,"Add Drop Multiplexer - STM64"]
[null,"…"]
[null,"Mikrovlnné zariadenie "]
[null,"Link 2 Mbit/s"]
[null,"Link 8 Mbit/s"]
[null,"Link 32 Mbit/s"]
[null,"Link 128 Mbit/s"]
[null,"Link STM-1"]
[null,"…"]
[null,"Satelitné zariadenie "]
[null,"Link 2 Mbit/s"]
[null,"Link 8 Mbit/s"]
[null,"Link 32 Mbit/s"]
[null,"Link 128 Mbit/s"]
[null,"…"]

{"sheet":"0. Hlavné vstupy","index":19,"n_rows":421,"n_cols":46,"rows_kept":421,"cut":false,"hidden":false,"merged":[[226,0,226,1],[6,4,6,7],[6,13,6,16],[6,42,6,44],[91,38,91,39],[6,32,6,35],[6,37,6,40],[6,22,6,25],[84,16,88,17],[110,14,111,17]]}
["0. Hlavné vstupy"]
[]
["Popis"]
["Výpočty efektívnych vstupov do modelu"]
[]
["0.1 Dopyt"]
[null,null,null,null,"Operátor 1",null,null,null,null,null,null,null,null,"Operátor 2",null,null,null,null,null,null,null,null,"Operátor 3",null,null,null,null,null,null,null,null,null,"Model pre rok 1",null,null,null,null,"Model pre rok 2",null,null,null,null,"Model pre rok 3"]
[null,"Typ zákazníka","Jednotka",null,"Rok 0 Aktuál","Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad",null,null,null,null,null,"Rok 0 Aktuál","Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad",null,null,null,null,null,"Rok 0 Aktuál","Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad",null,null,null,null,null,null,"Rok 0 Aktuál","Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad",null,"Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad","Rok 4 Predpoklad",null,"Rok 2 Predpoklad","Rok 3 Predpoklad","Rok 4 Predpoklad"]
[null,"Užívatelia s predplatenými službami","#",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,{"$f":"IF('A. Výber'!$J$14=1,((E9+N9+W9)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E9,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N9,'0. Hlavné vstupy'!W9)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F9+O9+X9)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F9,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O9,'0. Hlavné vstupy'!X9)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G9+P9+Y9)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G9,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P9,'0. Hlavné vstupy'!Y9)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H9+Q9+Z9)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H9,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q9,'0. Hlavné vstupy'!Z9)))))","v":0},null,{"$f":"AH9","v":0},{"$f":"AI9","v":0},0,{"$f":"AN9*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,{"$f":"AM9","v":0},{"$f":"AN9","v":0},{"$error":"#DIV/0!"},{"$f":"AS9*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Faktúrovaní užívatelia","#",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,{"$f":"IF('A. Výber'!$J$14=1,((E10+N10+W10)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E10,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N10,'0. Hlavné vstupy'!W10)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F10+O10+X10)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F10,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O10,'0. Hlavné vstupy'!X10)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G10+P10+Y10)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G10,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P10,'0. Hlavné vstupy'!Y10)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H10+Q10+Z10)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H10,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q10,'0. Hlavné vstupy'!Z10)))))","v":0},null,{"$f":"AH10","v":0},0,0,{"$f":"AN10*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,{"$f":"AM10","v":0},{"$f":"AN10","v":0},{"$error":"#DIV/0!"},{"$f":"AS10*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Užívatelia roamingových služieb v sieti ","#",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,{"$f":"IF('A. Výber'!$J$14=1,((E11+N11+W11)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E11,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N11,'0. Hlavné vstupy'!W11)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F11+O11+X11)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F11,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O11,'0. Hlavné vstupy'!X11)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G11+P11+Y11)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G11,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P11,'0. Hlavné vstupy'!Y11)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H11+Q11+Z11)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H11,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q11,'0. Hlavné vstupy'!Z11)))))","v":0},null,{"$f":"AH11","v":0},{"$f":"AI11","v":0},{"$f":"AJ11","v":0},{"$f":"AN11*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,{"$f":"AM11","v":0},{"$f":"AN11","v":0},{"$f":"AO11","v":{"$error":"#DIV/0!"}},{"$f":"AS11*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Celkový počet mobilných užívateľov","#",null,{"$f":"SUM(E9:E11)","v":0},{"$f":"SUM(F9:F11)","v":0},{"$f":"SUM(G9:G11)","v":0},{"$f":"SUM(H9:H11)","v":0},null,null,null,null,null,{"$f":"SUM(N9:N11)","v":0},{"$f":"SUM(O9:O11)","v":0},{"$f":"SUM(P9:P11)","v":0},{"$f":"SUM(Q9:Q11)","v":0},null,null,null,null,null,{"$f":"SUM(W9:W11)","v":0},{"$f":"SUM(X9:X11)","v":0},{"$f":"SUM(Y9:Y11)","v":0},{"$f":"SUM(Z9:Z11)","v":0},null,null,null,null,null,null,{"$f":"SUM(AG9:AG11)","v":0},{"$f":"SUM(AH9:AH11)","v":0},{"$f":"SUM(AI9:AI11)","v":0},{"$f":"SUM(AJ9:AJ11)","v":0},null,{"$f":"SUM(AL9:AL11)","v":0},{"$f":"SUM(AM9:AM11)","v":0},{"$f":"SUM(AN9:AN11)","v":0},{"$f":"SUM(AO9:AO11)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AQ9:AQ11)","v":0},{"$f":"SUM(AR9:AR11)","v":0},{"$f":"SUM(AS9:AS11)","v":{"$error":"#DIV/0!"}}]
[null,"Užívatelia hlasových schránok","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,((E13+N13+W13)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E13,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N13,'0. Hlavné vstupy'!W13)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F13+O13+X13)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F13,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O13,'0. Hlavné vstupy'!X13)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G13+P13+Y13)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G13,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P13,'0. Hlavné vstupy'!Y13)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H13+Q13+Z13)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H13,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q13,'0. Hlavné vstupy'!Z13)))))","v":0},null,0,0,0,{"$f":"AN13*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS13*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Mobilní datoví užívatelia","#",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,{"$f":"IF('A. Výber'!$J$14=1,((E14+N14+W14)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E14,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N14,'0. Hlavné vstupy'!W14)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F14+O14+X14)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F14,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O14,'0. Hlavné vstupy'!X14)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G14+P14+Y14)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G14,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P14,'0. Hlavné vstupy'!Y14)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H14+Q14+Z14)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H14,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q14,'0. Hlavné vstupy'!Z14)))))","v":0},null,0,0,0,{"$f":"AN14*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS14*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"F12/E12-1","v":{"$error":"#DIV/0!"}},{"$f":"G12/F12-1","v":{"$error":"#DIV/0!"}},{"$f":"H12/G12-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"O12/N12-1","v":{"$error":"#DIV/0!"}},{"$f":"P12/O12-1","v":{"$error":"#DIV/0!"}},{"$f":"Q12/P12-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"X12/W12-1","v":{"$error":"#DIV/0!"}},{"$f":"Y12/X12-1","v":{"$error":"#DIV/0!"}},{"$f":"Z12/Y12-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"AH12/AG12-1","v":{"$error":"#DIV/0!"}},{"$f":"AI12/AH12-1","v":{"$error":"#DIV/0!"}},{"$f":"AJ12/AI12-1","v":{"$error":"#DIV/0!"}},null,null,{"$f":"AM12/AL12-1","v":{"$error":"#DIV/0!"}},{"$f":"AN12/AM12-1","v":{"$error":"#DIV/0!"}},{"$f":"AO12/AN12-1","v":{"$error":"#DIV/0!"}}]
[null,"Služby mobilných komunikácií ","Jednotka",null,"Rok 0 Aktuál","Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad",null,null,null,null,null,"Rok 0 Aktuál","Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad",null,null,null,null,null,"Rok 0 Aktuál","Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad",null,null,null,null,null,null,"Rok 0 Aktuál","Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad",null,"Rok 1 Predpoklad","Rok 2 Predpoklad","Rok 3 Predpoklad","Rok 4 Predpoklad",null,"Rok 2 Předpoklad","Rok 3 Předpoklad","Rok 4 předpoklad"]
[null,"Odchádzajúce - hovory v sieti (on-net)","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E17+N17+W17)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E17,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N17,'0. Hlavné vstupy'!W17)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F17+O17+X17)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F17,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O17,'0. Hlavné vstupy'!X17)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G17+P17+Y17)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G17,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P17,'0. Hlavné vstupy'!Y17)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H17+Q17+Z17)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H17,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q17,'0. Hlavné vstupy'!Z17)))))","v":0},null,{"$f":"AH17","v":0},{"$f":"AI17","v":0},{"$f":"AJ17","v":0},{"$f":"AN17*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,{"$f":"AM17","v":0},{"$f":"AN17","v":0},{"$f":"AO17","v":{"$error":"#DIV/0!"}},{"$f":"AS17*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory do sietí iných mobilných operátorov","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E18+N18+W18)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E18,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N18,'0. Hlavné vstupy'!W18)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F18+O18+X18)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F18,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O18,'0. Hlavné vstupy'!X18)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G18+P18+Y18)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G18,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P18,'0. Hlavné vstupy'!Y18)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H18+Q18+Z18)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H18,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q18,'0. Hlavné vstupy'!Z18)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory do pevnej siete","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E19+N19+W19)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E19,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N19,'0. Hlavné vstupy'!W19)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F19+O19+X19)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F19,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O19,'0. Hlavné vstupy'!X19)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G19+P19+Y19)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G19,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P19,'0. Hlavné vstupy'!Y19)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H19+Q19+Z19)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H19,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q19,'0. Hlavné vstupy'!Z19)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce- hovory do zahraničia ","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E20+N20+W20)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E20,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N20,'0. Hlavné vstupy'!W20)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F20+O20+X20)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F20,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O20,'0. Hlavné vstupy'!X20)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G20+P20+Y20)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G20,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P20,'0. Hlavné vstupy'!Y20)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H20+Q20+Z20)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H20,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q20,'0. Hlavné vstupy'!Z20)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory na tiesňové čísla","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E21+N21+W21)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E21,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N21,'0. Hlavné vstupy'!W21)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F21+O21+X21)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F21,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O21,'0. Hlavné vstupy'!X21)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G21+P21+Y21)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G21,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P21,'0. Hlavné vstupy'!Y21)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H21+Q21+Z21)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H21,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q21,'0. Hlavné vstupy'!Z21)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce  - hovory do hlasovej schránky","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E22+N22+W22)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E22,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N22,'0. Hlavné vstupy'!W22)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F22+O22+X22)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F22,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O22,'0. Hlavné vstupy'!X22)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G22+P22+Y22)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G22,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P22,'0. Hlavné vstupy'!Y22)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H22+Q22+Z22)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H22,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q22,'0. Hlavné vstupy'!Z22)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,{"$f":"AN22","v":0},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory na bezplatné čísla","Minúta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,((E23+N23+W23)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E23,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N23,'0. Hlavné vstupy'!W23)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F23+O23+X23)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F23,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O23,'0. Hlavné vstupy'!X23)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G23+P23+Y23)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G23,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P23,'0. Hlavné vstupy'!Y23)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H23+Q23+Z23)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H23,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q23,'0. Hlavné vstupy'!Z23)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce - hovory na čísla Premium","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E24+N24+W24)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E24,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N24,'0. Hlavné vstupy'!W24)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F24+O24+X24)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F24,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O24,'0. Hlavné vstupy'!X24)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G24+P24+Y24)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G24,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P24,'0. Hlavné vstupy'!Y24)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H24+Q24+Z24)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H24,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q24,'0. Hlavné vstupy'!Z24)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Odchádzajúce  - prichádzajúci