{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["Kalkulačka","Zdroje","CF","Data","Predpoklady","Emisie","Grafy","Pomocné tabuľky","Hárok1","Hárok2"],"not_rendered":{"charts":19,"images":2,"macros":1,"external_links":0,"defined_names":20,"comments":1,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Kalkulačka","index":0,"n_rows":37,"n_cols":14,"rows_kept":37,"cut":false,"hidden":false,"merged":[[1,1,1,3],[1,5,1,7],[36,1,36,7],[23,1,23,3],[23,5,23,7]]}
[]
[null,"Vyber pár dvoch áut na porovnanie",null,null,null,"Nastav základné predpoklady modelu"]
[null,"Trieda","Stredná","Stredná",null,"Ročný počet najazdených kilometrov",null,15000,null,null,null,null,null,15000]
[null,"Pohon","Elektromobily","Spaľovanie",null,"Cena benzínu za liter (eur)",null,1.3340000000000001,null,null,null,null,null,1.3340000000000001]
[null,"Model","Mercedes B 250e","Mercedes B 250",null,"Cena nafty za liter (eur)",null,1.2410000000000001,null,null,null,null,null,1.2410000000000001]
[null,"Výkon v kW",{"$f":"VLOOKUP(C5,Data!$F$2:$N$135,7,FALSE)","v":132},{"$f":"VLOOKUP(D5,Data!$F$2:$N$135,7,FALSE)","v":155},null,"Cena elektriny za kilowatthodinu (eur)",null,0.14824999999999999,null,null,null,null,null,0.14824999999999999]
[null,"Rok uvedenia modelu",{"$f":"VLOOKUP(C5,Data!$F$2:$G$135,2,FALSE)","v":2015},{"$f":"VLOOKUP(D5,Data!$F$2:$G$135,2,FALSE)","v":2014},null,"Reálna diskontná miera",null,0.04,null,null,null,null,null,0.04]
[null,"Dojazd automobilu v km",{"$f":"VLOOKUP(Kalkulačka!C5,Data!$F$2:$P$135,11,FALSE)","v":155.55555555555557},{"$f":"VLOOKUP(Kalkulačka!D5,Data!$F$2:$P$135,11,FALSE)","v":595.2380952380953},null,"Dotácia pre elektromobil alebo hybrid",null,0,null,null,null,null,null,0]
[null,"Cena s DPH",{"$f":"VLOOKUP(C5,Data!$F$2:$I$135,4,FALSE)","v":40800},{"$f":"VLOOKUP(D5,Data!$F$2:$I$135,4,FALSE)","v":34290},null,"Náklady na údržbu elektromobilov na 10 tis. km (eur)",null,290,null,null,null,null,null,290]
[null,"Zostatková hodnota po 10 rokoch",{"$f":"Grafy!T111","v":8160.0000000000018},{"$f":"Grafy!T118","v":7750.0461259958292},null,"Náklady na údržbu hybridov na 10 tis. km (eur)",null,440,null,null,null,null,null,440]
[null,"Celkové náklady životnosti",{"$f":"Grafy!S111","v":87922.153348698281},{"$f":"Grafy!S118","v":93621.683893343084},null,"Náklady na údržbu spaľovacích áut na 10 tis. km (eur)",null,480,null,null,null,null,null,480]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Náklady na prevádzku modelu \",C5)","v":"Náklady na prevádzku modelu Mercedes B 250e"},null,null,null,{"$f":"CONCATENATE(\"Náklady na prevádzku modelu \",D5)","v":"Náklady na prevádzku modelu Mercedes B 250"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Zdroje k predpokladom nájdete na záložke \"Zdroje\""]

{"sheet":"Zdroje","index":1,"n_rows":7,"n_cols":32,"rows_kept":7,"cut":false,"hidden":false,"merged":[]}
["Zdroje:"]
["Databáza obsahuje všetky predávané autá na elektrický a hybridný pohon na Slovensku a okrem ostatných aj TOP15 najpredávanejších áut so spaľovacím motorom za rok 2017."]
["Údaje o cenách a technickej špecifikácii vozidiel pochádzajú zo stránok výrobcov a autorizovaných miestnych predajcov."]
["Náklady na údržbu pochádzajú zo štúdií Cost Analysis of Plug-in Hybrid Vehicles Including Maintenance & Repair Costs and Resale Values (Propfe, Redelbach, Santini, Friedrich, 2012), ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Electric Vehicle Life Cycle Cost Analysis (Raustad, 2017)",null,null,null,null,null,"a Battery Electric Vehicles vs. Internal Combustion Vehicles (Brennan, Barder, 2016)."]
["Výška vyprodukovaných emisií bola prebraná zo štúdií Shades of Green (Wilson, 2013), ",null,null,null,null,null,null,null,"Comparative Study on Life Cycle CO2 Emissions from the Production of Electric and Conventional Vehicles in China (Qiao, Zhao, Liu, Hao, 2017)",null,null,null,null,null,null,null,null,null,null,null,"a From Laboratory to Road (Mock, German, Bandivadekar, Riemersma, Ligterink, Lambrecht, 2015)",null,null,null,null,null,null,null,null,null,null,", ale aj z hodnôt uvádzaných výrobcami "]
["Výška registračnej dane je vypočítaná podľa zákona NR SR č. 145/1995 Z.z. o správnych poplatkoch v znení neskorších predpisov."]
["Výška dotácie je voliteľná užívateľom. Dotácia poskytovaná MH SR od novembra 2016 do júna 2018 bola 5 000 eur pre autá s elektrickým motorom a 3 000 pre hybridy."]

{"sheet":"CF","index":2,"n_rows":130,"n_cols":18,"rows_kept":130,"cut":false,"hidden":false,"merged":[[71,0,79,0],[121,0,129,0],[111,0,119,0],[101,0,109,0],[91,0,99,0],[81,0,89,0],[1,0,9,0],[61,0,69,0],[51,0,59,0],[41,0,49,0],[31,0,39,0],[21,0,29,0],[11,0,19,0]]}
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$f":"Kalkulačka!C5","v":"Mercedes B 250e"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*D1","v":15000},{"$f":"Kalkulačka!$H$3*E1","v":30000},{"$f":"Kalkulačka!$H$3*F1","v":45000},{"$f":"Kalkulačka!$H$3*G1","v":60000},{"$f":"Kalkulačka!$H$3*H1","v":75000},{"$f":"Kalkulačka!$H$3*I1","v":90000},{"$f":"Kalkulačka!$H$3*J1","v":105000},{"$f":"Kalkulačka!$H$3*K1","v":120000},{"$f":"Kalkulačka!$H$3*L1","v":135000},{"$f":"Kalkulačka!$H$3*M1","v":150000},{"$f":"Kalkulačka!$H$3*N1","v":165000},{"$f":"Kalkulačka!$H$3*O1","v":180000},{"$f":"Kalkulačka!$H$3*P1","v":195000},{"$f":"Kalkulačka!$H$3*Q1","v":210000},{"$f":"Kalkulačka!$H$3*R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C4:C9)","v":40833},{"$f":"SUM(D4:D9)","v":967.3125},{"$f":"SUM(E4:E9)","v":930.10817307692298},894.33478180473355,859.93729019685918,826.86277903544146,795.06036445715517,764.48111967034174,735.07799968302061,706.8057689259814,679.62093165959743,653.48166505730524,628.34775486279341,604.18053352191669,580.94282069415078,558.59886605206805]
[null,"Nákup auta",{"$f":"VLOOKUP(Kalkulačka!C5,Data!F1:I135,4,FALSE)","v":40800}]
[null,"Dotácia",{"$f":"-VLOOKUP(A2,Data!$F$2:$J$135,5,FALSE)","v":0}]
[null,"Registračná daň",{"$f":"VLOOKUP(Kalkulačka!C5,Data!F1:U135,16,FALSE)","v":33}]
[null,"Poistenie",null,{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,D$1)","v":164.16346153846152},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,E$1)","v":157.84948224852067},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,F$1)","v":151.77834831588527},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,G$1)","v":145.94071953450506},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,H$1)","v":140.32761493702409},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,I$1)","v":134.93039897790777},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,J$1)","v":129.74076824798826},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,K$1)","v":124.75073869998869},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,L$1)","v":119.95263336537373},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,M$1)","v":115.33907054362858},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,N$1)","v":110.90295244579671},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,O$1)","v":106.63745427480451},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,P$1)","v":102.53601372577357},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,Q$1)","v":98.592320890166889},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,R$1)","v":94.800308548237396}]
[null,"Palivo",null,{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,D1)","v":384.87980769230768},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,E1)","v":370.07673816568041},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,F1)","v":355.84301746700038},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,G1)","v":342.15674756442343},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,H1)","v":328.99687265809945},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,I1)","v":316.34314678663407},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,J1)","v":304.17610267945588},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,K1)","v":292.47702180716902},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,L1)","v":281.22790558381638},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,M1)","v":270.41144767674649},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,N1)","v":260.01100738148705},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,O1)","v":250.01058402066056},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,P1)","v":240.39479232755824},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,Q1)","v":231.14883877649831},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,R1)","v":222.25849882355607}]
[null,"Údržba",null,{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,D$1)","v":418.26923076923077},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,E$1)","v":402.18195266272187},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,F$1)","v":386.71341602184793},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,G$1)","v":371.83982309793066},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,H$1)","v":357.53829144031795},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,I$1)","v":343.78681869261339},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,J$1)","v":330.56424874289752},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,K$1)","v":317.85023917586295},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,L$1)","v":305.62522997679127},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,M$1)","v":293.87041343922238},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,N$1)","v":282.56770523002155},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,O$1)","v":271.69971656732832},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,P$1)","v":261.24972746858492},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,Q$1)","v":251.20166102748553},{"$f":"VLOOKUP(Kalkulačka!$C$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,R$1)","v":241.54005868027454}]
[null,"Čisté kumulatívne náklady",{"$f":"SUM(C4:C9)","v":40833},{"$f":"C10+D3","v":41800.3125},{"$f":"D10+E3","v":42730.420673076922},43624.755454881655,44484.692745078515,45311.555524113959,46106.615888571112,46871.097008241457,47606.175007924481,48312.980776850462,48992.601708510061,49646.083373567366,50274.431128430158,50878.611661952076,51459.554482646228,52018.153348698295]
[]
[{"$f":"Kalkulačka!D5","v":"Mercedes B 250"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C14:C19)","v":35390},{"$f":"SUM(D14:D19)","v":2472.6634615384614},{"$f":"SUM(E14:E19)","v":2377.561020710059},2286.1163660673642,2198.1888135263116,2113.6430899291454,2032.3491249318708,1954.1818508960296,1879.0210104769512,1806.750971612453,1737.2605496273586,1670.4428361801527,1606.1950347886082,1544.4183026813539,1485.0175987320708,1427.901537242376]
[null,"Nákup auta",{"$f":"VLOOKUP(Kalkulačka!D5,Data!F1:I135,4,FALSE)","v":34290}]
[null,"Dotácia",{"$f":"-VLOOKUP(A12,Data!$F$2:$J$135,5,FALSE)","v":0}]
[null,"Registračná daň",{"$f":"VLOOKUP(Kalkulačka!D5,Data!F1:U135,16,FALSE)","v":1100}]
[null,"Poistenie",null,{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,D$1)","v":164.16346153846152},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,E$1)","v":157.84948224852067},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,F$1)","v":151.77834831588527},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,G$1)","v":145.94071953450506},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,H$1)","v":140.32761493702409},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,I$1)","v":134.93039897790777},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,J$1)","v":129.74076824798826},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,K$1)","v":124.75073869998869},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,L$1)","v":119.95263336537373},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,M$1)","v":115.33907054362858},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,N$1)","v":110.90295244579671},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,O$1)","v":106.63745427480451},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,P$1)","v":102.53601372577357},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,Q$1)","v":98.592320890166889},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,25,FALSE)/POWER(1+Kalkulačka!$H$7,R$1)","v":94.800308548237396}]
[null,"Palivo",null,{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,D1)","v":1616.1923076923076},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,E1)","v":1554.0310650887573},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,F1)","v":1494.2606395084204},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,G1)","v":1436.7890764504041},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,H1)","v":1381.5279581253883},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,I1)","v":1328.392267428258},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,J1)","v":1277.3002571425559},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,K1)","v":1228.1733241755344},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,L1)","v":1180.9358886303214},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,M1)","v":1135.5152775291551},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,N1)","v":1091.8416130088031},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,O1)","v":1049.8477048161567},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,P1)","v":1009.4689469386121},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,Q1)","v":970.64321821020394},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AD$135,15,FALSE)*Kalkulačka!$H$3/100000/POWER(1+Kalkulačka!$H$7,R1)","v":933.31078674058074}]
[null,"Údržba",null,{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,D$1)","v":692.30769230769226},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,E$1)","v":665.68047337278097},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,F$1)","v":640.07737824305866},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,G$1)","v":615.45901754140255},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,H$1)","v":591.78751686673309},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,I$1)","v":569.02645852570492},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,J$1)","v":547.14082550548551},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,K$1)","v":526.09694760142827},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,L$1)","v":505.86244961675794},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,M$1)","v":486.40620155457498},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,N$1)","v":467.6982707255529},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,O$1)","v":449.70987569764691},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,P$1)","v":432.41334201696816},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,Q$1)","v":415.78205963170018},{"$f":"VLOOKUP(Kalkulačka!$D$5,Data!$F$1:$AE$135,26,FALSE)*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,R$1)","v":399.79044195355783}]