roaming","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E25+N25+W25)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E25,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N25,'0. Hlavné vstupy'!W25)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F25+O25+X25)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F25,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O25,'0. Hlavné vstupy'!X25)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G25+P25+Y25)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G25,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P25,'0. Hlavné vstupy'!Y25)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H25+Q25+Z25)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H25,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q25,'0. Hlavné vstupy'!Z25)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,{"$f":"AM25","v":0},0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - hovory od iných mobilných operátorov","Minúta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,((E26+N26+W26)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E26,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N26,'0. Hlavné vstupy'!W26)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F26+O26+X26)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F26,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O26,'0. Hlavné vstupy'!X26)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G26+P26+Y26)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G26,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P26,'0. Hlavné vstupy'!Y26)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H26+Q26+Z26)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H26,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q26,'0. Hlavné vstupy'!Z26)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - hovory z pevnej siete","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E27+N27+W27)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E27,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N27,'0. Hlavné vstupy'!W27)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F27+O27+X27)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F27,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O27,'0. Hlavné vstupy'!X27)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G27+P27+Y27)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G27,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P27,'0. Hlavné vstupy'!Y27)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H27+Q27+Z27)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H27,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q27,'0. Hlavné vstupy'!Z27)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - hovory zo zahraničia","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E28+N28+W28)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E28,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N28,'0. Hlavné vstupy'!W28)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F28+O28+X28)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F28,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O28,'0. Hlavné vstupy'!X28)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G28+P28+Y28)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G28,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P28,'0. Hlavné vstupy'!Y28)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H28+Q28+Z28)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H28,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q28,'0. Hlavné vstupy'!Z28)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Prichádzajúce - prichádzajúci roaming","Minúta",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,{"$f":"IF('A. Výber'!$J$14=1,((E29+N29+W29)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E29,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N29,'0. Hlavné vstupy'!W29)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F29+O29+X29)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F29,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O29,'0. Hlavné vstupy'!X29)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G29+P29+Y29)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G29,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P29,'0. Hlavné vstupy'!Y29)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H29+Q29+Z29)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H29,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q29,'0. Hlavné vstupy'!Z29)))))","v":0},null,0,0,0,{"$error":"#DIV/0!"},null,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Celková hlasová prevádzka ","Minúta",null,{"$f":"SUM(E17:E29)","v":0},{"$f":"SUM(F17:F29)","v":0},{"$f":"SUM(G17:G29)","v":0},{"$f":"SUM(H17:H29)","v":0},null,null,null,null,null,{"$f":"SUM(N17:N29)","v":0},{"$f":"SUM(O17:O29)","v":0},{"$f":"SUM(P17:P29)","v":0},{"$f":"SUM(Q17:Q29)","v":0},null,null,null,null,null,{"$f":"SUM(W17:W29)","v":0},{"$f":"SUM(X17:X29)","v":0},{"$f":"SUM(Y17:Y29)","v":0},{"$f":"SUM(Z17:Z29)","v":0},null,null,null,null,null,null,{"$f":"SUM(AG17:AG29)","v":0},{"$f":"SUM(AH17:AH29)","v":0},{"$f":"SUM(AI17:AI29)","v":0},{"$f":"SUM(AJ17:AJ29)","v":0},null,{"$f":"SUM(AL17:AL29)","v":0},{"$f":"SUM(AM17:AM29)","v":0},{"$f":"SUM(AN17:AN29)","v":0},{"$f":"SUM(AO17:AO29)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AQ17:AQ29)","v":0},{"$f":"SUM(AR17:AR29)","v":0},{"$f":"SUM(AS17:AS29)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"F30/E30-1","v":{"$error":"#DIV/0!"}},{"$f":"G30/F30-1","v":{"$error":"#DIV/0!"}},{"$f":"H30/G30-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"O30/N30-1","v":{"$error":"#DIV/0!"}},{"$f":"P30/O30-1","v":{"$error":"#DIV/0!"}},{"$f":"Q30/P30-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"X30/W30-1","v":{"$error":"#DIV/0!"}},{"$f":"Y30/X30-1","v":{"$error":"#DIV/0!"}},{"$f":"Z30/Y30-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"AH30/AG30-1","v":{"$error":"#DIV/0!"}},{"$f":"AI30/AH30-1","v":{"$error":"#DIV/0!"}},{"$f":"AJ30/AI30-1","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - SMS do siete","# SMS správ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,((E32+N32+W32)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E32,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N32,'0. Hlavné vstupy'!W32)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F32+O32+X32)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F32,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O32,'0. Hlavné vstupy'!X32)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G32+P32+Y32)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G32,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P32,'0. Hlavné vstupy'!Y32)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H32+Q32+Z32)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H32,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q32,'0. Hlavné vstupy'!Z32)))))","v":0},null,{"$f":"AH32","v":0},{"$f":"AI32","v":0},0,{"$f":"AN32*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,{"$f":"AM32","v":0},0,{"$error":"#DIV/0!"},{"$f":"AS32*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - SMS iných sietí ","# SMS správ",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,{"$f":"IF('A. Výber'!$J$14=1,((E33+N33+W33)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E33,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N33,'0. Hlavné vstupy'!W33)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F33+O33+X33)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F33,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O33,'0. Hlavné vstupy'!X33)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G33+P33+Y33)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G33,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P33,'0. Hlavné vstupy'!Y33)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H33+Q33+Z33)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H33,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q33,'0. Hlavné vstupy'!Z33)))))","v":0},null,0,0,0,{"$f":"AN33*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS33*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - SMS do zahraničia ","# SMS správ",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,{"$f":"IF('A. Výber'!$J$14=1,((E34+N34+W34)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E34,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N34,'0. Hlavné vstupy'!W34)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F34+O34+X34)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F34,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O34,'0. Hlavné vstupy'!X34)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G34+P34+Y34)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G34,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P34,'0. Hlavné vstupy'!Y34)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H34+Q34+Z34)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H34,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q34,'0. Hlavné vstupy'!Z34)))))","v":0},null,{"$f":"AH34","v":0},0,0,{"$f":"AN34*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS34*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - SMS od iných mobilných operátorov","# SMS správ",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,{"$f":"IF('A. Výber'!$J$14=1,((E35+N35+W35)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E35,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N35,'0. Hlavné vstupy'!W35)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F35+O35+X35)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F35,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O35,'0. Hlavné vstupy'!X35)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G35+P35+Y35)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G35,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P35,'0. Hlavné vstupy'!Y35)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H35+Q35+Z35)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H35,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q35,'0. Hlavné vstupy'!Z35)))))","v":0},null,0,0,0,{"$f":"AN35*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS35*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - SMS zo zahraničia ","# SMS správ",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,{"$f":"IF('A. Výber'!$J$14=1,((E36+N36+W36)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E36,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N36,'0. Hlavné vstupy'!W36)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F36+O36+X36)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F36,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O36,'0. Hlavné vstupy'!X36)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G36+P36+Y36)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G36,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P36,'0. Hlavné vstupy'!Y36)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H36+Q36+Z36)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H36,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q36,'0. Hlavné vstupy'!Z36)))))","v":0},null,0,0,0,{"$f":"AN36*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS36*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Celkový počet SMS","# SMS správ",null,{"$f":"SUM(E32:E36)","v":0},{"$f":"SUM(F32:F36)","v":0},{"$f":"SUM(G32:G36)","v":0},{"$f":"SUM(H32:H36)","v":0},null,null,null,null,null,{"$f":"SUM(N32:N36)","v":0},{"$f":"SUM(O32:O36)","v":0},{"$f":"SUM(P32:P36)","v":0},{"$f":"SUM(Q32:Q36)","v":0},null,null,null,null,null,{"$f":"SUM(W32:W36)","v":0},{"$f":"SUM(X32:X36)","v":0},{"$f":"SUM(Y32:Y36)","v":0},{"$f":"SUM(Z32:Z36)","v":0},null,null,null,null,null,null,{"$f":"SUM(AG32:AG36)","v":0},{"$f":"SUM(AH32:AH36)","v":0},{"$f":"SUM(AI32:AI36)","v":0},{"$f":"SUM(AJ32:AJ36)","v":0},null,{"$f":"SUM(AL32:AL36)","v":0},{"$f":"SUM(AM32:AM36)","v":0},{"$f":"SUM(AN32:AN36)","v":0},{"$f":"SUM(AO32:AO36)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AQ32:AQ36)","v":0},{"$f":"SUM(AR32:AR36)","v":0},{"$f":"SUM(AS32:AS36)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Odchádzajúce - MMS v rámci siete","# MMS správ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,((E39+N39+W39)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E39,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N39,'0. Hlavné vstupy'!W39)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F39+O39+X39)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F39,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O39,'0. Hlavné vstupy'!X39)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G39+P39+Y39)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G39,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P39,'0. Hlavné vstupy'!Y39)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H39+Q39+Z39)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H39,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q39,'0. Hlavné vstupy'!Z39)))))","v":0},null,{"$f":"AH39","v":0},0,0,{"$f":"AN39*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,{"$f":"AM39","v":0},0,{"$error":"#DIV/0!"},{"$f":"AS39*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do sietí iných mobilných operátorov","# MMS správ",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,{"$f":"IF('A. Výber'!$J$14=1,((E40+N40+W40)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E40,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N40,'0. Hlavné vstupy'!W40)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F40+O40+X40)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F40,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O40,'0. Hlavné vstupy'!X40)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G40+P40+Y40)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G40,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P40,'0. Hlavné vstupy'!Y40)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H40+Q40+Z40)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H40,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q40,'0. Hlavné vstupy'!Z40)))))","v":0},null,0,{"$f":"AI40","v":0},0,{"$f":"AN40*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS40*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do zahraničia","# MMS správ",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,{"$f":"IF('A. Výber'!$J$14=1,((E41+N41+W41)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E41,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N41,'0. Hlavné vstupy'!W41)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F41+O41+X41)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F41,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O41,'0. Hlavné vstupy'!X41)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G41+P41+Y41)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G41,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P41,'0. Hlavné vstupy'!Y41)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H41+Q41+Z41)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H41,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q41,'0. Hlavné vstupy'!Z41)))))","v":0},null,0,0,0,{"$f":"AN41*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS41*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov","# MMS správ",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,{"$f":"IF('A. Výber'!$J$14=1,((E42+N42+W42)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E42,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N42,'0. Hlavné vstupy'!W42)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F42+O42+X42)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F42,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O42,'0. Hlavné vstupy'!X42)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G42+P42+Y42)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G42,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P42,'0. Hlavné vstupy'!Y42)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H42+Q42+Z42)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H42,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q42,'0. Hlavné vstupy'!Z42)))))","v":0},null,0,0,0,{"$f":"AN42*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS42*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce  - MMS zo zahraničia ","# MMS správ",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,{"$f":"IF('A. Výber'!$J$14=1,((E43+N43+W43)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E43,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N43,'0. Hlavné vstupy'!W43)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F43+O43+X43)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F43,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O43,'0. Hlavné vstupy'!X43)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G43+P43+Y43)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G43,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P43,'0. Hlavné vstupy'!Y43)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H43+Q43+Z43)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H43,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q43,'0. Hlavné vstupy'!Z43)))))","v":0},null,{"$f":"AH43","v":0},0,0,{"$f":"AN43*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,0,0,{"$error":"#DIV/0!"},{"$f":"AS43*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,"Celkový počet MMS","# MMS správ",null,{"$f":"SUM(E39:E43)","v":0},{"$f":"SUM(F39:F43)","v":0},{"$f":"SUM(G39:G43)","v":0},{"$f":"SUM(H39:H43)","v":0},null,null,null,null,null,{"$f":"SUM(N39:N43)","v":0},{"$f":"SUM(O39:O43)","v":0},{"$f":"SUM(P39:P43)","v":0},{"$f":"SUM(Q39:Q43)","v":0},null,null,null,null,null,{"$f":"SUM(W39:W43)","v":0},{"$f":"SUM(X39:X43)","v":0},{"$f":"SUM(Y39:Y43)","v":0},{"$f":"SUM(Z39:Z43)","v":0},null,null,null,null,null,null,{"$f":"SUM(AG39:AG43)","v":0},{"$f":"SUM(AH39:AH43)","v":0},{"$f":"SUM(AI39:AI43)","v":0},{"$f":"SUM(AJ39:AJ43)","v":0},null,{"$f":"SUM(AL39:AL43)","v":0},{"$f":"SUM(AM39:AM43)","v":0},{"$f":"SUM(AN39:AN43)","v":0},{"$f":"SUM(AO39:AO43)","v":{"$error":"#DIV/0!"}},null,{"$f":"SUM(AQ39:AQ43)","v":0},{"$f":"SUM(AR39:AR43)","v":0},{"$f":"SUM(AS39:AS43)","v":{"$error":"#DIV/0!"}}]
[]
[null,"Mobilný dátový prenos","Mb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,((E46+N46+W46)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E46,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N46,'0. Hlavné vstupy'!W46)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((F46+O46+X46)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F46,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O46,'0. Hlavné vstupy'!X46)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((G46+P46+Y46)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G46,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P46,'0. Hlavné vstupy'!Y46)))))","v":0},{"$f":"IF('A. Výber'!$J$14=1,((H46+Q46+Z46)/5),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H46,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q46,'0. Hlavné vstupy'!Z46)))))","v":0},null,{"$f":"AH46","v":0},{"$f":"AI46","v":0},{"$f":"AJ46","v":0},{"$f":"AN46*(1+(AVERAGE($AH$15:$AJ$15)))","v":{"$error":"#DIV/0!"}},null,{"$f":"AM46","v":0},{"$f":"AN46","v":0},{"$f":"AO46","v":{"$error":"#DIV/0!"}},{"$f":"AS46*(1+(AVERAGE($AM$15:$AO$15)))","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,{"$f":"F46/E46-1","v":{"$error":"#DIV/0!"}},{"$f":"G46/F46-1","v":{"$error":"#DIV/0!"}},{"$f":"H46/G46-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"O46/N46-1","v":{"$error":"#DIV/0!"}},{"$f":"P46/O46-1","v":{"$error":"#DIV/0!"}},{"$f":"Q46/P46-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"X46/W46-1","v":{"$error":"#DIV/0!"}},{"$f":"Y46/X46-1","v":{"$error":"#DIV/0!"}},{"$f":"Z46/Y46-1","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"AH46/AG46-1","v":{"$error":"#DIV/0!"}},{"$f":"AI46/AH46-1","v":{"$error":"#DIV/0!"}},{"$f":"AJ46/AI46-1","v":{"$error":"#DIV/0!"}}]
["0.2 Štatistiky hovorov"]
[]
[null,"Typ služby",null,null,"Priemerná doba hovorov","Priemerná čakacia doba do naviazania hovoru","% drop rate",null,null,null,null,null,null,"Priemerná doba hovorov","Priemerná čakacia doba do naviazania hovoru","% drop rate",null,null,null,null,null,null,"Priemerná doba hovorov","Priemerná čakacia doba do naviazania hovoru","% drop rate",null,null,null,null,null,null,null,"Priemerná doba hovorov","Priemerná čakacia doba do naviazania hovoru","% drop rate"]
[null,"Jednotka",null,null,"Minúta / hovor","Minúta / hovor","%",null,null,null,null,null,null,"Minúta / hovor","Minúta / hovor","%",null,null,null,null,null,null,"Minúta / hovor","Minúta / hovor","%",null,null,null,null,null,null,null,"Minúta / hovor","Minúta / hovor","%"]
[null,"Odchádzajúce - hovory v sieti (on-net)",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E52,N52,W52)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E52,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N52,'0. Hlavné vstupy'!W52)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F52,O52,X52)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F52,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O52,'0. Hlavné vstupy'!X52)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G52,P52,Y52)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G52,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P52,'0. Hlavné vstupy'!Y52)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory do sietí iných mobilných operátorov",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E53,N53,W53)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E53,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N53,'0. Hlavné vstupy'!W53)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F53,O53,X53)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F53,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O53,'0. Hlavné vstupy'!X53)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G53,P53,Y53)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G53,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P53,'0. Hlavné vstupy'!Y53)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory do pevnej siete",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E54,N54,W54)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E54,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N54,'0. Hlavné vstupy'!W54)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F54,O54,X54)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F54,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O54,'0. Hlavné vstupy'!X54)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G54,P54,Y54)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G54,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P54,'0. Hlavné vstupy'!Y54)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce- hovory do zahraničia ",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E55,N55,W55)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E55,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N55,'0. Hlavné vstupy'!W55)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F55,O55,X55)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F55,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O55,'0. Hlavné vstupy'!X55)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G55,P55,Y55)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G55,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P55,'0. Hlavné vstupy'!Y55)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory na tiesňové čísla",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E56,N56,W56)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E56,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N56,'0. Hlavné vstupy'!W56)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F56,O56,X56)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F56,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O56,'0. Hlavné vstupy'!X56)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G56,P56,Y56)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G56,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P56,'0. Hlavné vstupy'!Y56)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce  - hovory do hlasovej schránky",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E57,N57,W57)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E57,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N57,'0. Hlavné vstupy'!W57)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F57,O57,X57)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F57,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O57,'0. Hlavné vstupy'!X57)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G57,P57,Y57)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G57,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P57,'0. Hlavné vstupy'!Y57)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory na bezplatné čísla",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E58,N58,W58)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E58,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N58,'0. Hlavné vstupy'!W58)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F58,O58,X58)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F58,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O58,'0. Hlavné vstupy'!X58)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G58,P58,Y58)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G58,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P58,'0. Hlavné vstupy'!Y58)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory na čísla Premium",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E59,N59,W59)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E59,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N59,'0. Hlavné vstupy'!W59)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F59,O59,X59)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F59,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O59,'0. Hlavné vstupy'!X59)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G59,P59,Y59)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G59,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P59,'0. Hlavné vstupy'!Y59)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce  - prichádzajúci roaming",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E60,N60,W60)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E60,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N60,'0. Hlavné vstupy'!W60)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F60,O60,X60)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F60,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O60,'0. Hlavné vstupy'!X60)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G60,P60,Y60)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G60,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P60,'0. Hlavné vstupy'!Y60)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - hovory od iných mobilných operátorov",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E61,N61,W61)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E61,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N61,'0. Hlavné vstupy'!W61)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F61,O61,X61)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F61,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O61,'0. Hlavné vstupy'!X61)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G61,P61,Y61)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G61,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P61,'0. Hlavné vstupy'!Y61)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - hovory z pevnej siete",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E62,N62,W62)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E62,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N62,'0. Hlavné vstupy'!W62)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F62,O62,X62)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F62,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O62,'0. Hlavné vstupy'!X62)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G62,P62,Y62)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G62,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P62,'0. Hlavné vstupy'!Y62)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - hovory zo zahraničia",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E63,N63,W63)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E63,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N63,'0. Hlavné vstupy'!W63)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F63,O63,X63)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F63,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O63,'0. Hlavné vstupy'!X63)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G63,P63,Y63)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G63,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P63,'0. Hlavné vstupy'!Y63)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - prichádzajúci roaming",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E64,N64,W64)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E64,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N64,'0. Hlavné vstupy'!W64)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F64,O64,X64)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F64,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O64,'0. Hlavné vstupy'!X64)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G64,P64,Y64)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G64,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P64,'0. Hlavné vstupy'!Y64)))))","v":{"$error":"#DIV/0!"}}]
[]
["0.3 Hlavná prevádzková hodina (Busy hour)"]
[]
[null,"% ročnej prevádzky v Erlang v Busy Hour","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E68,N68,W68)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E68,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N68,'0. Hlavné vstupy'!W68)))))","v":{"$error":"#DIV/0!"}}]
[]
["0.4 Základné technické kritériá "]
[]
[null,"Variabilná zložka","Jednotka",null,"2G","3G",null,null,null,null,null,null,null,"2G","3G",null,null,null,null,null,null,null,"2G","3G",null,null,null,null,null,null,null,null,"2G","3G"]
[null,"Kvalita služby (Radio path Grade of Service (GoS): Blocking Probability) ","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E73,N73,W73)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E73,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N73,'0. Hlavné vstupy'!W73)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F73,O73,X73)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F73,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O73,'0. Hlavné vstupy'!X73)))))","v":{"$error":"#DIV/0!"}}]
[null,"Network blocking probability ","%"]
[null,"Capacity planning max load factor - radio network","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E75,N75,W75)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E75,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N75,'0. Hlavné vstupy'!W75)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F75,O75,X75)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F75,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O75,'0. Hlavné vstupy'!X75)))))","v":{"$error":"#DIV/0!"}}]
[null,"Capacity planning max load factor - switching","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E76,N76,W76)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E76,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N76,'0. Hlavné vstupy'!W76)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F76,O76,X76)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F76,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O76,'0. Hlavné vstupy'!X76)))))","v":{"$error":"#DIV/0!"}}]
[null,"Capacity planning max load factor - transmission access","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E77,N77,W77)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E77,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N77,'0. Hlavné vstupy'!W77)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F77,O77,X77)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F77,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O77,'0. Hlavné vstupy'!X77)))))","v":{"$error":"#DIV/0!"}}]
[null,"Capacity planning max load factor - transmission core","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E78,N78,W78)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E78,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N78,'0. Hlavné vstupy'!W78)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F78,O78,X78)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F78,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O78,'0. Hlavné vstupy'!X78)))))","v":{"$error":"#DIV/0!"}}]
[null,"Capacity planning max load factor - IP backbone",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E79,N79,W79)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E79,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N79,'0. Hlavné vstupy'!W79)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F79,O79,X79)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F79,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O79,'0. Hlavné vstupy'!X79)))))","v":{"$error":"#DIV/0!"}}]