[null,"Čisté kumulatívne náklady",{"$f":"C13","v":35390},{"$f":"C20+D13","v":37862.663461538461},{"$f":"D20+E13","v":40240.224482248523},42526.340848315886,44724.5296618422,46838.172751771344,48870.521876703213,50824.703727599241,52703.724738076191,54510.475709688646,56247.736259316007,57918.179095496162,59524.37413028477,61068.792432966125,62553.810031698195,63981.711568940569]
[]
[{"$f":"'Pomocné tabuľky'!B55","v":"Kompakt - elektromobil"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C24:C29)","v":34012},{"$f":"SUM(D24:D29)","v":887.24937881255732},836.55730325227557,788.76146699739456,743.69639641083313,701.20607202061274,661.14338836591185,623.36964470425983,587.75406481664595,554.17334424806904,522.51122341602718,492.65808510901661,464.51057498153295,437.97124373170141,412.94820972271566,389.35484088005427]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!B56","v":33979}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!B57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!B58","v":33}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!D22/10000)","v":132.37179115603399},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!E22/10000)","v":124.80886578288575},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!F22/10000)","v":117.67804032846102},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!G22/10000)","v":110.95462721083234},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!H22/10000)","v":104.61534934753091},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!I22/10000)","v":98.638259568118755},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!J22/10000)","v":93.002664631040631},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!K22/10000)","v":87.689053581694083},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!L22/10000)","v":82.679030203687404},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!M22/10000)","v":77.955249329424788},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!N22/10000)","v":73.501356789520685},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!O22/10000)","v":69.301932793141901},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!P22/10000)","v":65.342438543255611},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!Q22/10000)","v":61.609165901959599},{"$f":"'Pomocné tabuľky'!$B$59/POWER(1+Kalkulačka!$H$7,CF!R22/10000)","v":58.089189931632269}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D22/10000)","v":344.73086272810957},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E22/10000)","v":325.03502144754191},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F22/10000)","v":306.46448168677244},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G22/10000)","v":288.95495050738742},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H22/10000)","v":272.44580828150993},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I22/10000)","v":256.8798988210018},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J22/10000)","v":242.20333149741649},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K22/10000)","v":228.3652946676236},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L22/10000)","v":215.31787975916777},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M22/10000)","v":203.01591540632788},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N22/10000)","v":191.41681106264198},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O22/10000)","v":180.48040954846792},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P22/10000)","v":170.16884802308721},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q22/10000)","v":160.44642690002337},{"$f":"'Pomocné tabuľky'!$B$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R22/10000)","v":151.27948625174884}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D22/10000)","v":410.14672492841368},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E22/10000)","v":386.71341602184793},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F22/10000)","v":364.61894498216111},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G22/10000)","v":343.78681869261339},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H22/10000)","v":324.14491439157183},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I22/10000)","v":305.62522997679127},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J22/10000)","v":288.16364857580277},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K22/10000)","v":271.69971656732832},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L22/10000)","v":256.17643428521382},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M22/10000)","v":241.54005868027454},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N22/10000)","v":227.73991725685394},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O22/10000)","v":214.72823263992311},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P22/10000)","v":202.45995716535859},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q22/10000)","v":190.89261692073268},{"$f":"'Pomocné tabuľky'!$B$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R22/10000)","v":179.98616469667317}]
[null,"Čisté kumulatívne náklady",{"$f":"C23","v":34012},{"$f":"C30+D23","v":34899.249378812558},35735.806682064831,36524.568149062223,37268.264545473059,37969.470617493673,38630.614005859585,39253.983650563845,39841.737715380492,40395.911059628561,40918.422283044587,41411.080368153605,41875.590943135139,42313.562186866839,42726.510396589554,43115.86523746961]
[]
[{"$f":"'Pomocné tabuľky'!C55","v":"Kompakt - hybrid"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C34:C39)","v":29006},{"$f":"SUM(D34:D39)","v":1285.0809114895405},1211.659142794151,1142.4322509117017,1077.1605658943222,1015.6181110887196,957.59182078395429,902.88080255810428,851.29564176998656,802.65774578802802,756.7987256859376,713.55981326456163,672.79131138158698,634.35207568609326,598.10902596366032,563.9366854002734]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!C56","v":28860}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!C57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!C58","v":146}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!D32/10000)","v":130.73780431856056},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!E32/10000)","v":123.26823509330904},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!F32/10000)","v":116.22543197983094},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!G32/10000)","v":109.585012137742},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!H32/10000)","v":103.32398581502379},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!I32/10000)","v":97.420676755360631},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!J32/10000)","v":91.854647152921402},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!K32/10000)","v":86.606626894771836},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!L32/10000)","v":81.658446845948845},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!M32/10000)","v":76.992975946222685},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!N32/10000)","v":72.594061900770967},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!O32/10000)","v":68.446475259429278},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!P32/10000)","v":64.535856690916376},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!Q32/10000)","v":60.848667269491479},{"$f":"'Pomocné tabuľky'!$C$59/POWER(1+Kalkulačka!$H$7,CF!R32/10000)","v":57.372141601932647}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D32/10000)","v":532.05152452097286},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E32/10000)","v":501.65331097803818},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F32/10000)","v":472.9918679244538},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G32/10000)","v":445.96796677468393},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H32/10000)","v":420.48804826579368},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I32/10000)","v":396.46389854656553},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J32/10000)","v":373.81234377293043},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K32/10000)","v":352.45496215237171},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L32/10000)","v":332.31781244037541},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M32/10000)","v":313.33117794895355},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N32/10000)","v":295.42932518097774},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O32/10000)","v":278.55027625468813},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P32/10000)","v":262.63559433049483},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q32/10000)","v":247.63018129719507},{"$f":"'Pomocné tabuľky'!$C$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R32/10000)","v":233.48208701718144}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D32/10000)","v":622.29158265000694},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E32/10000)","v":586.7375967228038},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F32/10000)","v":553.21495100741686},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G32/10000)","v":521.60758698189613},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H32/10000)","v":491.8060770079021},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I32/10000)","v":463.7072454820281},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J32/10000)","v":437.21381163225243},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K32/10000)","v":412.23405272284299},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L32/10000)","v":388.68148650170372},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M32/10000)","v":366.47457179076139},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N32/10000)","v":345.53642618281287},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O32/10000)","v":325.79455986746956},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P32/10000)","v":307.180624664682},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q32/10000)","v":289.63017739697375},{"$f":"'Pomocné tabuľky'!$C$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R32/10000)","v":273.08245678115929}]
[null,"Čisté kumulatívne náklady",{"$f":"C33","v":29006},{"$f":"C40+D33","v":30291.080911489542},31502.740054283691,32645.172305195392,33722.332871089711,34737.95098217843,35695.542802962387,36598.423605520489,37449.719247290479,38252.376993078506,39009.17571876444,39722.735532029001,40395.526843410589,41029.878919096685,41627.987945060348,42191.92463046062]
[]
[{"$f":"'Pomocné tabuľky'!D55","v":"Kompakt - štandard"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C44:C49)","v":15579.384615384615},{"$f":"SUM(D44:D49)","v":1984.1324691040907},1870.7711127061375,1763.886540154268,1663.1087071024917,1568.0887113057829,1478.4975846880079,1394.0251544238081,1314.3789690913814,1239.283286178425,1168.4781174358691,1101.7183287743451,1038.7727915871328,979.42358256139846,923.46522920738198,870.70399849350531]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!D56","v":15359.23076923077}]
[null,"Dotácia",{"$f":"'Pomocné tabuľky'!D57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!D58","v":220.15384615384616}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!D42/10000)","v":130.89809154439465},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!E42/10000)","v":123.41936447428311},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!F42/10000)","v":116.36792673993892},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!G42/10000)","v":109.71936560711615},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!H42/10000)","v":103.45066313788948},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!I42/10000)","v":97.540116500409042},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!J42/10000)","v":91.967262831675171},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!K42/10000)","v":86.712808393200447},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!L42/10000)","v":81.7585617742902},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!M42/10000)","v":77.087370911683948},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!N42/10000)","v":72.683063707515032},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!O42/10000)","v":68.530392040001217},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!P42/10000)","v":64.614978973026979},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!Q42/10000)","v":60.923268981851315},{"$f":"'Pomocné tabuľky'!$D$59/POWER(1+Kalkulačka!$H$7,CF!R42/10000)","v":57.442481022618715}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D42/10000)","v":1174.3708328505975},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E42/10000)","v":1107.2743699887958},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F42/10000)","v":1044.0113941335107},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G42/10000)","v":984.36288296967052},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H42/10000)","v":928.12232779563635},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I42/10000)","v":875.09501857084092},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J42/10000)","v":825.09736981149376},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K42/10000)","v":777.95628500053408},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L42/10000)","v":733.50855731136721},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M42/10000)","v":691.60030457062726},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N42/10000)","v":652.08643650376143},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O42/10000)","v":614.83015241898318},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P42/10000)","v":579.70246759053657},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q42/10000)","v":546.58176670155945},{"$f":"'Pomocné tabuľky'!$D$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R42/10000)","v":515.35338280053099}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D42/10000)","v":678.86354470909851},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E42/10000)","v":640.07737824305866},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F42/10000)","v":603.50721928081839},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G42/10000)","v":569.02645852570492},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H42/10000)","v":536.51572037225685},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I42/10000)","v":505.86244961675794},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J42/10000)","v":476.96052178063906},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K42/10000)","v":449.70987569764691},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L42/10000)","v":424.01616709276766},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M42/10000)","v":399.79044195355783},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N42/10000)","v":376.94882856306862},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O42/10000)","v":355.41224712814858},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P42/10000)","v":335.10613599783494},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q42/10000)","v":315.96019352397133},{"$f":"'Pomocné tabuľky'!$D$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R42/10000)","v":297.90813467035559}]