[null,"Conversion of voice minutes to Erlang traffic","#",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E80,N80,W80)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E80,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N80,'0. Hlavné vstupy'!W80)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F80,O80,X80)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F80,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O80,'0. Hlavné vstupy'!X80)))))","v":{"$error":"#DIV/0!"}}]
[]
["0.5  Spektrum"]
[]
[null,"Variabilná zložka","Jednotka",null,"GSM 900","GSM 1800","UMTS",null,null,null,null,null,null,"GSM 900","GSM 1800","UMTS",null,null,null,null,null,null,"GSM 900","GSM 1800","UMTS",null,null,null,null,null,null,null,"GSM 900","GSM 1800","UMTS"]
[null,"Spektrum","Khz",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E85,N85,W85)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E85,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N85,'0. Hlavné vstupy'!W85)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F85,O85,X85)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F85,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O85,'0. Hlavné vstupy'!X85)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G85,P85,Y85)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G85,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P85,'0. Hlavné vstupy'!Y85)))))","v":{"$error":"#DIV/0!"}}]
[null,"Opakovací faktor - Re-use factor per cell (frequency cannot be used in adjacent cells)","#",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E86,N86,W86)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E86,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N86,'0. Hlavné vstupy'!W86)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F86,O86,X86)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F86,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O86,'0. Hlavné vstupy'!X86)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G86,P86,Y86)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G86,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P86,'0. Hlavné vstupy'!Y86)))))","v":{"$error":"#DIV/0!"}}]
[null,"TRX / Carrier bandwidth","Khz",null,200,200,5000,null,null,null,null,null,null,200,200,5000,null,null,null,null,null,null,200,200,5000,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E87,N87,W87)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E87,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N87,'0. Hlavné vstupy'!W87)))))","v":200},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F87,O87,X87)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F87,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O87,'0. Hlavné vstupy'!X87)))))","v":200},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G87,P87,Y87)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G87,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P87,'0. Hlavné vstupy'!Y87)))))","v":5000}]
[null,"Spektrálna kapacita - Spectral capacity of a sector (N. of TRX per sector)","TRX/sektor",null,{"$f":"ROUND(E85/E86/E87,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(F85/F86/F87,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(G85/G86/G87,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROUND(N85/N86/N87,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(O85/O86/O87,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(P85/P86/P87,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,{"$f":"ROUND(W85/W86/W87,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(X85/X86/X87,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(Y85/Y86/Y87,0)","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,{"$f":"ROUND(AG85/AG86/AG87,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AH85/AH86/AH87,0)","v":{"$error":"#DIV/0!"}},{"$f":"ROUND(AI85/AI86/AI87,0)","v":{"$error":"#DIV/0!"}}]
[null,"Fyzická kapacita - Physical capacity of a sector (N. of TRX per sector)","TRX/sektor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E89,N89,W89)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E89,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N89,'0. Hlavné vstupy'!W89)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F89,O89,X89)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F89,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O89,'0. Hlavné vstupy'!X89)))))","v":{"$error":"#DIV/0!"}},"n/A"]
[]
["0.6  Pokrytie "]
[]
[null,"Región","Jednotka",null,"Celkové pokrytie - GSM 900 (% celkovej rozlohy geotypu)","Celkové pokrytie - GSM 1800 (% celkovej rozlohy geotypu)","Celkové pokrytie - UMTS (% celkovej rozlohy geotypu)",null,null,"GSM 900 priemerný polomer bunky na pokrytie","GSM 1800 priemerný polomer bunky na pokrytie ","UMTS priemerný polomer bunky na pokrytie",null,"Celkové pokrytie - GSM 900 (% celkovej rozlohy geotypu)","Celkové pokrytie - GSM 1800 (% celkovej rozlohy geotypu)","Celkové pokrytie - UMTS (% celkovej rozlohy geotypu)",null,null,"GSM 900 priemerný polomer bunky na pokrytie","GSM 1800 priemerný polomer bunky na pokrytie ","UMTS priemerný polomer bunky na pokrytie",null,"Celkové pokrytie - GSM 900 (% celkovej rozlohy geotypu)","Celkové pokrytie - GSM 1800 (% celkovej rozlohy geotypu)","Celkové pokrytie - UMTS (% celkovej rozlohy geotypu)",null,null,"GSM 900 priemerný polomer bunky na pokrytie","GSM 1800 priemerný polomer bunky na pokrytie ","UMTS priemerný polomer bunky na pokrytie",null,null,"Celkové pokrytie - GSM 900 (% celkovej rozlohy geotypu)","Celkové pokrytie - GSM 1800 (% celkovej rozlohy geotypu)","Celkové pokrytie - UMTS (% celkovej rozlohy geotypu)",null,null,"GSM 900 priemerný polomer bunky na pokrytie","GSM 1800 priemerný polomer bunky na pokrytie ","UMTS priemerný polomer bunky na pokrytie","LTE priemerný polomer bunky"]
[null,"Geotyp Aglomerácie","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E94,N94,W94)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E94,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N94,'0. Hlavné vstupy'!W94)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F94,O94,X94)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F94,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O94,'0. Hlavné vstupy'!X94)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G94,P94,Y94)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G94,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P94,'0. Hlavné vstupy'!Y94)))))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(J94,S94,AB94)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!J94,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!S94,'0. Hlavné vstupy'!AB94)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(K94,T94,AC94)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!K94,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!T94,'0. Hlavné vstupy'!AC94)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(L94,U94,AD94)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!L94,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!U94,'0. Hlavné vstupy'!AD94)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(M94,V94,AE94)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!M94,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!V94,'0. Hlavné vstupy'!AE94)))))","v":{"$error":"#DIV/0!"}}]
[null,"Geotyp Mestá","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E95,N95,W95)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E95,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N95,'0. Hlavné vstupy'!W95)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F95,O95,X95)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F95,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O95,'0. Hlavné vstupy'!X95)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G95,P95,Y95)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G95,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P95,'0. Hlavné vstupy'!Y95)))))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(J95,S95,AB95)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!J95,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!S95,'0. Hlavné vstupy'!AB95)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(K95,T95,AC95)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!K95,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!T95,'0. Hlavné vstupy'!AC95)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(L95,U95,AD95)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!L95,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!U95,'0. Hlavné vstupy'!AD95)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(M95,V95,AE95)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!M95,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!V95,'0. Hlavné vstupy'!AE95)))))","v":{"$error":"#DIV/0!"}}]
[null,"Geotyp Vidiek","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E96,N96,W96)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E96,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N96,'0. Hlavné vstupy'!W96)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F96,O96,X96)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F96,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O96,'0. Hlavné vstupy'!X96)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G96,P96,Y96)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G96,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P96,'0. Hlavné vstupy'!Y96)))))","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(J96,S96,AB96)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!J96,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!S96,'0. Hlavné vstupy'!AB96)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(K96,T96,AC96)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!K96,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!T96,'0. Hlavné vstupy'!AC96)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(L96,U96,AD96)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!L96,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!U96,'0. Hlavné vstupy'!AD96)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(M96,V96,AE96)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!M96,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!V96,'0. Hlavné vstupy'!AE96)))))","v":{"$error":"#DIV/0!"}}]
[null,"Celkom územie","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E97,N97,W97)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E97,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N97,'0. Hlavné vstupy'!W97)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F97,O97,X97)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F97,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O97,'0. Hlavné vstupy'!X97)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G97,P97,Y97)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G97,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P97,'0. Hlavné vstupy'!Y97)))))","v":{"$error":"#DIV/0!"}}]
[]
["0.7  Rozloženie prevádzky"]
[]
[null,"Región","Jednotka",null,"% prevádzky geotypu na celkovej 2G prevádzke krajiny","% prevádzky geotypu na celkovej 3G prevádzke krajiny","% dátovej prevádzky geotypu na celkovej 2G prevádzke krajiny","% dátovej prevádzky geotypu na celkovej 3G prevádzke krajiny",null,null,null,null,null,"% prevádzky geotypu na celkovej 2G prevádzke krajiny","% prevádzky geotypu na celkovej 3G prevádzke krajiny","% dátovej prevádzky geotypu na celkovej 2G prevádzke krajiny","% dátovej prevádzky geotypu na celkovej 3G prevádzke krajiny",null,null,null,null,null,"% prevádzky geotypu na celkovej 2G prevádzke krajiny","% prevádzky geotypu na celkovej 3G prevádzke krajiny","% dátovej prevádzky geotypu na celkovej 2G prevádzke krajiny","% dátovej prevádzky geotypu na celkovej 3G prevádzke krajiny",null,null,null,null,null,null,"% prevádzky geotypu na celkovej 2G prevádzke krajiny","% prevádzky geotypu na celkovej 3G prevádzke krajiny","% dátovej prevádzky geotypu na celkovej 2G prevádzke krajiny","% dátovej prevádzky geotypu na celkovej 3G prevádzke krajiny"]
[null,"Geotyp Aglomerácie","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E102,N102,W102)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E102,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N102,'0. Hlavné vstupy'!W102)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F102,O102,X102)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F102,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O102,'0. Hlavné vstupy'!X102)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G102,P102,Y102)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G102,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P102,'0. Hlavné vstupy'!Y102)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(H102,Q102,Z102)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H102,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q102,'0. Hlavné vstupy'!Z102)))))","v":{"$error":"#DIV/0!"}}]
[null,"Geotyp Mestá","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E103,N103,W103)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E103,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N103,'0. Hlavné vstupy'!W103)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F103,O103,X103)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F103,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O103,'0. Hlavné vstupy'!X103)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G103,P103,Y103)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G103,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P103,'0. Hlavné vstupy'!Y103)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(H103,Q103,Z103)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H103,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q103,'0. Hlavné vstupy'!Z103)))))","v":{"$error":"#DIV/0!"}}]
[null,"Geotyp Vidiek","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E104,N104,W104)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E104,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N104,'0. Hlavné vstupy'!W104)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F104,O104,X104)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F104,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O104,'0. Hlavné vstupy'!X104)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G104,P104,Y104)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G104,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P104,'0. Hlavné vstupy'!Y104)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(H104,Q104,Z104)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H104,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q104,'0. Hlavné vstupy'!Z104)))))","v":{"$error":"#DIV/0!"}}]
[null,"Celkom územie","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E105,N105,W105)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E105,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N105,'0. Hlavné vstupy'!W105)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F105,O105,X105)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F105,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O105,'0. Hlavné vstupy'!X105)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G105,P105,Y105)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G105,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P105,'0. Hlavné vstupy'!Y105)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(H105,Q105,Z105)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!H105,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!Q105,'0. Hlavné vstupy'!Z105)))))","v":{"$error":"#DIV/0!"}}]
[]
["0.8  Štatistiky lokácií "]
[]
[null,"Počet striech","#",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E109,N109,W109)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E109,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N109,'0. Hlavné vstupy'!W109)))))","v":{"$error":"#DIV/0!"}}]
[null,"Počet samostatných pylónov","#",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E110,N110,W110)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E110,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N110,'0. Hlavné vstupy'!W110)))))","v":{"$error":"#DIV/0!"}}]
[null,"Pomer striech","%",null,{"$f":"E109/(SUM(E109:E110))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"N109/(SUM(N109:N110))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"W109/(SUM(W109:W110))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E111,N111,W111)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E111,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N111,'0. Hlavné vstupy'!W111)))))","v":{"$error":"#DIV/0!"}}]
[null,"Pomer samostatných pylónov","%",null,{"$f":"E110/(SUM(E109:E110))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"N110/(SUM(N109:N110))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,{"$f":"W110/(SUM(W109:W110))","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E112,N112,W112)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E112,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N112,'0. Hlavné vstupy'!W112)))))","v":{"$error":"#DIV/0!"}}]
[]
[null,"Lokácie napojené na elektrickoú sieť ","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E114,N114,W114)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E114,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N114,'0. Hlavné vstupy'!W114)))))","v":{"$error":"#DIV/0!"}}]
[]
[]
[]
[]
[]
[]
[]
[null,"Región","Jednotka",null,"GSM 900","GSM 1800","Dual",null,null,null,null,null,null,"GSM 900","GSM 1800","Dual",null,null,null,null,null,null,"GSM 900","GSM 1800","Dual",null,null,null,null,null,null,null,"GSM 900","GSM 1800","Dual"]
[null,"Geotyp Aglomerácie","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E123,N123,W123)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E123,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N123,'0. Hlavné vstupy'!W123)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F123,O123,X123)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F123,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O123,'0. Hlavné vstupy'!X123)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G123,P123,Y123)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G123,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P123,'0. Hlavné vstupy'!Y123)))))","v":{"$error":"#DIV/0!"}}]
[null,"Geotyp Mestá","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E124,N124,W124)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E124,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N124,'0. Hlavné vstupy'!W124)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F124,O124,X124)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F124,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O124,'0. Hlavné vstupy'!X124)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G124,P124,Y124)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G124,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P124,'0. Hlavné vstupy'!Y124)))))","v":{"$error":"#DIV/0!"}}]
[null,"Geotyp Vidiek","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E125,N125,W125)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E125,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N125,'0. Hlavné vstupy'!W125)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F125,O125,X125)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F125,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O125,'0. Hlavné vstupy'!X125)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G125,P125,Y125)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G125,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P125,'0. Hlavné vstupy'!Y125)))))","v":{"$error":"#DIV/0!"}}]
[null,"Celkom územie","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E126,N126,W126)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E126,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N126,'0. Hlavné vstupy'!W126)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F126,O126,X126)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F126,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O126,'0. Hlavné vstupy'!X126)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G126,P126,Y126)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G126,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P126,'0. Hlavné vstupy'!Y126)))))","v":{"$error":"#DIV/0!"}}]
[]
["0.9  Max switching capacity"]
[]
[null,"BSC"]
[null,"Max # TRX",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E131,N131,W131)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E131,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N131,'0. Hlavné vstupy'!W131)))))","v":{"$error":"#DIV/0!"}}]
[null,"RNC"]
[null,"Max data rate per RNC",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E133,N133,W133)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E133,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N133,'0. Hlavné vstupy'!W133)))))","v":{"$error":"#DIV/0!"}}]
[null,"MSS"]
[null,"Max # of subscribers",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E135,N135,W135)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E135,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N135,'0. Hlavné vstupy'!W135)))))","v":{"$error":"#DIV/0!"}}]
[null,"Max # of SCC",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E136,N136,W136)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E136,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N136,'0. Hlavné vstupy'!W136)))))","v":{"$error":"#DIV/0!"}}]
[null,"Max. # of BHE",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E137,N137,W137)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E137,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N137,'0. Hlavné vstupy'!W137)))))","v":{"$error":"#DIV/0!"}}]
[null,"Max. # of BH call attempts",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E138,N138,W138)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E138,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N138,'0. Hlavné vstupy'!W138)))))","v":{"$error":"#DIV/0!"}}]
[null,"MGW"]
[null,"Max # of SCC",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E140,N140,W140)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E140,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N140,'0. Hlavné vstupy'!W140)))))","v":{"$error":"#DIV/0!"}}]
[null,"Max. # of BH call attempts",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E141,N141,W141)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E141,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N141,'0. Hlavné vstupy'!W141)))))","v":{"$error":"#DIV/0!"}}]
[null,"Max. # of BHE",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E142,N142,W142)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E142,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N142,'0. Hlavné vstupy'!W142)))))","v":{"$error":"#DIV/0!"}}]
[]
["0.10 Prenos"]
[]
[null,"Región",null,null,"Zdieľané BSC/RNC - MGW % (mikrovlnné spojenia) ","Priemerný počet mikrovlnných skokov pre prístup","Priemerná vzdialenosť káblu pre prístup ",null,null,null,null,null,null,"Zdieľané BSC/RNC - MGW % (mikrovlnné spojenia) ","Priemerný počet mikrovlnných skokov pre prístup","Priemerná vzdialenosť káblu pre prístup ",null,null,null,null,null,null,"Zdieľané BSC/RNC - MGW % (mikrovlnné spojenia) ","Priemerný počet mikrovlnných skokov pre prístup","Priemerná vzdialenosť káblu pre prístup ",null,null,null,null,null,null,null,"Zdieľané BSC/RNC - MGW % (mikrovlnné spojenia) ","Priemerný počet mikrovlnných skokov pre prístup","Priemerná vzdialenosť káblu pre prístup "]
[null,"Aglomerácie",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E147,N147,W147)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E147,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N147,'0. Hlavné vstupy'!W147)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F147,O147,X147)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F147,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O147,'0. Hlavné vstupy'!X147)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G147,P147,Y147)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G147,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P147,'0. Hlavné vstupy'!Y147)))))","v":{"$error":"#DIV/0!"}}]
[null,"Mestá",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E148,N148,W148)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E148,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N148,'0. Hlavné vstupy'!W148)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F148,O148,X148)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F148,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O148,'0. Hlavné vstupy'!X148)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G148,P148,Y148)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G148,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P148,'0. Hlavné vstupy'!Y148)))))","v":{"$error":"#DIV/0!"}}]
[null,"Vidiek",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E149,N149,W149)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E149,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N149,'0. Hlavné vstupy'!W149)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F149,O149,X149)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F149,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O149,'0. Hlavné vstupy'!X149)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G149,P149,Y149)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G149,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P149,'0. Hlavné vstupy'!Y149)))))","v":{"$error":"#DIV/0!"}}]
[null,"Celkom územie",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E150,N151,W150)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E150,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N151,'0. Hlavné vstupy'!W150)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F150,O150,X150)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F150,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O150,'0. Hlavné vstupy'!X150)))))","v":{"$error":"#DIV/0!"}}]
[]
["0.11 Súčasné jednotkové ceny  "]
[]
[null,"Variabilné spektrálne náklady",null,null,"EUR",null,null,null,null,null,null,null,null,"EUR",null,null,null,null,null,null,null,null,"EUR",null,null,null,null,null,null,null,null,null,"EUR",null,null,null,"EUR"]
[null,"Celkové výnosy pre účely výpočtu administratívneho poplatku",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E155,N155,W155)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E155,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N155,'0. Hlavné vstupy'!W155)))))","v":{"$error":"#DIV/0!"}},null,null,null,{"$f":"AI155*(1+$AH155)","v":0}]
[null,"    Z toho: Výnosy operátora z poskytovania služby terminácie",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E156,N156,W156)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E156,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N156,'0. Hlavné vstupy'!W156)))))","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,"Rok 0",null,null,null,null,null,null,null,null,"Rok 0",null,null,null,null,null,null,null,null,"Rok 0",null,null,null,null,null,null,null,null,null,"Rok 0",null,"Rok 1",null,"Rok 2","Rok 3"]
[null,"Switching & Access",null,null,"Základná jednotková cena","Cenový trend","Životnosť aktíva","Doba obstarenia (priemerná doba od obstarania do zaradenia do užívania)",null,null,null,null,null,"Základná jednotková cena","Cenový trend","Životnosť aktíva","Doba obstarenia (priemerná doba od obstarania do zaradenia do užívania)",null,null,null,null,null,"Základná jednotková cena","Cenový trend","Životnosť aktíva","Doba obstarenia (priemerná doba od obstarania do zaradenia do užívania)",null,null,null,null,null,null,"Základná jednotková cena","Cenový trend","Základná jednotková cena",null,"Základná jednotková cena","Základná jednotková cena","Životnosť aktíva","Doba obstarenia (priemerná doba od obstarania do zaradenia do užívania)"]
[null,"Jednotka",null,null,"EUR","%","Počet rokov","# mesiacov",null,null,null,null,null,"EUR","%","Počet rokov","# mesiacov",null,null,null,null,null,"EUR","%","Počet rokov","# mesiacov",null,null,null,null,null,null,"EUR","%","EUR",null,"EUR","EUR","Počet rokov","# mesiacov"]
[null,"Radio Access Sites - strecha",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E161,N161,W161)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E161,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N161,'0. Hlavné vstupy'!W161)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F161,O161,X161)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F161,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O161,'0. Hlavné vstupy'!X161)))))","v":{"$error":"#DIV/0!"}},{"$f":"AG161*(1+$AH161)","v":{"$error":"#DIV/0!"}},null,{"$f":"AI161*(1+$AH161)","v":{"$error":"#DIV/0!"}},{"$f":"AK161*(1+$AH161)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(G161,P161,Y161)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H161,Q161,Z161)","v":{"$error":"#DIV/0!"}}]
[null,"Radio Access Sites - samostatný pylón",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E162,N162,W162)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E162,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N162,'0. Hlavné vstupy'!W162)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F162,O162,X162)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F162,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O162,'0. Hlavné vstupy'!X162)))))","v":{"$error":"#DIV/0!"}},{"$f":"AG162*(1+$AH162)","v":{"$error":"#DIV/0!"}},null,{"$f":"AI162*(1+$AH162)","v":{"$error":"#DIV/0!"}},{"$f":"AK162*(1+$AH162)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(G162,P162,Y162)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H162,Q162,Z162)","v":{"$error":"#DIV/0!"}}]
[null,"BTS Cabinet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E163,N163,W163)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E163,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N163,'0. Hlavné vstupy'!W163)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F163,O163,X163)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F163,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O163,'0. Hlavné vstupy'!X163)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(G187,P163,Y163)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H187,Q163,Z163)","v":{"$error":"#DIV/0!"}}]
[null,"TRX 2G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E164,N164,W164)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E164,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N164,'0. Hlavné vstupy'!W164)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F164,O164,X164)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F164,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O164,'0. Hlavné vstupy'!X164)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(G163,P164,Y164)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H163,Q164,Z164)","v":{"$error":"#DIV/0!"}}]