[null,"Čisté kumulatívne náklady",{"$f":"C43","v":15579.384615384615},{"$f":"C50+D43","v":17563.517084488707},19434.288197194845,21198.174737349113,22861.283444451605,24429.372155757388,25907.869740445396,27301.894894869205,28616.273863960585,29855.557150139011,31024.03526757488,32125.753596349226,33164.526387936363,34143.949970497764,35067.415199705145,35938.119198198649]
[]
[{"$f":"'Pomocné tabuľky'!E55","v":"Luxusná trieda - elektromobil"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C54:C59)","v":84033},{"$f":"SUM(D54:D59)","v":977.28064457080632},921.4447257624031,868.79893442301147,819.16100591929603,772.35908911922797,728.2311514274578,686.62441781337827,647.39484188973745,610.40660721063011,575.53165706230936,542.6492511189175,511.64554742823054,482.41320828021651,454.85102859388371,428.86358553586604]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!E56","v":84000}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!E57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!E58","v":33}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!D52/10000)","v":164.5678376298973},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!E52/10000)","v":155.16542444242145},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!F52/10000)","v":146.30020840732504},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!G52/10000)","v":137.94149732093962},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!H52/10000)","v":130.06035254690792},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!I52/10000)","v":122.62948882792907},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!J52/10000)","v":115.62317982165658},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!K52/10000)","v":109.01716903370456},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!L52/10000)","v":102.78858583940509},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!M52/10000)","v":96.915866303574987},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!N52/10000)","v":91.378678524163874},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!O52/10000)","v":86.157852241315354},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!P52/10000)","v":81.235312468141814},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!Q52/10000)","v":76.59401691343605},{"$f":"'Pomocné tabuľky'!$E$59/POWER(1+Kalkulačka!$H$7,CF!R52/10000)","v":72.217896979672034}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D52/10000)","v":402.56608201249537},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E52/10000)","v":379.56588529813376},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F52/10000)","v":357.87978103352532},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G52/10000)","v":337.43268990574302},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H52/10000)","v":318.15382218074831},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I52/10000)","v":299.97643262273743},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J52/10000)","v":282.83758941591896},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K52/10000)","v":266.67795628870459},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L52/10000)","v":251.44158708601122},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M52/10000)","v":237.07573207845979},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N52/10000)","v":223.53065533789967},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O52/10000)","v":210.7594625469921},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P52/10000)","v":198.71793864671611},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q52/10000)","v":187.364394759715},{"$f":"'Pomocné tabuľky'!$E$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R52/10000)","v":176.65952385952087}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D52/10000)","v":410.14672492841368},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E52/10000)","v":386.71341602184793},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F52/10000)","v":364.61894498216111},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G52/10000)","v":343.78681869261339},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H52/10000)","v":324.14491439157183},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I52/10000)","v":305.62522997679127},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J52/10000)","v":288.16364857580277},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K52/10000)","v":271.69971656732832},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L52/10000)","v":256.17643428521382},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M52/10000)","v":241.54005868027454},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N52/10000)","v":227.73991725685394},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O52/10000)","v":214.72823263992311},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P52/10000)","v":202.45995716535859},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q52/10000)","v":190.89261692073268},{"$f":"'Pomocné tabuľky'!$E$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R52/10000)","v":179.98616469667317}]
[null,"Čisté kumulatívne náklady",{"$f":"C53","v":84033},{"$f":"C60+D53","v":85010.280644570812},85931.72537033321,86800.524304756225,87619.685310675515,88392.044399794744,89120.275551222207,89806.899969035585,90454.294810925319,91064.701418135955,91640.233075198266,92182.88232631718,92694.527873745406,93176.941082025616,93631.792110619499,94060.655696155358]
[]
[{"$f":"'Pomocné tabuľky'!F55","v":"Luxusná trieda - hybrid"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C64:C69)","v":95669.090909090912},{"$f":"SUM(D64:D69)","v":1157.9528054970465},1091.7943696466255,1029.4158275996444,970.60121903325671,915.14692229429011,862.86094944211618,813.5622815685183,767.08024209336952,723.25390586641447,681.93154202940934,642.97008870975901,606.23465772698671,571.59806759729076,538.94040321939951,508.14860071732295]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!F56","v":94246.363636363632}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!F57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!F58","v":1422.7272727272727}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!D62/10000)","v":170.86875419196369},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!E62/10000)","v":161.10634465386684},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!F62/10000)","v":151.90170028729133},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!G62/10000)","v":143.22295375606899},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!H62/10000)","v":135.04005843132265},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!I62/10000)","v":127.32468436723815},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!J62/10000)","v":120.05012022015339},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!K62/10000)","v":113.19118077139825},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!L62/10000)","v":106.72411973372193},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!M62/10000)","v":100.62654753943433},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!N62/10000)","v":94.877353825637513},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!O62/10000)","v":89.456634348182803},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!P62/10000)","v":84.345622071323746},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!Q62/10000)","v":79.526622194489988},{"$f":"'Pomocné tabuľky'!$F$59/POWER(1+Kalkulačka!$H$7,CF!R62/10000)","v":74.982950891239952}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D62/10000)","v":364.79246865507582},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E62/10000)","v":343.95042826995484},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F62/10000)","v":324.29917630493622},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G62/10000)","v":305.77067829529153},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H62/10000)","v":288.30078685506533},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I62/10000)","v":271.82901959284987},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J62/10000)","v":256.29834971611257},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K62/10000)","v":241.65500859912828},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L62/10000)","v":227.84829963098881},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M62/10000)","v":214.83042269921364},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N62/10000)","v":202.55630870130858},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O62/10000)","v":190.98346351133435},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P62/10000)","v":180.07182086128506},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q62/10000)","v":169.78360362793572},{"$f":"'Pomocné tabuľky'!$F$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R62/10000)","v":160.08319304492369}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D62/10000)","v":622.29158265000694},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E62/10000)","v":586.7375967228038},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F62/10000)","v":553.21495100741686},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G62/10000)","v":521.60758698189613},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H62/10000)","v":491.8060770079021},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I62/10000)","v":463.7072454820281},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J62/10000)","v":437.21381163225243},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K62/10000)","v":412.23405272284299},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L62/10000)","v":388.68148650170372},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M62/10000)","v":366.47457179076139},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N62/10000)","v":345.53642618281287},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O62/10000)","v":325.79455986746956},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P62/10000)","v":307.180624664682},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q62/10000)","v":289.63017739697375},{"$f":"'Pomocné tabuľky'!$F$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R62/10000)","v":273.08245678115929}]
[null,"Čisté kumulatívne náklady",{"$f":"C63","v":95669.090909090912},{"$f":"C70+D63","v":96827.043714587955},97918.83808423458,98948.253911834225,99918.85513086748,100834.00205316176,101696.86300260387,102510.42528417239,103277.50552626577,104000.75943213218,104682.6909741616,105325.66106287135,105931.89572059835,106503.49378819564,107042.43419141504,107550.58279213237]
[]
[{"$f":"'Pomocné tabuľky'!G55","v":"Luxusná trieda - štandard"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C74:C79)","v":58445},{"$f":"SUM(D74:D79)","v":2337.3495775017414},2203.8075269543697,2077.8952633400495,1959.1768666739881,1847.2413228088453,1741.7011004654676,1642.1908095635072,1548.3659362069261,1459.9016499447998,1376.4916791780392,1297.8472508185876,1223.6960905300898,1153.7814800887818,1087.8613686010838,1025.7075345008654]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!G56","v":57187.5}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!G57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!G58","v":1257.5}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!D72/10000)","v":182.56243589485999},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!E72/10000)","v":172.13191994765589},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!F72/10000)","v":162.29734074062287},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!G72/10000)","v":153.02465004449945},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!H72/10000)","v":144.28174494038643},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!I72/10000)","v":136.03835667645106},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!J72/10000)","v":128.26594587468921},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!K72/10000)","v":120.93760372494012},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!L72/10000)","v":114.02795882407936},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!M72/10000)","v":107.51308933785783},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!N72/10000)","v":101.37044018128356},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!O72/10000)","v":95.578744930816342},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!P72/10000)","v":90.117952198028874},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!Q72/10000)","v":84.96915620983188},{"$f":"'Pomocné tabuľky'!$G$59/POWER(1+Kalkulačka!$H$7,CF!R72/10000)","v":80.114531354927223}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D72/10000)","v":1475.9235968977828},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E72/10000)","v":1391.598228763655},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F72/10000)","v":1312.0907033186081},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G72/10000)","v":1237.1257581037837},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H72/10000)","v":1166.4438574962021},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I72/10000)","v":1099.8002941722586},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J72/10000)","v":1036.964341908179},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K72/10000)","v":977.71845678433885},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L72/10000)","v":921.85752402795276},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M72/10000)","v":869.18814788662348},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N72/10000)","v":819.5279820742353},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O72/10000)","v":772.70509847112476},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P72/10000)","v":728.55739189291796},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q72/10000)","v":686.93201886728048},{"$f":"'Pomocné tabuľky'!$G$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R72/10000)","v":647.68486847558268}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D72/10000)","v":678.86354470909851},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E72/10000)","v":640.07737824305866},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F72/10000)","v":603.50721928081839},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G72/10000)","v":569.02645852570492},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H72/10000)","v":536.51572037225685},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I72/10000)","v":505.86244961675794},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J72/10000)","v":476.96052178063906},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K72/10000)","v":449.70987569764691},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L72/10000)","v":424.01616709276766},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M72/10000)","v":399.79044195355783},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N72/10000)","v":376.94882856306862},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O72/10000)","v":355.41224712814858},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P72/10000)","v":335.10613599783494},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q72/10000)","v":315.96019352397133},{"$f":"'Pomocné tabuľky'!$G$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R72/10000)","v":297.90813467035559}]