[null,"BSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E165,N165,W165)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E165,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N165,'0. Hlavné vstupy'!W165)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F165,O165,X165)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F165,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O165,'0. Hlavné vstupy'!X165)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NodeB Cabinet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E166,N166,W166)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E166,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N166,'0. Hlavné vstupy'!W166)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F166,O166,X166)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F166,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O166,'0. Hlavné vstupy'!X166)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NodeB Carrier",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E167,N167,W167)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E167,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N167,'0. Hlavné vstupy'!W167)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F167,O167,X167)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F167,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O167,'0. Hlavné vstupy'!X167)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NodeB Channel Kit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E168,N168,W168)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E168,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N168,'0. Hlavné vstupy'!W168)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F168,O168,X168)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F168,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O168,'0. Hlavné vstupy'!X168)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"NodeB HSPA Upgrade",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E169,N169,W169)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E169,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N169,'0. Hlavné vstupy'!W169)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F169,O169,X169)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F169,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O169,'0. Hlavné vstupy'!X169)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"eNode B",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E170,N170,W170)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E170,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N170,'0. Hlavné vstupy'!W170)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F170,O170,X170)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F170,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O170,'0. Hlavné vstupy'!X170)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"RNC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E171,N171,W171)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E171,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N171,'0. Hlavné vstupy'!W171)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F171,O171,X171)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F171,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O171,'0. Hlavné vstupy'!X171)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"HLR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E172,N172,W172)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E172,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N172,'0. Hlavné vstupy'!W172)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F172,O172,X172)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F172,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O172,'0. Hlavné vstupy'!X172)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"MSS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E173,N173,W173)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E173,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N173,'0. Hlavné vstupy'!W173)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F173,O173,X173)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F173,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O173,'0. Hlavné vstupy'!X173)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"MGW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E174,N174,W174)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E174,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N174,'0. Hlavné vstupy'!W174)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F174,O174,X174)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F174,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O174,'0. Hlavné vstupy'!X174)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Mobile voicemail platform",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E175,N175,W175)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E175,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N175,'0. Hlavné vstupy'!W175)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F175,O175,X175)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F175,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O175,'0. Hlavné vstupy'!X175)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SMS Centrum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E176,N176,W176)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E176,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N176,'0. Hlavné vstupy'!W176)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F176,O176,X176)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F176,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O176,'0. Hlavné vstupy'!X176)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"MMS Centrum",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E177,N177,W177)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E177,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N177,'0. Hlavné vstupy'!W177)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F177,O177,X177)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F177,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O177,'0. Hlavné vstupy'!X177)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Intelligent Network",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E178,N178,W178)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E178,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N178,'0. Hlavné vstupy'!W178)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F178,O178,X178)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F178,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O178,'0. Hlavné vstupy'!X178)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"SGSN Platform",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E179,N179,W179)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E179,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N179,'0. Hlavné vstupy'!W179)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F179,O179,X179)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F179,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O179,'0. Hlavné vstupy'!X179)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"GGSN Platform",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E180,N180,W180)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E180,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N180,'0. Hlavné vstupy'!W180)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F180,O180,X180)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F180,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O180,'0. Hlavné vstupy'!X180)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"BTS - BSC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E181,N181,W181)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E181,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N181,'0. Hlavné vstupy'!W181)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F181,O181,X181)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F181,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O181,'0. Hlavné vstupy'!X181)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Node B - RNC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E182,N182,W182)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E182,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N182,'0. Hlavné vstupy'!W182)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F182,O182,X182)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F182,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O182,'0. Hlavné vstupy'!X182)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"eNode B - MGW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E183,N183,W183)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E183,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N183,'0. Hlavné vstupy'!W183)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F183,O183,X183)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F183,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O183,'0. Hlavné vstupy'!X183)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"BSC - MGW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E184,N184,W184)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E184,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N184,'0. Hlavné vstupy'!W184)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F184,O184,X184)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F184,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O184,'0. Hlavné vstupy'!X184)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"RNC - MGW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E185,N185,W185)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E185,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N185,'0. Hlavné vstupy'!W185)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F185,O185,X185)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F185,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O185,'0. Hlavné vstupy'!X185)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"MGW - MGW",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E186,N186,W186)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E186,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N186,'0. Hlavné vstupy'!W186)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F186,O186,X186)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F186,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O186,'0. Hlavné vstupy'!X186)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Interconnection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E187,N187,W187)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E187,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N187,'0. Hlavné vstupy'!W187)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F187,O187,X187)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F187,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O187,'0. Hlavné vstupy'!X187)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Prenos"]
[null,"Jednotka"]
[null,"Optical Fibre"]
[null,"Fibre, average cost including duct, trench, etc - URBAN",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E192,N192,W192)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E192,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N192,'0. Hlavné vstupy'!W192)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F192,O192,X192)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F192,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O192,'0. Hlavné vstupy'!X192)))))","v":{"$error":"#DIV/0!"}},{"$f":"AG192*(1+$AH192)","v":{"$error":"#DIV/0!"}},null,{"$f":"AI192*(1+$AH192)","v":{"$error":"#DIV/0!"}},{"$f":"AK192*(1+$AH192)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(G192,P192,Y192)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H192,Q192,Z192)","v":{"$error":"#DIV/0!"}}]
[null,"Fibre, average cost including duct, trench, etc - RURAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E193,N193,W193)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E193,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N193,'0. Hlavné vstupy'!W193)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F193,O193,X193)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F193,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O193,'0. Hlavné vstupy'!X193)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(G193,P193,Y193)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H193,Q193,Z193)","v":{"$error":"#DIV/0!"}}]
[null,"NGN transmission equipment"]
[null,"IP Switch",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E195,N195,W195)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E195,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N195,'0. Hlavné vstupy'!W195)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F195,O195,X195)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F195,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O195,'0. Hlavné vstupy'!X195)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(G195,P195,Y195)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H195,Q195,Z195)","v":{"$error":"#DIV/0!"}}]
[null,"IP Router",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E196,N196,W196)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E196,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N196,'0. Hlavné vstupy'!W196)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F196,O196,X196)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F196,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O196,'0. Hlavné vstupy'!X196)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(G196,P196,Y196)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H196,Q196,Z196)","v":{"$error":"#DIV/0!"}}]
[null,"SDH equipment"]
[null,"Digital Cross Connect (DXC)"]
[null,"Add Drop Multiplexer - STM1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E199,N199,W199)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E199,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N199,'0. Hlavné vstupy'!W199)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F199,O199,X199)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F199,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O199,'0. Hlavné vstupy'!X199)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(G199,P199,Y199)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Add Drop Multiplexer - STM4",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E200,N200,W200)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E200,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N200,'0. Hlavné vstupy'!W200)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F200,O200,X200)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F200,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O200,'0. Hlavné vstupy'!X200)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Add Drop Multiplexer - STM16",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E201,N201,W201)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E201,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N201,'0. Hlavné vstupy'!W201)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F201,O201,X201)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F201,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O201,'0. Hlavné vstupy'!X201)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Add Drop Multiplexer - STM64",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E202,N202,W202)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E202,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N202,'0. Hlavné vstupy'!W202)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F202,O202,X202)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F202,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O202,'0. Hlavné vstupy'!X202)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"…"]
[null,"Microwave"]
[null,"Link 2 Mbit/s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E205,N205,W205)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E205,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N205,'0. Hlavné vstupy'!W205)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F205,O205,X205)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F205,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O205,'0. Hlavné vstupy'!X205)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(G205,P205,Y205)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H205,Q205,Z205)","v":{"$error":"#DIV/0!"}}]
[null,"Link 8 Mbit/s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E206,N206,W206)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E206,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N206,'0. Hlavné vstupy'!W206)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F206,O206,X206)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F206,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O206,'0. Hlavné vstupy'!X206)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(G206,P206,Y206)","v":{"$error":"#DIV/0!"}},{"$f":"AVERAGE(H206,Q206,Z206)","v":{"$error":"#DIV/0!"}}]
[null,"Link 32 Mbit/s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E207,N207,W207)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E207,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N207,'0. Hlavné vstupy'!W207)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F207,O207,X207)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F207,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O207,'0. Hlavné vstupy'!X207)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"AVERAGE(G207,P207,Y207)","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"}]