[null,"Čisté kumulatívne náklady",{"$f":"C73","v":58445},{"$f":"C80+D73","v":60782.349577501744},62986.157104456113,65064.052367796161,67023.229234470142,68870.470557278983,70612.171657744446,72254.362467307947,73802.728403514877,75262.630053459681,76639.121732637723,77936.968983456303,79160.665073986398,80314.446554075184,81402.307922676264,82428.015457177127]
[]
[{"$f":"'Pomocné tabuľky'!H55","v":"Mini - elektromobil"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C84:C89)","v":26009.25},{"$f":"SUM(D84:D89)","v":783.01147916726563},738.27492818806172,696.09435377722616,656.32372285721794,618.82534579933758,583.46939972940538,550.13347906888066,518.70217175534572,489.06665967519689,461.12434192519788,434.77847959859753,409.93786086602267,386.51648519162984,364.43326559123818,343.61174790163943]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!H56","v":25976.25}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!H57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!J58","v":33}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!D82/10000)","v":110.91286736447766},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!E82/10000)","v":104.57597540680473},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!F82/10000)","v":98.6011352167708},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!G82/10000)","v":92.967661341108538},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!H82/10000)","v":87.656050168527742},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!I82/10000)","v":82.647912406396259},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!J82/10000)","v":77.925909415296175},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!K82/10000)","v":73.473693181038996},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!L82/10000)","v":69.275849716317865},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!M82/10000)","v":65.317845696047698},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!N82/10000)","v":61.585978141640105},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!O82/10000)","v":58.067326980015068},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!P82/10000)","v":54.749710313104607},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!Q82/10000)","v":51.621642242986759},{"$f":"'Pomocné tabuľky'!$H$59/POWER(1+Kalkulačka!$H$7,CF!R82/10000)","v":48.672293106637426}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D82/10000)","v":261.95188687437428},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E82/10000)","v":246.98553675940906},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F82/10000)","v":232.87427357829418},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G82/10000)","v":219.56924282349601},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H82/10000)","v":207.02438123923793},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I82/10000)","v":195.19625734621783},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J82/10000)","v":184.04392107778176},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K82/10000)","v":173.52876200697844},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L82/10000)","v":163.61437567366522},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M82/10000)","v":154.26643754887564},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N82/10000)","v":145.45258420010347},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O82/10000)","v":137.14230124608449},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P82/10000)","v":129.30681771316662},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q82/10000)","v":121.91900642751877},{"$f":"'Pomocné tabuľky'!$H$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R82/10000)","v":114.95329009832888}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D82/10000)","v":410.14672492841368},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E82/10000)","v":386.71341602184793},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F82/10000)","v":364.61894498216111},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G82/10000)","v":343.78681869261339},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H82/10000)","v":324.14491439157183},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I82/10000)","v":305.62522997679127},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J82/10000)","v":288.16364857580277},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K82/10000)","v":271.69971656732832},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L82/10000)","v":256.17643428521382},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M82/10000)","v":241.54005868027454},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N82/10000)","v":227.73991725685394},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O82/10000)","v":214.72823263992311},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P82/10000)","v":202.45995716535859},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q82/10000)","v":190.89261692073268},{"$f":"'Pomocné tabuľky'!$H$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R82/10000)","v":179.98616469667317}]
[null,"Čisté kumulatívne náklady",{"$f":"C83","v":26009.25},{"$f":"C90+D83","v":26792.261479167264},27530.536407355325,28226.63076113255,28882.954483989768,29501.779829789106,30085.249229518511,30635.382708587393,31154.08488034274,31643.151540017938,32104.275881943136,32539.054361541734,32948.99222240776,33335.508707599387,33699.941973190624,34043.553721092263]
[]
[{"$f":"'Pomocné tabuľky'!J55","v":"Van - elektromobil"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C94:C99)","v":34919},{"$f":"SUM(D94:D99)","v":857.62175187199318},808.62242013256719,762.42261453117294,718.86238703751474,677.79092808657117,639.06604446183246,602.55366700914158,568.12738647679384,535.66801587493387,505.06317783909333,476.20691556928989,448.99932599771455,423.3462139150065,399.15876585766318,376.35324262755898]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!J56","v":34886}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!J57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!J58","v":33}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!D92/10000)","v":114.09999027698174},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!E92/10000)","v":107.5810053482021},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!F92/10000)","v":101.43447588062357},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!G92/10000)","v":95.639122016707859},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!H92/10000)","v":90.174879701567079},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!I92/10000)","v":85.022831219336595},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!J92/10000)","v":80.16513969828091},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!K92/10000)","v":75.584987357882014},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!L92/10000)","v":71.266517284116929},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!M92/10000)","v":67.194778531344241},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!N92/10000)","v":63.355674360737765},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!O92/10000)","v":59.735913436063576},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!P92/10000)","v":56.322963807836111},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!Q92/10000)","v":53.105009526541487},{"$f":"'Pomocné tabuľky'!$J$59/POWER(1+Kalkulačka!$H$7,CF!R92/10000)","v":50.070909734720026}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D92/10000)","v":333.37503666659785},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E92/10000)","v":314.3279987625171},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F92/10000)","v":296.36919366838822},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G92/10000)","v":279.43644632819348},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H92/10000)","v":263.47113399343226},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I92/10000)","v":248.41798326570452},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J92/10000)","v":234.22487873505793},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K92/10000)","v":220.84268255158355},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L92/10000)","v":208.2250643056031},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M92/10000)","v":196.32834062747457},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N92/10000)","v":185.11132395169821},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O92/10000)","v":174.53517992172789},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P92/10000)","v":164.56329294181182},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q92/10000)","v":155.16113941038901},{"$f":"'Pomocné tabuľky'!$J$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R92/10000)","v":146.29616819616575}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D92/10000)","v":410.14672492841368},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E92/10000)","v":386.71341602184793},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F92/10000)","v":364.61894498216111},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G92/10000)","v":343.78681869261339},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H92/10000)","v":324.14491439157183},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I92/10000)","v":305.62522997679127},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J92/10000)","v":288.16364857580277},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K92/10000)","v":271.69971656732832},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L92/10000)","v":256.17643428521382},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M92/10000)","v":241.54005868027454},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N92/10000)","v":227.73991725685394},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O92/10000)","v":214.72823263992311},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P92/10000)","v":202.45995716535859},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q92/10000)","v":190.89261692073268},{"$f":"'Pomocné tabuľky'!$J$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R92/10000)","v":179.98616469667317}]
[null,"Čisté kumulatívne náklady",{"$f":"C93","v":34919},{"$f":"C100+D93","v":35776.621751871993},36585.244172004561,37347.66678653573,38066.529173573246,38744.320101659818,39383.386146121651,39985.93981313079,40554.067199607583,41089.73521548252,41594.798393321616,42071.005308890904,42520.004634888617,42943.350848803624,43342.509614661285,43718.862857288841]
[]
[{"$f":"'Pomocné tabuľky'!L55","v":"Stredná trieda - elektromobil"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C104:C109)","v":40929.666666666664},{"$f":"SUM(D104:D109)","v":869.79627382361832},820.1013633648156,773.24572021472659,729.06712577237374,687.4126296287609,648.13802003831006,611.1073246443666,576.19233973023404,543.27218636596649,512.23289191425283,482.96699544653086,455.37317570324291,429.35590031019819,404.82509503659355,381.69583194963849]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!L56","v":40896.666666666664}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!L57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!L58","v":33}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!D102/10000)","v":150.73599290644941},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!E102/10000)","v":142.12384786071917},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!F102/10000)","v":134.0037488144784},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!G102/10000)","v":126.3475832284784},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!H102/10000)","v":119.1288447443232},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!I102/10000)","v":112.32254141698763},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!J102/10000)","v":105.90510919037607},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!K102/10000)","v":99.854330316365022},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!L102/10000)","v":94.149256434889963},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!M102/10000)","v":88.770136048771249},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!N102/10000)","v":83.698346142191369},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!O102/10000)","v":78.916327706079329},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!P102/10000)","v":74.407524947185934},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!Q102/10000)","v":70.156327970385135},{"$f":"'Pomocné tabuľky'!$L$59/POWER(1+Kalkulačka!$H$7,CF!R102/10000)","v":66.148018735763543}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D102/10000)","v":308.91355598875515},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E102/10000)","v":291.26409948224847},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F102/10000)","v":274.62302641808714},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G102/10000)","v":258.93272385128193},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H102/10000)","v":244.13887049286589},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I102/10000)","v":230.19024864453118},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J102/10000)","v":217.03856687818779},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K102/10000)","v":204.63829284654068},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L102/10000)","v":192.9464956458628},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M102/10000)","v":181.922697185207},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N102/10000)","v":171.52873204748553},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O102/10000)","v":161.72861535724047},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P102/10000)","v":152.48841819765369},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q102/10000)","v":143.77615014547575},{"$f":"'Pomocné tabuľky'!$L$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R102/10000)","v":135.56164851720177}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D102/10000)","v":410.14672492841368},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E102/10000)","v":386.71341602184793},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F102/10000)","v":364.61894498216111},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G102/10000)","v":343.78681869261339},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H102/10000)","v":324.14491439157183},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I102/10000)","v":305.62522997679127},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J102/10000)","v":288.16364857580277},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K102/10000)","v":271.69971656732832},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L102/10000)","v":256.17643428521382},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M102/10000)","v":241.54005868027454},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N102/10000)","v":227.73991725685394},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O102/10000)","v":214.72823263992311},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P102/10000)","v":202.45995716535859},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q102/10000)","v":190.89261692073268},{"$f":"'Pomocné tabuľky'!$L$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R102/10000)","v":179.98616469667317}]