[null,"Link 128 Mbit/s",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E208,N208,W208)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E208,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N208,'0. Hlavné vstupy'!W208)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F208,O208,X208)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F208,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O208,'0. Hlavné vstupy'!X208)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Link STM-1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E209,N209,W209)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E209,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N209,'0. Hlavné vstupy'!W209)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F209,O209,X209)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F209,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O209,'0. Hlavné vstupy'!X209)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Satellite",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E210,N210,W210)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E210,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N210,'0. Hlavné vstupy'!W210)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F210,O210,X210)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F210,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O210,'0. Hlavné vstupy'!X210)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Link 2 Mbit/s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E211,N211,W211)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E211,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N211,'0. Hlavné vstupy'!W211)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F211,O211,X211)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F211,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O211,'0. Hlavné vstupy'!X211)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Link 8 Mbit/s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E212,N212,W212)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E212,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N212,'0. Hlavné vstupy'!W212)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F212,O212,X212)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F212,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O212,'0. Hlavné vstupy'!X212)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Link 32 Mbit/s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E213,N213,W213)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E213,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N213,'0. Hlavné vstupy'!W213)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F213,O213,X213)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F213,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O213,'0. Hlavné vstupy'!X213)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Link 128 Mbit/s",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E214,N214,W214)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E214,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N214,'0. Hlavné vstupy'!W214)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F214,O214,X214)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F214,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O214,'0. Hlavné vstupy'!X214)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"…"]
[]
["0.12 Mark-up pre veľkoobchodné služby a sieťový OPEX"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opex year 0","Opex year 1","Opex year 2","Opex year 3"]
[null,"Mark-up pre veľkoobchodné služby","Jednotka",null,"Hodnota",null,null,null,null,null,null,null,null,"Hodnota",null,null,null,null,null,null,null,null,"Hodnota",null,null,null,null,null,null,null,null,null,"Hodnota"]
[null,"Mark-up Opex prenosové média (access, backhaul, backbone)","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E220,N220,W220)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E220,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N220,'0. Hlavné vstupy'!W220)))))","v":{"$error":"#DIV/0!"}},{"$f":"AG220*(1+$E$419)","v":{"$error":"#DIV/0!"}},{"$f":"AH220*(1+$E$420)","v":{"$error":"#DIV/0!"}},{"$f":"AI220*(1+E421)","v":{"$error":"#DIV/0!"}}]
[null,"Mark-up Opex sieťové prvky Core ","%",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E221,N221,W221)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E221,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N221,'0. Hlavné vstupy'!W221)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Mark-up Opex sieťové prvky RAN","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E222,N222,W222)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E222,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N222,'0. Hlavné vstupy'!W222)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Mark-up nepriame aktíva ","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E223,N223,W223)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E223,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N223,'0. Hlavné vstupy'!W223)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Mark-up Wholesale Billing","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E224,N224,W224)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E224,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N224,'0. Hlavné vstupy'!W224)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,"Mark-up pracovný kapitál","%",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E225,N225,W225)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E225,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N225,'0. Hlavné vstupy'!W225)))))","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["0.13 Alokácie maloobchodných nákladov na služby (overheads)"]
[null,null,null,null,"Mark-up maloobchod",null,null,null,null,null,null,null,null,"Mark-up maloobchod",null,null,null,null,null,null,null,null,"Mark-up maloobchod",null,null,null,null,null,null,null,null,null,"Maloobchodná jednotková cena","Mark-up maloobchod","Outpayments"]
[null,"Odchádzajúce - hovory v sieti (on-net)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E229,N229,W229)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E229,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N229,'0. Hlavné vstupy'!W229)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F229,O229,X229)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F229,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O229,'0. Hlavné vstupy'!X229)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G229,P229,Y229)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G229,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P229,'0. Hlavné vstupy'!Y229)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory do sietí iných mobilných operátorov",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E230,N230,W230)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E230,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N230,'0. Hlavné vstupy'!W230)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F230,O230,X230)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F230,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O230,'0. Hlavné vstupy'!X230)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G230,P230,Y230)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G230,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P230,'0. Hlavné vstupy'!Y230)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory do pevnej siete",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E231,N231,W231)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E231,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N231,'0. Hlavné vstupy'!W231)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F231,O231,X231)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F231,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O231,'0. Hlavné vstupy'!X231)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G231,P231,Y231)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G231,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P231,'0. Hlavné vstupy'!Y231)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce- hovory do zahraničia ",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E232,N232,W232)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E232,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N232,'0. Hlavné vstupy'!W232)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F232,O232,X232)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F232,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O232,'0. Hlavné vstupy'!X232)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G232,P232,Y232)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G232,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P232,'0. Hlavné vstupy'!Y232)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory na tiesňové čísla",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E233,N233,W233)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E233,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N233,'0. Hlavné vstupy'!W233)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F233,O233,X233)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F233,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O233,'0. Hlavné vstupy'!X233)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G233,P233,Y233)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G233,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P233,'0. Hlavné vstupy'!Y233)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce  - hovory do hlasovej schránky",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E234,N234,W234)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E234,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N234,'0. Hlavné vstupy'!W234)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F234,O234,X234)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F234,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O234,'0. Hlavné vstupy'!X234)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G234,P234,Y234)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G234,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P234,'0. Hlavné vstupy'!Y234)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory na bezplatné čísla",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E235,N235,W235)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E235,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N235,'0. Hlavné vstupy'!W235)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F235,O235,X235)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F235,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O235,'0. Hlavné vstupy'!X235)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G235,P235,Y235)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G235,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P235,'0. Hlavné vstupy'!Y235)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - hovory na čísla Premium",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E236,N236,W236)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E236,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N236,'0. Hlavné vstupy'!W236)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F236,O236,X236)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F236,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O236,'0. Hlavné vstupy'!X236)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G236,P236,Y236)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G236,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P236,'0. Hlavné vstupy'!Y236)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce  - prichádzajúci roaming",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E237,N237,W237)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E237,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N237,'0. Hlavné vstupy'!W237)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F237,O237,X237)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F237,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O237,'0. Hlavné vstupy'!X237)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G237,P237,Y237)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G237,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P237,'0. Hlavné vstupy'!Y237)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - hovory od iných mobilných operátorov",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E238,N238,W238)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E238,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N238,'0. Hlavné vstupy'!W238)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F238,O238,X238)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F238,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O238,'0. Hlavné vstupy'!X238)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G238,P238,Y238)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G238,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P238,'0. Hlavné vstupy'!Y238)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - hovory z pevnej siete",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E239,N239,W239)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E239,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N239,'0. Hlavné vstupy'!W239)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F239,O239,X239)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F239,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O239,'0. Hlavné vstupy'!X239)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G239,P239,Y239)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G239,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P239,'0. Hlavné vstupy'!Y239)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - hovory zo zahraničia",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E240,N240,W240)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E240,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N240,'0. Hlavné vstupy'!W240)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F240,O240,X240)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F240,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O240,'0. Hlavné vstupy'!X240)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G240,P240,Y240)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G240,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P240,'0. Hlavné vstupy'!Y240)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - prichádzajúci roaming",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E241,N241,W241)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E241,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N241,'0. Hlavné vstupy'!W241)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F241,O241,X241)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F241,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O241,'0. Hlavné vstupy'!X241)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G241,P241,Y241)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G241,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P241,'0. Hlavné vstupy'!Y241)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - SMS v rámci siete",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E242,N242,W242)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E242,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N242,'0. Hlavné vstupy'!W242)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F242,O242,X242)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F242,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O242,'0. Hlavné vstupy'!X242)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G242,P242,Y242)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G242,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P242,'0. Hlavné vstupy'!Y242)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - SMS do sietí iných mobilných operátorov",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E243,N243,W243)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E243,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N243,'0. Hlavné vstupy'!W243)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F243,O243,X243)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F243,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O243,'0. Hlavné vstupy'!X243)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G243,P243,Y243)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G243,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P243,'0. Hlavné vstupy'!Y243)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - SMS do zahraničia",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E244,N244,W244)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E244,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N244,'0. Hlavné vstupy'!W244)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F244,O244,X244)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F244,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O244,'0. Hlavné vstupy'!X244)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G244,P244,Y244)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G244,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P244,'0. Hlavné vstupy'!Y244)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - SMS z iných sietí mobilných operátorov",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E245,N245,W245)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E245,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N245,'0. Hlavné vstupy'!W245)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F245,O245,X245)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F245,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O245,'0. Hlavné vstupy'!X245)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G245,P245,Y245)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G245,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P245,'0. Hlavné vstupy'!Y245)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - SMS zo zahraničia ",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E246,N246,W246)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E246,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N246,'0. Hlavné vstupy'!W246)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F246,O246,X246)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F246,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O246,'0. Hlavné vstupy'!X246)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G246,P246,Y246)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G246,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P246,'0. Hlavné vstupy'!Y246)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS v rámci siete",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E247,N247,W247)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E247,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N247,'0. Hlavné vstupy'!W247)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F247,O247,X247)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F247,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O247,'0. Hlavné vstupy'!X247)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G247,P247,Y247)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G247,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P247,'0. Hlavné vstupy'!Y247)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do sietí iných mobilných operátorov",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E248,N248,W248)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E248,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N248,'0. Hlavné vstupy'!W248)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F248,O248,X248)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F248,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O248,'0. Hlavné vstupy'!X248)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G248,P248,Y248)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G248,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P248,'0. Hlavné vstupy'!Y248)))))","v":{"$error":"#DIV/0!"}}]