[null,"Čisté kumulatívne náklady",{"$f":"C103","v":40929.666666666664},{"$f":"C110+D103","v":41799.462940490281},42619.564303855099,43392.810024069826,44121.877149842199,44809.289779470957,45457.427799509271,46068.535124153641,46644.727463883872,47187.99965024984,47700.232542164093,48183.199537610621,48638.572713313864,49067.928613624063,49472.753708660654,49854.449540610294]
[]
[{"$f":"'Pomocné tabuľky'!M55","v":"Stredná trieda - hybrid"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C114:C119)","v":36351.857142857145},{"$f":"SUM(D114:D119)","v":1208.6308415667877},1139.5769685427367,1074.4684171302379,1013.0797754597324,955.19851033568295,900.62423142685009,849.16799749630422,800.65166226926101,754.90725767408708,711.77641232118822,671.10980320650924,632.76663874138387,596.61417131894109,562.52723772952436,530.38782583400393]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!M56","v":36042.857142857145}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!M57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!M58","v":309}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!D112/10000)","v":135.12886613552814},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!E112/10000)","v":127.40841813511932},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!F112/10000)","v":120.12906994581402},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!G112/10000)","v":113.26561978614241},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!H112/10000)","v":106.79430575235229},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!I112/10000)","v":100.69272355248491},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!J112/10000)","v":94.939748940629514},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!K112/10000)","v":89.515464582816136},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!L112/10000)","v":84.401091101350488},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!M112/10000)","v":79.578922058858794},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!N112/10000)","v":75.032262656952724},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!O112/10000)","v":70.745371937282002},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!P112/10000)","v":66.703408284870633},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!Q112/10000)","v":62.892378045063204},{"$f":"'Pomocné tabuľky'!$M$59/POWER(1+Kalkulačka!$H$7,CF!R112/10000)","v":59.299087076189323}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D112/10000)","v":451.21039278125272},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E112/10000)","v":425.43095368481374},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F112/10000)","v":401.12439617700693},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G112/10000)","v":378.20656869169397},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H112/10000)","v":356.59812757542858},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I112/10000)","v":336.2242623923371},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J112/10000)","v":317.01443692342229},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K112/10000)","v":298.90214496360187},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L112/10000)","v":281.82468007103284},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M112/10000)","v":265.72291847156799},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N112/10000)","v":250.5411143667437},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O112/10000)","v":236.2267069366323},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P112/10000)","v":222.73013836938838},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q112/10000)","v":210.00468228748741},{"$f":"'Pomocné tabuľky'!$M$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R112/10000)","v":198.00628197665526}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D112/10000)","v":622.29158265000694},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E112/10000)","v":586.7375967228038},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F112/10000)","v":553.21495100741686},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G112/10000)","v":521.60758698189613},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H112/10000)","v":491.8060770079021},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I112/10000)","v":463.7072454820281},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J112/10000)","v":437.21381163225243},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K112/10000)","v":412.23405272284299},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L112/10000)","v":388.68148650170372},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M112/10000)","v":366.47457179076139},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N112/10000)","v":345.53642618281287},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O112/10000)","v":325.79455986746956},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P112/10000)","v":307.180624664682},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q112/10000)","v":289.63017739697375},{"$f":"'Pomocné tabuľky'!$M$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R112/10000)","v":273.08245678115929}]
[null,"Čisté kumulatívne náklady",{"$f":"C113","v":36351.857142857145},{"$f":"C120+D113","v":37560.487984423933},38700.06495296667,39774.533370096906,40787.613145556636,41742.811655892321,42643.435887319174,43492.603884815479,44293.255547084736,45048.162804758824,45759.939217080013,46431.049020286518,47063.815659027903,47660.429830346846,48222.957068076372,48753.344893910376]
[]
[{"$f":"'Pomocné tabuľky'!N55","v":"Stredná trieda - štandard"},"Počet kilometrov",0,{"$f":"Kalkulačka!$H$3*CF!D1","v":15000},{"$f":"Kalkulačka!$H$3*CF!E1","v":30000},{"$f":"Kalkulačka!$H$3*CF!F1","v":45000},{"$f":"Kalkulačka!$H$3*CF!G1","v":60000},{"$f":"Kalkulačka!$H$3*CF!H1","v":75000},{"$f":"Kalkulačka!$H$3*CF!I1","v":90000},{"$f":"Kalkulačka!$H$3*CF!J1","v":105000},{"$f":"Kalkulačka!$H$3*CF!K1","v":120000},{"$f":"Kalkulačka!$H$3*CF!L1","v":135000},{"$f":"Kalkulačka!$H$3*CF!M1","v":150000},{"$f":"Kalkulačka!$H$3*CF!N1","v":165000},{"$f":"Kalkulačka!$H$3*CF!O1","v":180000},{"$f":"Kalkulačka!$H$3*CF!P1","v":195000},{"$f":"Kalkulačka!$H$3*CF!Q1","v":210000},{"$f":"Kalkulačka!$H$3*CF!R1","v":225000}]
[null,"Celkové náklady v priebehu životnosti",{"$f":"SUM(C124:C129)","v":23022.720000000001},{"$f":"SUM(D124:D129)","v":2157.8771493178501},2034.5890703231676,1918.3449282027429,1808.7422749089374,1705.4016558470562,1607.965296168192,1516.0958621193811,1429.4752931627218,1347.8037008201713,1270.7983304316981,1198.1925822323153,1129.7350883588574,1065.1888425910288,1004.3303798137883,946.94900236031094]
[null,"Nákup auta",{"$f":"'Pomocné tabuľky'!N56","v":22755.200000000001}]
[null,"Dotácia",{"$f":"-'Pomocné tabuľky'!N57","v":0}]
[null,"Registračná daň",{"$f":"'Pomocné tabuľky'!N58","v":267.52}]
[null,"Poistenie",null,{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!D122/10000)","v":164.49165405432436},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!E122/10000)","v":155.09359353664084},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!F122/10000)","v":146.2324814860502},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!G122/10000)","v":137.87763990726063},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!H122/10000)","v":130.00014356051059},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!I122/10000)","v":122.57271981969429},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!J122/10000)","v":115.56965425199007},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!K122/10000)","v":108.96670159209849},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!L122/10000)","v":102.74100180287579},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!M122/10000)","v":96.871000931755745},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!N122/10000)","v":91.336376488958464},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!O122/10000)","v":86.117967089137636},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!P122/10000)","v":81.197706112879828},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!Q122/10000)","v":76.558559158385023},{"$f":"'Pomocné tabuľky'!$N$59/POWER(1+Kalkulačka!$H$7,CF!R122/10000)","v":72.184465066781243}]
[null,"Palivo",null,{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D122/10000)","v":1314.5219505544273},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E122/10000)","v":1239.418098543468},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F122/10000)","v":1168.6052274358744},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G122/10000)","v":1101.838176475972},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H122/10000)","v":1038.8857919142886},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I122/10000)","v":979.53012673173987},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J122/10000)","v":923.56568608675207},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K122/10000)","v":870.79871587297635},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L122/10000)","v":821.04653192452781},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M122/10000)","v":774.13688754638463},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N122/10000)","v":729.90737718028822},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O122/10000)","v":688.20487414157128},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P122/10000)","v":648.88500048031415},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q122/10000)","v":611.81162713143192},{"$f":"'Pomocné tabuľky'!$N$60*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R122/10000)","v":576.85640262317406}]
[null,"Údržba",null,{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!D122/10000)","v":678.86354470909851},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!E122/10000)","v":640.07737824305866},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!F122/10000)","v":603.50721928081839},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!G122/10000)","v":569.02645852570492},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!H122/10000)","v":536.51572037225685},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!I122/10000)","v":505.86244961675794},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!J122/10000)","v":476.96052178063906},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!K122/10000)","v":449.70987569764691},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!L122/10000)","v":424.01616709276766},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!M122/10000)","v":399.79044195355783},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!N122/10000)","v":376.94882856306862},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!O122/10000)","v":355.41224712814858},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!P122/10000)","v":335.10613599783494},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!Q122/10000)","v":315.96019352397133},{"$f":"'Pomocné tabuľky'!$N$61*Kalkulačka!$H$3/10000/POWER(1+Kalkulačka!$H$7,CF!R122/10000)","v":297.90813467035559}]
[null,"Čisté kumulatívne náklady",{"$f":"C123","v":23022.720000000001},{"$f":"C130+D123","v":25180.597149317851},27215.186219641018,29133.531147843762,30942.2734227527,32647.675078599757,34255.640374767951,35771.736236887329,37201.211530050052,38549.015230870224,39819.813561301919,41018.006143534236,42147.741231893095,43212.930074484124,44217.26045429791,45164.209456658224]

{"sheet":"Data","index":3,"n_rows":135,"n_cols":33,"rows_kept":135,"cut":false,"hidden":true,"merged":[]}
["Link","Typ","Trieda ","Výrobca","Model","Celý názov","Rok uvedenia","Status výroby","Cena s DPH","Dotácia","Hmotnosť","Celkový kombinovaný výkon(kW)","CO2 (g/km)","Objem motora","Kapacita batérie(kWh)","Dojazd (km)","Palivo","Spotreba (l/100km)","Spotreba kombinovaná (Wh/km)","Spotreba paliva na 100,000km (EUR)","Reg. Daň**","Daň z mot. Vozidiel***","Poplatky","Prevádzkové emisie na 100,000km (g CO2)","Emisie z výroby/km","Spolu E z výroby ","Celkové emisie v tonách","Celkové náklady","Údržba","Poistenie","Opravy na 10000 km jazdy ","Formát obrázka","jpg_nazov_auta"]
["https://webauto.sk/audi-a4-allroad-2-0-tdi-quattro-s-tronic/","Standard","Stredná trieda","Audi ","A4 Allroad 2.0 TDI Quattro STR",{"$f":"CONCATENATE(D2,\" \",E2)","v":"Audi  A4 Allroad 2.0 TDI Quattro STR"},2017,1,43700,{"$f":"IF(OR(B2=\"Elektromobil\",B2=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2245,120,128,1968,0,{"$f":"58/R2*100","v":753.2467532467532},"nafta",7.7,0,{"$f":"R2*1000*Kalkulačka!$H$5","v":9555.7000000000007},{"$f":"MAX(IF(OR(B2=\"Hybrid\",B2=\"Plug-in\"),0.5*VLOOKUP(L2,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L2,Predpoklady!$A$10:$C$25,3,1)),33)","v":360},null,null,{"$f":"M2*100000","v":12800000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},{"$f":"(X2+Z2)/1000000","v":19.8},{"$f":"I2+T2+U2","v":53615.7},{"$f":"IF(B2=\"Elektromobil\",Kalkulačka!$H$9,IF(B2=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},180.54,{"$f":"AC2/10","v":480},".jpg",{"$f":"CONCATENATE(F2,AF2)","v":"Audi  A4 Allroad 2.0 TDI Quattro STR.jpg"}]
["https://www.auto-motor-und-sport.de/test/audi-a3-tfsi-a3-e-tron-vergleich-test/","Plug-in","Stredná trieda","Audi","A3 Sportback 1.4 TFSI e-tron Ambition","Audi A3 Sportback 1.4 TFSI e-tron Ambition",2014,0,39400,{"$f":"IF(OR(B3=\"Elektromobil\",B3=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2050,150,35,1395,8.8000000000000007,{"$f":"0.6*O3/S3*1000+0.4*40/R3*100","v":986.30467571644044},"benzín + elektrina",1.7,117,{"$f":"R3*1000*Kalkulačka!$H$4*0.4+S3/1000*100000*Kalkulačka!$H$6*0.6","v":1947.835},{"$f":"MAX(IF(OR(B3=\"Hybrid\",B3=\"Plug-in\"),0.5*VLOOKUP(L3,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L3,Predpoklady!$A$10:$C$25,3,1)),33)","v":435},null,null,{"$f":"(0.6*Predpoklady!$B$1*S3/1000+0.4*M3)*100000","v":2705720},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},13.705719999999999,41782.834999999999,{"$f":"IF(B3=\"Elektromobil\",Kalkulačka!$H$9,IF(B3=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},148.32,440,".jpg",{"$f":"CONCATENATE(F3,AF3)","v":"Audi A3 Sportback 1.4 TFSI e-tron Ambition.jpg"}]
["https://www.automobile-catalog.com/car/2017/2503520/audi_a6_2_0_tdi_190_quattro_s-tronic.html","Standard","Luxusné","Audi","A6 2.0 TDI Quattro","Audi A6 2.0 TDI Quattro",2017,0,57750,{"$f":"IF(OR(B4=\"Elektromobil\",B4=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2240,140,128,1968,0,{"$f":"73/R4*100","v":848.83720930232562},"nafta",8.6,0,{"$f":"R4*1000*Kalkulačka!$H$5","v":10672.6},{"$f":"MAX(IF(OR(B4=\"Hybrid\",B4=\"Plug-in\"),0.5*VLOOKUP(L4,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L4,Predpoklady!$A$10:$C$25,3,1)),33)","v":700},{"$f":"148*8","v":1184},{"$f":"U4+V4","v":1884},{"$f":"M4*100000","v":12800000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$4","v":8000000},20.8,69122.600000000006,{"$f":"IF(B4=\"Elektromobil\",Kalkulačka!$H$9,IF(B4=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},170.73,480,".jpg",{"$f":"CONCATENATE(F4,AF4)","v":"Audi A6 2.0 TDI Quattro.jpg"}]
["https://www.audi.sk/e-tron/e-tron/cennik-a-katalog","Elektromobil","SUV","Audi","e-tron advanced 55 quattro","Audi e-tron advanced 55 quattro",2019,1,81400,{"$f":"IF(OR(B5=\"Elektromobil\",B5=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2565,265,0,0,95,{"$f":"O5/S5*1000","v":413.04347826086956},"elektrina",0,230,{"$f":"S5*100000*0.001*Kalkulačka!$H$6","v":3409.75},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S5*100000*0.001*Predpoklady!$B$1","v":4278000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},14.778,84842.75,{"$f":"IF(B5=\"Elektromobil\",Kalkulačka!$H$9,IF(B5=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},279.99,290]
["https://www.ultimatespecs.com/car-specs/Audi/106213/Audi-Q7-II-30-TDI-e-tron-Quattro-Design-5-seats.html","Plug-in","SUV","Audi","Q7 3.0 TDI e-tron Quattro","Audi Q7 3.0 TDI e-tron Quattro",2016,0,84000,{"$f":"IF(OR(B6=\"Elektromobil\",B6=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},3185,192.39,46,2967,17.3,{"$f":"0.6*O6/S6*1000+0.4*40/R6*100","v":997.28457869634349},"nafta + elektrina",1.7,185,{"$f":"R6*1000*Kalkulačka!$H$5*0.4+S6/1000*100000*Kalkulačka!$H$6*0.6","v":2489.4549999999999},{"$f":"MAX(IF(OR(B6=\"Hybrid\",B6=\"Plug-in\"),0.5*VLOOKUP(L6,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L6,Predpoklady!$A$10:$C$25,3,1)),33)","v":950},null,null,{"$f":"(0.6*Predpoklady!$B$1*S6/1000+0.4*M6)*100000","v":3904600.0000000005},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.9046,87439.455000000002,{"$f":"IF(B6=\"Elektromobil\",Kalkulačka!$H$9,IF(B6=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},190.03,440,".jpg",{"$f":"CONCATENATE(F6,AF6)","v":"Audi Q7 3.0 TDI e-tron Quattro.jpg"}]
["https://www.auto-data.net/en/audi-q7-typ-4m-e-tron-3.0-tdi-374hp-quattro-s-tronic-23166","Standard","SUV","Audi","Q7 50 TDI Quattro","Audi Q7 50 TDI Quattro",2018,1,65400,{"$f":"IF(OR(B7=\"Elektromobil\",B7=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2990,210,178,2967,0,{"$f":"85/R7*100","v":664.0625},"nafta",12.8,0,{"$f":"R7*1000*Kalkulačka!$H$5","v":15884.800000000001},{"$f":"MAX(IF(OR(B7=\"Hybrid\",B7=\"Plug-in\"),0.5*VLOOKUP(L7,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L7,Predpoklady!$A$10:$C$25,3,1)),33)","v":2300},null,null,{"$f":"M7*100000","v":17800000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},24.8,83584.800000000003,{"$f":"IF(B7=\"Elektromobil\",Kalkulačka!$H$9,IF(B7=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},361.92,480,".jpg","Audi Q7 50 TDI Quattro.jpg"]
["https://www.cars-data.com/en/audi-tt-coupe-1.8-tfsi-specs/69685/tech","Standard","Luxusné","Audi","TT Coupe 1.8 TFSI","Audi TT Coupe 1.8 TFSI",2015,0,25000,{"$f":"IF(OR(B8=\"Elektromobil\",B8=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1610,132,134,1798,0,{"$f":"50/R8*100","v":675.67567567567562},"benzín",7.4,0,{"$f":"R8*1000*Kalkulačka!$H$4","v":9871.6},{"$f":"MAX(IF(OR(B8=\"Hybrid\",B8=\"Plug-in\"),0.5*VLOOKUP(L8,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L8,Predpoklady!$A$10:$C$25,3,1)),33)","v":530},null,null,{"$f":"M8*100000","v":13400000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.4,35401.599999999999,{"$f":"IF(B8=\"Elektromobil\",Kalkulačka!$H$9,IF(B8=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},235.14,480,".jpg","Audi TT Coupe 1.8 TFSI.jpg"]
["https://www.automobile-catalog.com/car/2018/2407655/bmw_120i_5-door.html","Standard","Stredná trieda","BMW","120i","BMW 120i",2016,0,30150,{"$f":"IF(OR(B9=\"Elektromobil\",B9=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1930,135,131,1998,0,{"$f":"52/R9*100","v":504.85436893203877},"benzín",10.3,0,{"$f":"R9*1000*Kalkulačka!$H$4","v":13740.2},{"$f":"MAX(IF(OR(B9=\"Hybrid\",B9=\"Plug-in\"),0.5*VLOOKUP(L9,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L9,Predpoklady!$A$10:$C$25,3,1)),33)","v":700},null,null,{"$f":"M9*100000","v":13100000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.1,44590.2,{"$f":"IF(B9=\"Elektromobil\",Kalkulačka!$H$9,IF(B9=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},291.01,480,".jpg","BMW 120i.jpg"]
["https://www.bmw.sk/sk/all-models/2-series/activetourer/2018/iperformance.html","Plug-in","Stredná trieda","BMW","225xe iPerformance","BMW 225xe iPerformance",2015,0,37750,{"$f":"IF(OR(B10=\"Elektromobil\",B10=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1735,165,61,1499,6.1,{"$f":"0.6*O10/S10*1000+0.4*36/R10*100","v":565.15942028985501},"benzín + elektrina",2.7,115,{"$f":"R10*1000*Kalkulačka!$H$4*0.4+S10/1000*100000*Kalkulačka!$H$6*0.6","v":2463.6450000000004},{"$f":"MAX(IF(OR(B10=\"Hybrid\",B10=\"Plug-in\"),0.5*VLOOKUP(L10,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L10,Predpoklady!$A$10:$C$25,3,1)),33)","v":550},null,null,{"$f":"(0.6*Predpoklady!$B$1*S10/1000+0.4*M10)*100000","v":3723400},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.7234,40763.645000000004,{"$f":"IF(B10=\"Elektromobil\",Kalkulačka!$H$9,IF(B10=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},149.28,440,".jpg","BMW 225xe iPerformance.jpg"]
["https://insideevs.com/news/365541/bmw-330e-sedan-specs-photos-videos/","Plug-in","Luxusné","BMW","330e iPerformance","BMW 330e iPerformance",2019,1,49150,{"$f":"IF(OR(B11=\"Elektromobil\",B11=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1740,215,41,1998,10.8,{"$f":"0.6*O11/S11*1000+0.4*40/R11*100","v":930.96681096681095},"benzín + elektrina",1.8,154,{"$f":"R11*1000*Kalkulačka!$H$4*0.4+S11/1000*100000*Kalkulačka!$H$6*0.6","v":2330.31},{"$f":"MAX(IF(OR(B11=\"Hybrid\",B11=\"Plug-in\"),0.5*VLOOKUP(L11,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L11,Predpoklady!$A$10:$C$25,3,1)),33)","v":1150},null,null,{"$f":"(0.6*Predpoklady!$B$1*S11/1000+0.4*M11)*100000","v":3358639.9999999995},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.358639999999999,52630.31,{"$f":"IF(B11=\"Elektromobil\",Kalkulačka!$H$9,IF(B11=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},170.73,440,".jpg","BMW 330e iPerformance.jpg"]
["https://insideevs.com/news/364479/bmw-specs-new-530e-phev/","Plug-in","Luxusné","BMW","530e iPerformance","BMW 530e iPerformance",2017,1,61350,{"$f":"IF(OR(B12=\"Elektromobil\",B12=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2420,185,49,1998,10.8,{"$f":"0.6*O12/S12*1000+0.4*46/R12*100","v":878.44155844155841},"benzín + elektrina",2.2000000000000002,154,{"$f":"R12*1000*Kalkulačka!$H$4*0.4+S12/1000*100000*Kalkulačka!$H$6*0.6","v":2543.75},{"$f":"MAX(IF(OR(B12=\"Hybrid\",B12=\"Plug-in\"),0.5*VLOOKUP(L12,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L12,Predpoklady!$A$10:$C$25,3,1)),33)","v":950},null,null,{"$f":"(0.6*Predpoklady!$B$1*S12/1000+0.4*M12)*100000","v":3678640},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.67864,64843.75,{"$f":"IF(B12=\"Elektromobil\",Kalkulačka!$H$9,IF(B12=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},178.6,440,".jpg","BMW 530e iPerformance.jpg"]
["https://www.bmw.sk/content/bmw/marketSK/bmw_sk/sk_SK/ssl/configurator.html#/7R21/FLCSW,S01CB,S01DE,S0230,S0255,S02PA,S02VB,S02WT,S0302,S0322,S03DS,S0428,S0465,S0494,S04K2,S04NE,S04UR,S0548,S0552,S05AC,S05AS,S05DM,S0610,S0676,S06AC,S06AE,S06AK,S06C3,S06NW,S06U3,S06U8,S07NH,S0851,S0879,S08KA,S08R9,S08TF,S08TL/G11/esl/new/","Standard","Luxusné","BMW","730d xDrive ","BMW 730d xDrive ",2017,1,96300,{"$f":"IF(OR(B13=\"Elektromobil\",B13=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2550,195,191,2993,0,{"$f":"80/R13*100","v":1095.8904109589041},"nafta",7.3,0,{"$f":"R13*1000*Kalkulačka!$H$5","v":9059.3000000000011},{"$f":"MAX(IF(OR(B13=\"Hybrid\",B13=\"Plug-in\"),0.5*VLOOKUP(L13,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L13,Predpoklady!$A$10:$C$25,3,1)),33)","v":1900},{"$f":"180*8","v":1440},{"$f":"U13+V13","v":3340},{"$f":"M13*100000","v":19100000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},26.1,107259.3,{"$f":"IF(B13=\"Elektromobil\",Kalkulačka!$H$9,IF(B13=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},190.03,480,".jpg","BMW 730d xDrive .jpg"]
["https://www.mojelektromobil.sk/model/bmw-740e-iperformance/","Plug-in","Luxusné","BMW","740e iPerformance","BMW 740e iPerformance",2017,1,99350,{"$f":"IF(OR(B14=\"Elektromobil\",B14=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1975,240,45,1998,9.1999999999999993,{"$f":"0.6*O14/S14*1000+0.4*46/R14*100","v":779.12500000000011},"benzín + elektrina",2.5,128,{"$f":"R14*1000*Kalkulačka!$H$4*0.4+S14/1000*100000*Kalkulačka!$H$6*0.6","v":2472.56},{"$f":"MAX(IF(OR(B14=\"Hybrid\",B14=\"Plug-in\"),0.5*VLOOKUP(L14,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L14,Predpoklady!$A$10:$C$25,3,1)),33)","v":1350},null,null,{"$f":"(0.6*Predpoklady!$B$1*S14/1000+0.4*M14)*100000","v":3228479.9999999995},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.228479999999999,103172.56,{"$f":"IF(B14=\"Elektromobil\",Kalkulačka!$H$9,IF(B14=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},178.6,440,".jpg","BMW 740e iPerformance.jpg"]
["https://www.bmw.sk/content/dam/bmw/marketSK/bmw_sk/topics/pricelists-brochures/pricelists/pricelist_2018/G11_12-7sed-SK-0318-www.pdf.asset.1522942647379.pdf","Plug-in","Luxusné","BMW","740Le iPerformance","BMW 740Le iPerformance",2016,0,108400,{"$f":"IF(OR(B15=\"Elektromobil\",B15=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2075,240,45,1998,9.1999999999999993,{"$f":"0.6*O15/S15*1000+0.4*46/R15*100","v":962.46153846153857},"benzín + elektrina",2,130,{"$f":"R15*1000*Kalkulačka!$H$4*0.4+S15/1000*100000*Kalkulačka!$H$6*0.6","v":2223.5500000000002},{"$f":"MAX(IF(OR(B15=\"Hybrid\",B15=\"Plug-in\"),0.5*VLOOKUP(L15,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L15,Predpoklady!$A$10:$C$25,3,1)),33)","v":1350},null,null,{"$f":"(0.6*Predpoklady!$B$1*S15/1000+0.4*M15)*100000","v":3250799.9999999995},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.2508,111973.55,{"$f":"IF(B15=\"Elektromobil\",Kalkulačka!$H$9,IF(B15=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},178.6,440,".jpg","BMW 740Le iPerformance.jpg"]
["https://www.bmw.sk/content/dam/bmw/marketSK/bmw_sk/topics/pricelists-brochures/pricelists/pricelist_2018/G11_12-7sed-SK-0318-www.pdf.asset.1522942647379.pdf","Plug-in","Luxusné","BMW","740Le xDrive iPerformance","BMW 740Le xDrive iPerformance",2016,0,119000,{"$f":"IF(OR(B16=\"Elektromobil\",B16=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2000,240,49,1998,9.1999999999999993,{"$f":"0.6*O16/S16*1000+0.4*46/R16*100","v":917.07936507936518},"benzín + elektrina",2.1,135,{"$f":"R16*1000*Kalkulačka!$H$4*0.4+S16/1000*100000*Kalkulačka!$H$6*0.6","v":2321.3850000000002},{"$f":"MAX(IF(OR(B16=\"Hybrid\",B16=\"Plug-in\"),0.5*VLOOKUP(L16,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L16,Predpoklady!$A$10:$C$25,3,1)),33)","v":1350},null,null,{"$f":"(0.6*Predpoklady!$B$1*S16/1000+0.4*M16)*100000","v":3466600.0000000005},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.4666,122671.38499999999,{"$f":"IF(B16=\"Elektromobil\",Kalkulačka!$H$9,IF(B16=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},178.6,440,".jpg","BMW 740Le xDrive iPerformance.jpg"]
["https://www.autopalacebratislava.sk/preview-file/cars/I01%20BMW%20i3%20SK-1117-www.pdf","Plug-in","Kompakt","BMW","i3 94 Ah (REX)","BMW i3 94 Ah (REX)",2016,0,46800,{"$f":"IF(OR(B17=\"Elektromobil\",B17=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1315,135,14,647,27.2,{"$f":"0.6*O17/S17*1000+0.4*9/R17*100","v":653.77289377289378},"benzín + elektrina",0.7,117,{"$f":"R17*1000*Kalkulačka!$H$4*0.4+S17/1000*100000*Kalkulačka!$H$6*0.6","v":1414.2349999999999},{"$f":"MAX(IF(OR(B17=\"Hybrid\",B17=\"Plug-in\"),0.5*VLOOKUP(L17,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L17,Predpoklady!$A$10:$C$25,3,1)),33)","v":350},null,null,{"$f":"(0.6*Predpoklady!$B$1*S17/1000+0.4*M17)*100000","v":1865720},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},12.86572,48564.235000000001,{"$f":"IF(B17=\"Elektromobil\",Kalkulačka!$H$9,IF(B17=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},155.19999999999999,440,".jpg","BMW i3 94 Ah (REX).jpg"]
["https://www.autopalacebratislava.sk/preview-file/cars/I01%20BMW%20i3%20SK-1117-www.pdf","Elektromobil","Kompakt","BMW","i3s 94 Ah","BMW i3s 94 Ah",2016,0,42000,{"$f":"IF(OR(B18=\"Elektromobil\",B18=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1195,125,0,0,27.2,{"$f":"O18/S18*1000","v":158.13953488372093},"elektrina",0,172,{"$f":"S18*100000*0.001*Kalkulačka!$H$6","v":2549.9},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S18*100000*0.001*Predpoklady!$B$1","v":3199200},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.699199999999999,44582.9,{"$f":"IF(B18=\"Elektromobil\",Kalkulačka!$H$9,IF(B18=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},155.19999999999999,290,".jpg","BMW i3s 94 Ah.jpg"]
["https://www.bmw.sk/content/dam/bmw/marketSK/bmw_sk/topics/pricelists-brochures/brochures/old_brochures/i8_PSL_SLK_web.pdf.asset.1511952714492.pdf","Plug-in","Luxusné","BMW","i8","BMW i8",2017,1,143250,{"$f":"IF(OR(B19=\"Elektromobil\",B19=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1610,266,49,1499,7.1,{"$f":"0.6*O19/S19*1000+0.4*42/R19*100","v":832.76923076923072},"benzín + elektrina",2.1,130,{"$f":"R19*1000*Kalkulačka!$H$4*0.4+S19/1000*100000*Kalkulačka!$H$6*0.6","v":2276.91},{"$f":"MAX(IF(OR(B19=\"Hybrid\",B19=\"Plug-in\"),0.5*VLOOKUP(L19,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L19,Predpoklady!$A$10:$C$25,3,1)),33)","v":1950},null,null,{"$f":"(0.6*Predpoklady!$B$1*S19/1000+0.4*M19)*100000","v":3410800.0000000005},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.4108,147476.91,{"$f":"IF(B19=\"Elektromobil\",Kalkulačka!$H$9,IF(B19=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},170.73,440,".jpg","BMW i8.jpg"]
["https://www.bmw.sk/content/dam/bmw/marketSK/bmw_sk/topics/pricelists-brochures/pricelists/pricelist_2019/march/G05_X5_0419_SK_online.pdf.asset.1551987095332.pdf","Standard","SUV","BMW","X5 xDrive40i","BMW X5 xDrive40i",2018,1,69500,{"$f":"IF(OR(B20=\"Elektromobil\",B20=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2135,250,270,2998,0,{"$f":"83/R20*100","v":697.47899159663871},"benzín",11.9,0,{"$f":"R20*1000*Kalkulačka!$H$4","v":15874.6},{"$f":"MAX(IF(OR(B20=\"Hybrid\",B20=\"Plug-in\"),0.5*VLOOKUP(L20,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L20,Predpoklady!$A$10:$C$25,3,1)),33)","v":2700},null,null,{"$f":"M20*100000","v":27000000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},35,88074.6,{"$f":"IF(B20=\"Elektromobil\",Kalkulačka!$H$9,IF(B20=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},319.58,480,".jpg","BMW X5 xDrive40i.jpg"]