[null,"Odchádzajúce - MMS do zahraničia",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E249,N249,W249)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E249,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N249,'0. Hlavné vstupy'!W249)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F249,O249,X249)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F249,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O249,'0. Hlavné vstupy'!X249)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G249,P249,Y249)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G249,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P249,'0. Hlavné vstupy'!Y249)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce - MMS z iných sietí mobilných operátorov",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E250,N250,W250)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E250,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N250,'0. Hlavné vstupy'!W250)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F250,O250,X250)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F250,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O250,'0. Hlavné vstupy'!X250)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G250,P250,Y250)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G250,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P250,'0. Hlavné vstupy'!Y250)))))","v":{"$error":"#DIV/0!"}}]
[null,"Prichádzajúce  - MMS zo zahraničia ",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E251,N251,W251)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E251,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N251,'0. Hlavné vstupy'!W251)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F251,O251,X251)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F251,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O251,'0. Hlavné vstupy'!X251)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G251,P251,Y251)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G251,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P251,'0. Hlavné vstupy'!Y251)))))","v":{"$error":"#DIV/0!"}}]
[null,"Mobilný dátový prenos",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,{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(E252,N252,W252)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!E252,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!N252,'0. Hlavné vstupy'!W252)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(F252,O252,X252)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!F252,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!O252,'0. Hlavné vstupy'!X252)))))","v":{"$error":"#DIV/0!"}},{"$f":"IF('A. Výber'!$J$14=1,(AVERAGE(G252,P252,Y252)),(IF('A. Výber'!$J$14=2,'0. Hlavné vstupy'!G252,(IF('A. Výber'!$J$14=3,'0. Hlavné vstupy'!P252,'0. Hlavné vstupy'!Y252)))))","v":{"$error":"#DIV/0!"}}]
[]
[]
["0.13 Počet sieťových prvkov - prístup a core"]
[]
[null,"Náklady na rádiovú a spojovaciu sieť","Jednotka množstva ",null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,null,"Skutočný počet"]
[]
[null,"Radio Access Sites - strecha","# vlastných ",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,{"$f":"IF('A. Výber'!$J$14=2,E259,IF($J$14=3,N259,W259))","v":0}]
[null,"Radio Access Sites - samostatný pylón","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E260,IF($J$14=3,N260,W260))","v":0}]
[null,"BTS Cabinet","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E261,IF($J$14=3,N261,W261))","v":0}]
[null,"TRX 2G","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E262,IF($J$14=3,N262,W262))","v":0}]
[null,"BSC","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E263,IF($J$14=3,N263,W263))","v":0}]
[null,"NodeB Cabinet","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E264,IF($J$14=3,N264,W264))","v":0}]
[null,"NodeB Carrier","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E265,IF($J$14=3,N265,W265))","v":0}]
[null,"NodeB Channel Kit","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E266,IF($J$14=3,N266,W266))","v":0}]
[null,"NodeB HSPA Upgrade","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E267,IF($J$14=3,N267,W267))","v":0}]
[null,"eNode B","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E268,IF($J$14=3,N268,W268))","v":0}]
[null,"RNC","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E269,IF($J$14=3,N269,W269))","v":0}]
[null,"HLR","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E270,IF($J$14=3,N270,W270))","v":0}]
[null,"MSS","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E271,IF($J$14=3,N271,W271))","v":0}]
[null,"MGW","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E272,IF($J$14=3,N272,W272))","v":0}]
[null,"Mobile voicemail platform","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E273,IF($J$14=3,N273,W273))","v":0}]
[null,"SMS Centrum","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E274,IF($J$14=3,N274,W274))","v":0}]
[null,"MMS Centrum","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E275,IF($J$14=3,N275,W275))","v":0}]
[null,"Intelligent Network","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E276,IF($J$14=3,N276,W276))","v":0}]
[null,"SGSN Platform","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E277,IF($J$14=3,N277,W277))","v":0}]
[null,"GGSN Platform","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E278,IF($J$14=3,N278,W278))","v":0}]
[null,"Interconnection","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E279,IF($J$14=3,N279,W279))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E280,IF($J$14=3,N280,W280))","v":0}]
[]
["0.14 Počet prenosových sieťových prvkov"]
[]
[null,"BTS/NodeB - BSC/RNC","Jednotka množstva ",null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,null,"Skutočný počet"]
[]
[null,"Optické vlákno","km vlastných",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E286,IF($J$14=3,N286,W286))","v":0}]
[null,"SDH zariadenia ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E287,IF($J$14=3,N287,W287))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E288,IF($J$14=3,N288,W288))","v":0}]
[null,"Add Drop Multiplexer - STM1","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E289,IF($J$14=3,N289,W289))","v":0}]
[null,"Add Drop Multiplexer - STM4","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E290,IF($J$14=3,N290,W290))","v":0}]
[null,"Add Drop Multiplexer - STM16","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E291,IF($J$14=3,N291,W291))","v":0}]
[null,"Add Drop Multiplexer - STM64","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E292,IF($J$14=3,N292,W292))","v":0}]
[null,"Mikrovlnné zariadenia ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E293,IF($J$14=3,N293,W293))","v":0}]
[null,"Link 2 Mbit/s","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E294,IF($J$14=3,N294,W294))","v":0}]
[null,"Link 8 Mbit/s","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E295,IF($J$14=3,N295,W295))","v":0}]
[null,"Link 32 Mbit/s","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E296,IF($J$14=3,N296,W296))","v":0}]
[null,"Link 128 Mbit/s","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E297,IF($J$14=3,N297,W297))","v":0}]
[null,"Link STM-1","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E298,IF($J$14=3,N298,W298))","v":0}]
[null,"Satelitné zariadenia ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E299,IF($J$14=3,N299,W299))","v":0}]
[null,"Link 2 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E300,IF($J$14=3,N300,W300))","v":0}]
[null,"Link 8 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E301,IF($J$14=3,N301,W301))","v":0}]
[null,"Link 32 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E302,IF($J$14=3,N302,W302))","v":0}]
[null,"Link 128 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E303,IF($J$14=3,N303,W303))","v":0}]
[]
[null,"BSC/RNC - MGW","Jednotka množstva ",null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,null,"Skutočný počet"]
[]
[null,"Optické vlákno","km vlastných",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E307,IF($J$14=3,N307,W307))","v":0}]
[null,"SDH zariadenia ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E308,IF($J$14=3,N308,W308))","v":0}]
[null,0,"# DXC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E309,IF($J$14=3,N309,W309))","v":0}]
[null,"Add Drop Multiplexer - STM1","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E310,IF($J$14=3,N310,W310))","v":0}]
[null,"Add Drop Multiplexer - STM4","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E311,IF($J$14=3,N311,W311))","v":0}]
[null,"Add Drop Multiplexer - STM16","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E312,IF($J$14=3,N312,W312))","v":0}]
[null,"Add Drop Multiplexer - STM64","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E313,IF($J$14=3,N313,W313))","v":0}]
[null,"Mikrovlnné zariadenia ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E314,IF($J$14=3,N314,W314))","v":0}]
[null,"Link 2 Mbit/s","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E315,IF($J$14=3,N315,W315))","v":0}]
[null,"Link 8 Mbit/s","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E316,IF($J$14=3,N316,W316))","v":0}]
[null,"Link 32 Mbit/s","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E317,IF($J$14=3,N317,W317))","v":0}]
[null,"Link 128 Mbit/s","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E318,IF($J$14=3,N318,W318))","v":0}]
[null,"Link STM-1","# rádio setov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E319,IF($J$14=3,N319,W319))","v":0}]
[null,"Satelitné zariadenia ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E320,IF($J$14=3,N320,W320))","v":0}]
[null,"Link 2 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E321,IF($J$14=3,N321,W321))","v":0}]
[null,"Link 8 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E322,IF($J$14=3,N322,W322))","v":0}]
[null,"Link 32 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E323,IF($J$14=3,N323,W323))","v":0}]
[null,"Link 128 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,"NA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E324,IF($J$14=3,N324,W324))","v":0}]
[]
[null,"Spoje chrbticovej siete","Jednotka množstva ",null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,null,"Skutočný počet"]
[]
[null,"Optické vlákno","km vlastných",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E328,IF($J$14=3,N328,W328))","v":0}]
[null,"SDH zariadenia ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E329,IF($J$14=3,N329,W329))","v":0}]
[null,0,"# DXC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E330,IF($J$14=3,N330,W330))","v":0}]
[null,"Add Drop Multiplexer - STM1","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E331,IF($J$14=3,N331,W331))","v":0}]
[null,"Add Drop Multiplexer - STM4","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E332,IF($J$14=3,N332,W332))","v":0}]
[null,"Add Drop Multiplexer - STM16","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E333,IF($J$14=3,N333,W333))","v":0}]
[null,"Add Drop Multiplexer - STM64","# ADM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E334,IF($J$14=3,N334,W334))","v":0}]
[null,"Satelitné zariadenia ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E335,IF($J$14=3,N335,W335))","v":0}]
[null,"Link 2 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E336,IF($J$14=3,N336,W336))","v":0}]
[null,"Link 8 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E337,IF($J$14=3,N337,W337))","v":0}]
[null,"Link 32 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E338,IF($J$14=3,N338,W338))","v":0}]
[null,"Link 128 Mbit/s","# linkov",null,"-",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($J$14=2,E339,IF($J$14=3,N339,W339))","v":0}]
[]
[null,"NGN prenosové  zariadenia","Jednotka množstva ",null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,"Skutočný počet",null,null,null,null,null,null,null,null,null,"Skutočný počet"]
[]
[null,"IP Switch","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E343,IF($J$14=3,N343,W343))","v":0}]
[null,"IP Router","#",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF('A. Výber'!$J$14=2,E344,IF($J$14=3,N344,W344))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["0.15  Počet a cena prenajatých zariadení "]
[]
[null,"Prenajímacie nákladz na prenos","Jednotka množstva ",null,"Skutočný počet  (vzdialenosť v km)","Cena EUR/rok",null,null,null,null,null,null,null,"Skutočný počet  (vzdialenosť v km)","Cena EUR/rok",null,null,null,null,null,null,null,"Skutočný počet  (vzdialenosť v km)","Cena EUR/rok",null,null,null,null,null,null,null,null,"Skutočný počet  (vzdialenosť v km)"]
[]
[null,"BTS/NodeB - BSC/RNC"]
[null,"Kábel","km"]
[null,"Link 2 Mbit/s","# linkov"]
[null,"Link 8 Mbit/s","# linkov"]
[null,"Link 32 Mbit/s","# linkov"]
[null,"Link 128 Mbit/s","# linkov"]
[null,"Link STM-1","# linkov"]
[null,"Link STM-4","# linkov"]
[null,"Link STM-16","# linkov"]
[null,"Link STM-64","# linkov"]
[null,"BSC/RNC - MGW"]
[null,"Kábel","km"]
[null,"Link 2 Mbit/s","# linkov"]
[null,"Link 8 Mbit/s","# linkov"]
[null,"Link 32 Mbit/s","# linkov"]
[null,"Link 128 Mbit/s","# linkov"]
[null,"Link STM-1","# linkov"]
[null,"Link STM-4","# linkov"]
[null,"Link STM-16","# linkov"]
[null,"Link STM-64","# linkov"]
[null,"Spoje chrbticovej siete"]
[null,"Kábel","km"]
[null,"Link 2 Mbit/s","# linkov"]
[null,"Link 8 Mbit/s","# linkov"]
[null,"Link 32 Mbit/s","# linkov"]
[null,"Link 128 Mbit/s","# linkov"]
[null,"Link STM-1","# linkov"]
[null,"Link STM-4","# linkov"]
[null,"Link STM-16","# linkov"]
[null,"Link STM-64","# linkov"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["0.16 Počet a cena prenajatých lokácií"]
[]
[null,"Meno aktíva","Jednotka množstva ",null,"Skutočný počet  ","Cena EUR/rok",null,null,null,null,null,null,null,"Skutočný počet  ","Cena EUR/rok",null,null,null,null,null,null,null,"Skutočný počet  ","Cena EUR/rok",null,null,null,null,null,null,null,null,"Skutočný počet  ","Cena EUR/rok"]
[]
[null,"Access Sites","# prenajatých lokácií "]
[null,"Access Sites","# leased land plots",null,400,400,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,null,null,400,null,null,null,null,null,null,null,null,400,null,null,null,null,null,null,null,null,null,400]
[]
[]
["0.17 Inflácia OPEX"]
[]
[null,"Inflačný rast",null,null,"%  "]
[null,"Inflácia rok 1"]
[null,"Inflácia rok 2"]
[null,"Inflácia rok 3"]