["https://www.bmw.sk/content/dam/bmw/marketSK/bmw_sk/topics/pricelists-brochures/pricelists/pricelist_2019/march/F16_X6_0419_SK_online.pdf.asset.1551987160218.pdf","Standard","SUV","BMW","X6 xDrive40d","BMW X6 xDrive40d",2018,1,78550,{"$f":"IF(OR(B21=\"Elektromobil\",B21=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2110,230,230,2993,0,{"$f":"85/R21*100","v":965.90909090909088},"nafta",8.8000000000000007,0,{"$f":"R21*1000*Kalkulačka!$H$5","v":10920.800000000001},{"$f":"MAX(IF(OR(B21=\"Hybrid\",B21=\"Plug-in\"),0.5*VLOOKUP(L21,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L21,Predpoklady!$A$10:$C$25,3,1)),33)","v":2700},null,null,{"$f":"M21*100000","v":23000000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},30,92170.8,{"$f":"IF(B21=\"Elektromobil\",Kalkulačka!$H$9,IF(B21=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},319.58,480,".jpg","BMW X6 xDrive40d.jpg"]
["https://www.cars-data.com/en/citroen-c3-puretech-110-shine-specs/75423/tech","Standard","Kompakt","Citroën","C3 PureTech 110 Shine","Citroën C3 PureTech 110 Shine",2016,1,13790,{"$f":"IF(OR(B22=\"Elektromobil\",B22=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1600,81,103,1199,0,{"$f":"45/R22*100","v":803.57142857142867},"benzín",5.6,0,{"$f":"R22*1000*Kalkulačka!$H$4","v":7470.4000000000005},{"$f":"MAX(IF(OR(B22=\"Hybrid\",B22=\"Plug-in\"),0.5*VLOOKUP(L22,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L22,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,{"$f":"M22*100000","v":10300000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},18.3,21350.400000000001,{"$f":"IF(B22=\"Elektromobil\",Kalkulačka!$H$9,IF(B22=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},111.79,480,".jpg","Citroën C3 PureTech 110 Shine.jpg"]
["https://www.ultimatespecs.com/car-specs/Citroen/111583/Citroen-C4-Cactus-Phase-2-PureTech-110.html","Standard","Stredná trieda","Citroen","C4 Cactus PureTech 110","Citroen C4 Cactus PureTech 110",2018,1,14490,{"$f":"IF(OR(B23=\"Elektromobil\",B23=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1575,81,137,1199,0,{"$f":"50/R23*100","v":793.65079365079373},"benzín",6.3,0,{"$f":"R23*1000*Kalkulačka!$H$4","v":8404.2000000000007},{"$f":"MAX(IF(OR(B23=\"Hybrid\",B23=\"Plug-in\"),0.5*VLOOKUP(L23,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L23,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,{"$f":"M23*100000","v":13700000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.7,22984.2,{"$f":"IF(B23=\"Elektromobil\",Kalkulačka!$H$9,IF(B23=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},182.54,480,".jpg","Citroen C4 Cactus PureTech 110.jpg"]
["https://www.cars-data.com/en/citroen-c-zero-specs/9494","Elektromobil","Mini","Citroën","C-Zero","Citroën C-Zero",2010,1,29640,{"$f":"IF(OR(B24=\"Elektromobil\",B24=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1450,47,0,0,16,{"$f":"O24/S24*1000","v":128},"elektrina",0,125,{"$f":"S24*100000*0.001*Kalkulačka!$H$6","v":1853.125},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S24*100000*0.001*Predpoklady!$B$1","v":2325000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},12.824999999999999,31526.125,{"$f":"IF(B24=\"Elektromobil\",Kalkulačka!$H$9,IF(B24=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},121.38,290,".jpg","Citroën C-Zero.jpg"]
["https://www.automobile-catalog.com/car/2018/2607095/dacia_duster_sce_115_4x2.html","Standard","SUV","Dacia","Duster SCe 4x2","Dacia Duster SCe 4x2",2018,1,14990,{"$f":"IF(OR(B25=\"Elektromobil\",B25=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1712,84,149,1597,0,{"$f":"50/R25*100","v":625},"benzín",8,0,{"$f":"R25*1000*Kalkulačka!$H$4","v":10672},{"$f":"MAX(IF(OR(B25=\"Hybrid\",B25=\"Plug-in\"),0.5*VLOOKUP(L25,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L25,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,{"$f":"M25*100000","v":14900000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},22.9,25752,{"$f":"IF(B25=\"Elektromobil\",Kalkulačka!$H$9,IF(B25=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},126.44,480,".jpg","Dacia Duster SCe 4x2.jpg"]
["https://www.ultimatespecs.com/car-specs/Dacia/109339/Dacia-Logan-MCV-Stepway-TCe-90.html","Standard","Stredná trieda","Dacia","Logan MCV TCe 90 Stepway","Dacia Logan MCV TCe 90 Stepway",2017,1,11190,{"$f":"IF(OR(B26=\"Elektromobil\",B26=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1620,66,115,898,0,{"$f":"50/R26*100","v":862.06896551724151},"benzín",5.8,0,{"$f":"R26*1000*Kalkulačka!$H$4","v":7737.2000000000007},{"$f":"MAX(IF(OR(B26=\"Hybrid\",B26=\"Plug-in\"),0.5*VLOOKUP(L26,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L26,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M26*100000","v":11500000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19.5,18960.2,{"$f":"IF(B26=\"Elektromobil\",Kalkulačka!$H$9,IF(B26=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},130.78,480,".jpg","Dacia Logan MCV TCe 90 Stepway.jpg"]
["https://www.cars-data.com/en/dacia-sandero-stepway-tce-90-ambiance-specs/73627/tech","Standard","Stredná trieda","Dacia","Sandero Stepway Tce 90 Ambience","Dacia Sandero Stepway Tce 90 Ambience",2016,0,10590,{"$f":"IF(OR(B27=\"Elektromobil\",B27=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1520,66,115,898,0,{"$f":"50/R27*100","v":862.06896551724151},"benzín",5.8,0,{"$f":"R27*1000*Kalkulačka!$H$4","v":7737.2000000000007},{"$f":"MAX(IF(OR(B27=\"Hybrid\",B27=\"Plug-in\"),0.5*VLOOKUP(L27,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L27,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M27*100000","v":11500000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19.5,18360.2,{"$f":"IF(B27=\"Elektromobil\",Kalkulačka!$H$9,IF(B27=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},105.22,480,".jpg","Dacia Sandero Stepway Tce 90 Ambience.jpg"]
["https://www.automobile-catalog.com/car/2016/2182325/fiat_500_twinair_turbo_85.html","Standard","Mini","Fiat","500 TwinAir","Fiat 500 TwinAir",2015,1,16350,{"$f":"IF(OR(B28=\"Elektromobil\",B28=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1370,63,116,875,0,{"$f":"35/R28*100","v":546.875},"benzín",6.4,0,{"$f":"R28*1000*Kalkulačka!$H$4","v":8537.6},{"$f":"MAX(IF(OR(B28=\"Hybrid\",B28=\"Plug-in\"),0.5*VLOOKUP(L28,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L28,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M28*100000","v":11600000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19.600000000000001,24920.6,{"$f":"IF(B28=\"Elektromobil\",Kalkulačka!$H$9,IF(B28=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},115.74,480,".png","Fiat 500 TwinAir.png"]
["https://www.teslamagazin.sk/fiat-500e-test/","Elektromobil","Mini","Fiat","500e","Fiat 500e",2013,1,28600,{"$f":"IF(OR(B29=\"Elektromobil\",B29=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1350,83,0,0,24,135,"elektrina",0,{"$f":"O29/P29*1000","v":177.77777777777777},{"$f":"S29*100000*0.001*Kalkulačka!$H$6","v":2635.5555555555552},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S29*100000*0.001*Predpoklady!$B$1","v":3306666.6666666665},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.806666666666667,31268.555555555555,{"$f":"IF(B29=\"Elektromobil\",Kalkulačka!$H$9,IF(B29=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},104,290,".jpg","Fiat 500e.jpg"]
["https://www.cars-data.com/en/fiat-panda-1.2-69-popstar-specs/72415/tech","Standard","Kompakt","Fiat","Panda 1.2 ","Fiat Panda 1.2 ",2016,1,9340,{"$f":"IF(OR(B30=\"Elektromobil\",B30=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1420,51,119,1242,0,{"$f":"37/R30*100","v":616.66666666666674},"benzín",6,0,{"$f":"R30*1000*Kalkulačka!$H$4","v":8004},{"$f":"MAX(IF(OR(B30=\"Hybrid\",B30=\"Plug-in\"),0.5*VLOOKUP(L30,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L30,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M30*100000","v":11900000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19.899999999999999,17377,{"$f":"IF(B30=\"Elektromobil\",Kalkulačka!$H$9,IF(B30=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},116.79,480,".jpg","Fiat Panda 1.2 .jpg"]
["https://www.auto-data.net/en/ford-focus-iv-hatchback-1.0-ecoboost-125hp-32955","Standard","Stredná trieda","Ford","Focus Hatchback 1.0 Ecoboost","Ford Focus Hatchback 1.0 Ecoboost",2018,1,17590,{"$f":"IF(OR(B31=\"Elektromobil\",B31=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1735,74,110,999,0,{"$f":"52/R31*100","v":866.66666666666663},"benzín",6,0,{"$f":"R31*1000*Kalkulačka!$H$4","v":8004},{"$f":"MAX(IF(OR(B31=\"Hybrid\",B31=\"Plug-in\"),0.5*VLOOKUP(L31,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L31,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,11000000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19,25627,{"$f":"IF(B31=\"Elektromobil\",Kalkulačka!$H$9,IF(B31=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},155.04,480,".jpg","Ford Focus Hatchback 1.0 Ecoboost.jpg"]
["https://fordcms.blob.core.windows.net/media/Slovakia/Pricelist/Kuga%201805.pdf","Standard","SUV","Ford","Kuga 1.5 Ecoboost","Ford Kuga 1.5 Ecoboost",2018,1,22980,{"$f":"IF(OR(B32=\"Elektromobil\",B32=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2100,88,145,1499,0,{"$f":"59/R32*100","v":746.83544303797464},"benzín",7.9,0,{"$f":"R32*1000*Kalkulačka!$H$4","v":10538.6},{"$f":"MAX(IF(OR(B32=\"Hybrid\",B32=\"Plug-in\"),0.5*VLOOKUP(L32,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L32,Predpoklady!$A$10:$C$25,3,1)),33)","v":110},null,null,14500000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},22.5,33628.6,{"$f":"IF(B32=\"Elektromobil\",Kalkulačka!$H$9,IF(B32=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},201.84,480,".jpg","Ford Kuga 1.5 Ecoboost.jpg"]
["https://www.honda.sk/content/dam/local/slovakia/cars/katalogy/Cenn%C3%ADk_Civic_04_2019.pdf","Standard","Stredná trieda","Honda","Civic S 1.0 VTEC TURBO","Honda Civic S 1.0 VTEC TURBO",2018,1,17190,{"$f":"IF(OR(B33=\"Elektromobil\",B33=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1775,93,110,988,0,{"$f":"46/R33*100","v":779.66101694915255},"benzín",5.9,0,{"$f":"R33*1000*Kalkulačka!$H$4","v":7870.6},{"$f":"MAX(IF(OR(B33=\"Hybrid\",B33=\"Plug-in\"),0.5*VLOOKUP(L33,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L33,Predpoklady!$A$10:$C$25,3,1)),33)","v":150},null,null,11000000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19,25210.6,{"$f":"IF(B33=\"Elektromobil\",Kalkulačka!$H$9,IF(B33=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},182.54,480,".jpg","Honda Civic S 1.0 VTEC TURBO.jpg"]
["https://www.hyundai.sk/files/download/model/i20-2018/cennik-hyundai-i20-2018-10.pdf","Standard","Kompakt","Hyundai","i20 1.0 T-GDI",{"$f":"CONCATENATE(D34,\" \",E34)","v":"Hyundai i20 1.0 T-GDI"},2018,1,12690,{"$f":"IF(OR(B34=\"Elektromobil\",B34=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1600,74,111,998,0,{"$f":"40/R34*100","v":677.96610169491521},"benzín",5.9,0,{"$f":"R34*1000*Kalkulačka!$H$4","v":7870.6},{"$f":"MAX(IF(OR(B34=\"Hybrid\",B34=\"Plug-in\"),0.5*VLOOKUP(L34,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L34,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,11100000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},{"$f":"(X34+Z34)/1000000","v":19.100000000000001},20593.599999999999,{"$f":"IF(B34=\"Elektromobil\",Kalkulačka!$H$9,IF(B34=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},105.22,{"$f":"AC34/10","v":480},".jpg","Hyundai i20 1.0 T-GDI.jpg"]
["https://www.hyundai.sk/files/download/model/i30-2017/cennik-hyundai-i30-n-line-2018-10.pdf","Standard","Stredná trieda","Hyundai","i30 1.4i","Hyundai i30 1.4i",2018,1,15990,{"$f":"IF(OR(B35=\"Elektromobil\",B35=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1850,73.599999999999994,120,1368,0,{"$f":"50/R35*100","v":641.02564102564111},"benzín",7.8,0,{"$f":"R35*1000*Kalkulačka!$H$4","v":10405.200000000001},{"$f":"MAX(IF(OR(B35=\"Hybrid\",B35=\"Plug-in\"),0.5*VLOOKUP(L35,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L35,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,12000000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},20,26428.2,{"$f":"IF(B35=\"Elektromobil\",Kalkulačka!$H$9,IF(B35=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},107.23,480,".jpg","Hyundai i30 1.4i.jpg"]
["https://www.hyundai.sk/files/download/model/i30-fastback-2017/technicke-udaje-hyundai-i30-fastback-2019.pdf","Standard","Stredná trieda","Hyundai","i30 fastback 1.4 T-GDi","Hyundai i30 fastback 1.4 T-GDi",2018,1,21690,{"$f":"IF(OR(B36=\"Elektromobil\",B36=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1439,103,145,1353,0,{"$f":"50/R36*100","v":632.91139240506334},"benzín",7.9,0,{"$f":"R36*1000*Kalkulačka!$H$4","v":10538.6},{"$f":"MAX(IF(OR(B36=\"Hybrid\",B36=\"Plug-in\"),0.5*VLOOKUP(L36,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L36,Predpoklady!$A$10:$C$25,3,1)),33)","v":210},null,null,14500000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},22.5,32438.6,{"$f":"IF(B36=\"Elektromobil\",Kalkulačka!$H$9,IF(B36=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},210.6,480,".jpg","Hyundai i30 fastback 1.4 T-GDi.jpg"]
["https://www.hyundai.sk/files/download/model/ioniq-plug-in-hybrid-2016/technicke-udaje-hyundai-ioniq-plugin-2018-12.pdf","Plug-in","Stredná trieda","Hyundai","Ioniq 1,6 PHEV ","Hyundai Ioniq 1,6 PHEV ",2016,1,34740,{"$f":"IF(OR(B37=\"Elektromobil\",B37=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1870,77,26,1580,8.9,{"$f":"0.6*O37/S37*1000+0.4*45/R37*100","v":1674.2359767891683},"benzín + elektrina",1.1000000000000001,141,{"$f":"R37*1000*Kalkulačka!$H$4*0.4+S37/1000*100000*Kalkulačka!$H$6*0.6","v":1841.155},{"$f":"MAX(IF(OR(B37=\"Hybrid\",B37=\"Plug-in\"),0.5*VLOOKUP(L37,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L37,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},{"$f":"148*8/2","v":592},{"$f":"U37+V37","v":625},{"$f":"(0.6*Predpoklady!$B$1*S37/1000+0.4*M37)*100000","v":2613559.9999999995},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},13.61356,36614.154999999999,{"$f":"IF(B37=\"Elektromobil\",Kalkulačka!$H$9,IF(B37=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},126.44,440,".jpg","Hyundai Ioniq 1,6 PHEV .jpg"]
["https://www.hyundai.sk/files/download/model/ioniq-electric-2016/technicke-udaje-hyundai-ioniq-electric-2018-12.pdf","Elektromobil","Stredná trieda","Hyundai","Ioniq Electric BEV","Hyundai Ioniq Electric BEV",2016,1,37490,{"$f":"IF(OR(B38=\"Elektromobil\",B38=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1880,88,0,0,28,{"$f":"O38/S38*1000","v":243.47826086956522},"elektrina",0,115,{"$f":"S38*100000*0.001*Kalkulačka!$H$6","v":1704.875},{"$f":"Predpoklady!$B$27","v":33},0,{"$f":"U38+V38","v":33},{"$f":"S38*100000*0.001*Predpoklady!$B$1","v":2139000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},12.638999999999999,39227.875,{"$f":"IF(B38=\"Elektromobil\",Kalkulačka!$H$9,IF(B38=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},134.34,290,".jpg","Hyundai Ioniq Electric BEV.jpg"]
["https://www.hyundai.sk/files/download/model/ioniq-hybrid-2016/technicke-udaje-hyundai-ioniq-hybrid-2019.pdf","Hybrid","Stredná trieda","Hyundai","Ioniq HEV","Hyundai Ioniq HEV",2016,1,25190,{"$f":"IF(OR(B39=\"Elektromobil\",B39=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1870,104,119,1580,1.56,{"$f":"43/R39*100","v":895.83333333333337},"benzín / elektrina",4.8,0,{"$f":"R39*1000*Kalkulačka!$H$4","v":6403.2000000000007},{"$f":"MAX(IF(OR(B39=\"Hybrid\",B39=\"Plug-in\"),0.5*VLOOKUP(L39,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L39,Predpoklady!$A$10:$C$25,3,1)),33)","v":105},null,null,{"$f":"M39*100000","v":11900000},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},22.9,31698.2,{"$f":"IF(B39=\"Elektromobil\",Kalkulačka!$H$9,IF(B39=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},134.30000000000001,440,".jpg","Hyundai Ioniq HEV.jpg"]
["https://www.hyundai.sk/files/download/model/kona-2017/technicke-udaje-hyundai-kona-2019.pdf","Standard","SUV","Hyundai","Kona 1.6 T-GDi","Hyundai Kona 1.6 T-GDi",2018,1,22290,{"$f":"IF(OR(B40=\"Elektromobil\",B40=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1496,130,170,1999,0,{"$f":"50/R40*100","v":531.91489361702122},"benzín",9.4,0,{"$f":"R40*1000*Kalkulačka!$H$4","v":12539.6},{"$f":"MAX(IF(OR(B40=\"Hybrid\",B40=\"Plug-in\"),0.5*VLOOKUP(L40,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L40,Predpoklady!$A$10:$C$25,3,1)),33)","v":530},null,null,{"$f":"M40*100000","v":17000000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},25,35359.599999999999,{"$f":"IF(B40=\"Elektromobil\",Kalkulačka!$H$9,IF(B40=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},171,480,".jpg","Hyundai Kona 1.6 T-GDi.jpg"]
["https://www.hyundai.sk/files/download/model/kona-electric-2018/technicke-udaje-hyundai-kona-electric-2019.pdf","Elektromobil","SUV","Hyundai","Kona Electric","Hyundai Kona Electric",2019,1,41390,{"$f":"IF(OR(B41=\"Elektromobil\",B41=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2170,150,0,0,64,449,"elektrina",0,{"$f":"O41/P41*1000","v":142.53897550111358},{"$f":"S41*100000*0.001*Kalkulačka!$H$6","v":2113.1403118040089},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S41*100000*0.001*Predpoklady!$B$1","v":2651224.9443207132},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.151224944320711,43536.140311804011,{"$f":"IF(B41=\"Elektromobil\",Kalkulačka!$H$9,IF(B41=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},136.47999999999999,290,".jpg","Hyundai Kona Electric.jpg"]
["https://www.hyundai.sk/files/download/model/tucson-2018/technicke-udaje-hyundai-tucson-2019.pdf","Standard","SUV","Hyundai","Tucson 1.6 CRDi","Hyundai Tucson 1.6 CRDi",2016,1,29440,{"$f":"IF(OR(B42=\"Elektromobil\",B42=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2085,100,173,1685,0,{"$f":"62/R42*100","v":885.71428571428578},"nafta",7,0,{"$f":"R42*1000*Kalkulačka!$H$5","v":8687},{"$f":"MAX(IF(OR(B42=\"Hybrid\",B42=\"Plug-in\"),0.5*VLOOKUP(L42,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L42,Predpoklady!$A$10:$C$25,3,1)),33)","v":210},null,null,{"$f":"M42*100000","v":17300000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},24.3,38337,{"$f":"IF(B42=\"Elektromobil\",Kalkulačka!$H$9,IF(B42=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},168.3,480,".jpg","Hyundai Tucson 1.6 CRDi.jpg"]
["https://www.jaguar.sk/storage/Hy7uxxz2VuRQgSbsEafaz4Ru/Jaguar-E-PACE-Brochure.pdf","Standard","SUV","Jaguar","E-Pace Standard","Jaguar E-Pace Standard",2019,1,36000,{"$f":"IF(OR(B43=\"Elektromobil\",B43=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1775,150,197,1999,0,{"$f":"56/R43*100","v":777.77777777777771},"nafta",7.2,0,{"$f":"R43*1000*Kalkulačka!$H$5","v":8935.2000000000007},{"$f":"MAX(IF(OR(B43=\"Hybrid\",B43=\"Plug-in\"),0.5*VLOOKUP(L43,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L43,Predpoklady!$A$10:$C$25,3,1)),33)","v":870},null,null,{"$f":"M43*100000","v":19700000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},26.7,45805.2,{"$f":"IF(B43=\"Elektromobil\",Kalkulačka!$H$9,IF(B43=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},264.56,480,".jpg","Jaguar E-Pace Standard.jpg"]
["https://www.jaguar.sk/storage/axthG3CV6BaDuma9zbsgNKfA/Jaguar-F-PACE-Brochure.pdf","Standard","SUV","Jaguar","F-Pace Pure","Jaguar F-Pace Pure",2018,1,45580,{"$f":"IF(OR(B44=\"Elektromobil\",B44=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1775,180,173,1999,0,{"$f":"60/R44*100","v":681.81818181818176},"nafta",8.8000000000000007,0,{"$f":"R44*1000*Kalkulačka!$H$5","v":10920.800000000001},{"$f":"MAX(IF(OR(B44=\"Hybrid\",B44=\"Plug-in\"),0.5*VLOOKUP(L44,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L44,Predpoklady!$A$10:$C$25,3,1)),33)","v":1900},null,null,{"$f":"M44*100000","v":17300000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},24.3,58400.800000000003,{"$f":"IF(B44=\"Elektromobil\",Kalkulačka!$H$9,IF(B44=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},292.07,480,".jpg","Jaguar F-Pace Pure.jpg"]
["https://www.jaguar.sk/storage/ggTvY8L5S18xZfvmovpKUQnW/Jaguar-I-PACE-Brochure.pdf","Elektromobil","SUV","Jaguar","I-Pace","Jaguar I-Pace",2018,1,77570,{"$f":"IF(OR(B45=\"Elektromobil\",B45=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2130,294,0,0,90,{"$f":"O45/S45*1000","v":362.90322580645164},"elektrina",0,248,{"$f":"S45*100000*0.001*Kalkulačka!$H$6","v":3676.6},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S45*100000*0.001*Predpoklady!$B$1","v":4612800},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},15.1128,81279.600000000006,{"$f":"IF(B45=\"Elektromobil\",Kalkulačka!$H$9,IF(B45=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},262.56,290,".jpg","Jaguar I-Pace.jpg"]
["https://www.kia.com/content/dam/kwcms/kme/sk/sk/assets/contents/utility/cennik_2019/q4-2019/cennik_eNIRO_4Q2019_1_10_final.pdf","Elektromobil","SUV","Kia ","e-Niro","Kia  e-Niro",2018,1,42580,{"$f":"IF(OR(B46=\"Elektromobil\",B46=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1737,150,0,0,64,{"$f":"O46/S46*1000","v":402.51572327044028},"elektrina",0,159,{"$f":"S46*100000*0.001*Kalkulačka!$H$6","v":2357.1749999999997},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S46*100000*0.001*Predpoklady!$B$1","v":2957400},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.4574,44970.175000000003,{"$f":"IF(B46=\"Elektromobil\",Kalkulačka!$H$9,IF(B46=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},124,290,".jpg","Kia  e-Niro.jpg"]
["https://www.kia.com/content/dam/kwcms/kme/sk/sk/assets/contents/utility/cennik_2018/cennik_Kia_Soul_EV_31082018.pdf","Elektromobil","Kompakt","Kia ","Soul EV","Kia  Soul EV",2019,1,31790,{"$f":"IF(OR(B47=\"Elektromobil\",B47=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1960,81.400000000000006,0,0,30,{"$f":"O47/S47*1000","v":204.08163265306123},"elektrina",0,147,{"$f":"S47*100000*0.001*Kalkulačka!$H$6","v":2179.2750000000001},{"$f":"Predpoklady!$B$27","v":33},0,{"$f":"U47+V47","v":33},{"$f":"S47*100000*0.001*Predpoklady!$B$1","v":2734200},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.2342,34002.275000000001,{"$f":"IF(B47=\"Elektromobil\",Kalkulačka!$H$9,IF(B47=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},127.48,290,".jpg","Kia  Soul EV.jpg"]
["https://www.ultimatespecs.com/car-specs/Kia/113852/Kia-Ceed-2019-10-T-GDi.html","Standard","Stredná trieda","Kia","Ceed 1.0 T-Gdi","Kia Ceed 1.0 T-Gdi",2018,1,16290,{"$f":"IF(OR(B48=\"Elektromobil\",B48=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1820,88.3,128,998,0,{"$f":"50/R48*100","v":793.65079365079373},"benzín",6.3,0,{"$f":"R48*1000*Kalkulačka!$H$4","v":8404.2000000000007},{"$f":"MAX(IF(OR(B48=\"Hybrid\",B48=\"Plug-in\"),0.5*VLOOKUP(L48,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L48,Predpoklady!$A$10:$C$25,3,1)),33)","v":110},{"$f":"115*8","v":920},{"$f":"U48+V48","v":1030},{"$f":"M48*100000","v":12800000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},20.8,{"$f":"I48+T48+U48+V48","v":25724.2},{"$f":"IF(B48=\"Elektromobil\",Kalkulačka!$H$9,IF(B48=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},115.76,480,".jpg","Kia Ceed 1.0 T-Gdi.jpg"]
["https://www.auto-data.net/en/kia-niro-1.6-gdi-141hp-dct-hybrid-22800","Hybrid","SUV","Kia","Niro 1.6 GDI Hybrid","Kia Niro 1.6 GDI Hybrid",2016,1,23590,{"$f":"IF(OR(B49=\"Elektromobil\",B49=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1930,104,89,1591,1.56,{"$f":"45/R49*100","v":1153.8461538461538},"benzín / elektrina",3.9,0,{"$f":"R49*1000*Kalkulačka!$H$4","v":5202.6000000000004},{"$f":"MAX(IF(OR(B49=\"Hybrid\",B49=\"Plug-in\"),0.5*VLOOKUP(L49,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L49,Predpoklady!$A$10:$C$25,3,1)),33)","v":105},{"$f":"148*8/2","v":592},{"$f":"U49+V49","v":697},{"$f":"M49*100000","v":8900000},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},19.899999999999999,{"$f":"I49+T49+U49","v":28897.599999999999},{"$f":"IF(B49=\"Elektromobil\",Kalkulačka!$H$9,IF(B49=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},134.34,440,".jpg","Kia Niro 1.6 GDI Hybrid.jpg"]
["https://touchit.sk/testovali-sme-manazersky-plug-in-hybrid-kia-optima-sports-wagon-phev/151444","Plug-in","Stredná trieda","Kia","Optima 2.0 Gdi PHEV","Kia Optima 2.0 Gdi PHEV",2019,1,44180,{"$f":"IF(OR(B50=\"Elektromobil\",B50=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2200,151,33,1999,9.8000000000000007,{"$f":"0.6*O50/S50*1000+0.4*55/R50*100","v":362.48243559718969},"benzín + elektrina",7,122,{"$f":"R50*1000*Kalkulačka!$H$4*0.4+S50/1000*100000*Kalkulačka!$H$6*0.6","v":4820.3900000000003},{"$f":"MAX(IF(OR(B50=\"Hybrid\",B50=\"Plug-in\"),0.5*VLOOKUP(L50,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L50,Predpoklady!$A$10:$C$25,3,1)),33)","v":435},{"$f":"148*8/2","v":592},{"$f":"U50+V50","v":1027},{"$f":"(0.6*Predpoklady!$B$1*S50/1000+0.4*M50)*100000","v":2681520},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},13.681520000000001,49435.39,{"$f":"IF(B50=\"Elektromobil\",Kalkulačka!$H$9,IF(B50=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},168.3,440,".jpg","Kia Optima 2.0 Gdi PHEV.jpg"]
["https://www.kia.com/content/dam/kwcms/kme/sk/sk/assets/contents/utility/cennik_2018/cennik_rio_MY19_3Q2018.pdf","Standard","Kompakt","Kia","Rio 1.0 T-GDI","Kia Rio 1.0 T-GDI",2017,1,13990,{"$f":"IF(OR(B51=\"Elektromobil\",B51=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1600,88,102,998,0,{"$f":"45/R51*100","v":803.57142857142867},"benzín",5.6,0,{"$f":"R51*1000*Kalkulačka!$H$4","v":7470.4000000000005},{"$f":"MAX(IF(OR(B51=\"Hybrid\",B51=\"Plug-in\"),0.5*VLOOKUP(L51,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L51,Predpoklady!$A$10:$C$25,3,1)),33)","v":110},{"$f":"115*8","v":920},{"$f":"U51+V51","v":1030},{"$f":"M51*100000","v":10200000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},18.2,21570.400000000001,{"$f":"IF(B51=\"Elektromobil\",Kalkulačka!$H$9,IF(B51=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},113.21,480,".jpg","Kia Rio 1.0 T-GDI.jpg"]
["https://www.auto-data.net/en/kia-sportage-iv-1.6-gdi-132hp-22728","Standard","Stredná trieda","Kia","Sportage 1.6 GDI","Kia Sportage 1.6 GDI",2016,0,20290,{"$f":"IF(OR(B52=\"Elektromobil\",B52=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1895,97,156,1591,0,{"$f":"62/R52*100","v":720.93023255813955},"benzín",8.6,0,{"$f":"R52*1000*Kalkulačka!$H$4","v":11472.400000000001},{"$f":"MAX(IF(OR(B52=\"Hybrid\",B52=\"Plug-in\"),0.5*VLOOKUP(L52,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L52,Predpoklady!$A$10:$C$25,3,1)),33)","v":150},null,null,15600000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},23.6,31912.400000000001,{"$f":"IF(B52=\"Elektromobil\",Kalkulačka!$H$9,IF(B52=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},134.34,480,".jpg","Kia Sportage 1.6 GDI.jpg"]
["https://www.landrover.sk/discovery-hse","Standard","SUV","Land Rover","Discovery HSE","Land Rover Discovery HSE",2019,1,71330,{"$f":"IF(OR(B53=\"Elektromobil\",B53=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2580,224,194,1997,0,{"$f":"77/R53*100","v":647.05882352941182},"nafta",11.9,0,{"$f":"R53*1000*Kalkulačka!$H$5","v":14767.900000000001},{"$f":"MAX(IF(OR(B53=\"Hybrid\",B53=\"Plug-in\"),0.5*VLOOKUP(L53,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L53,Predpoklady!$A$10:$C$25,3,1)),33)","v":2300},null,null,19400000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},27.4,88397.9,{"$f":"IF(B53=\"Elektromobil\",Kalkulačka!$H$9,IF(B53=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},232.31,480,".jpg","Land Rover Discovery HSE.jpg"]
["https://sk.cdn.mazda.media/dd1acd82cf4d4aaca4f458ee28fe9d24/fbacf43b5c44464a89d045baec8321f4.pdf?4a53aa","Standard","Stredná trieda","Mazda","3 Sedan Skyactiv-G122","Mazda 3 Sedan Skyactiv-G122",2019,1,22490,{"$f":"IF(OR(B54=\"Elektromobil\",B54=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1364,90,117,1998,0,{"$f":"51/R54*100","v":784.61538461538453},"benzín",6.5,0,{"$f":"R54*1000*Kalkulačka!$H$4","v":8671},{"$f":"MAX(IF(OR(B54=\"Hybrid\",B54=\"Plug-in\"),0.5*VLOOKUP(L54,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L54,Predpoklady!$A$10:$C$25,3,1)),33)","v":110},null,null,11700000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19.7,31271,{"$f":"IF(B54=\"Elektromobil\",Kalkulačka!$H$9,IF(B54=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},210.46,480]
["https://sk.cdn.mazda.media/2d2b7589d8e44415aec44268a988eaf7/c8792ac12f6d4a1191b0cda55fda3935.pdf?49f8cd","Standard","Stredná trieda","Mazda","6 SkyActiv-G 2.0","Mazda 6 SkyActiv-G 2.0",2018,1,27390,{"$f":"IF(OR(B55=\"Elektromobil\",B55=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2042,107,155,1998,0,{"$f":"62/R55*100","v":712.64367816091965},"benzín",8.6999999999999993,0,{"$f":"R55*1000*Kalkulačka!$H$4","v":11605.800000000001},{"$f":"MAX(IF(OR(B55=\"Hybrid\",B55=\"Plug-in\"),0.5*VLOOKUP(L55,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L55,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},null,null,15500000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},23.5,39255.800000000003,{"$f":"IF(B55=\"Elektromobil\",Kalkulačka!$H$9,IF(B55=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},163.92,480,".jpg",{"$f":"CONCATENATE(F55,AF55)","v":"Mazda 6 SkyActiv-G 2.0.jpg"}]
["https://www.mazda.sk/assets/slovakia/Pricelists/cx-3/mazda_cx3_cenik_sk.pdf","Standard","SUV","Mazda","CX-3 2WD","Mazda CX-3 2WD",2018,1,15690,{"$f":"IF(OR(B56=\"Elektromobil\",B56=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1692,89,141,1998,0,{"$f":"48/R56*100","v":640},"benzín",7.5,0,{"$f":"R56*1000*Kalkulačka!$H$4","v":10005},{"$f":"MAX(IF(OR(B56=\"Hybrid\",B56=\"Plug-in\"),0.5*VLOOKUP(L56,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L56,Predpoklady!$A$10:$C$25,3,1)),33)","v":110},null,null,14100000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},22.1,25805,{"$f":"IF(B56=\"Elektromobil\",Kalkulačka!$H$9,IF(B56=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},171,480,".jpg",{"$f":"CONCATENATE(F56,AF56)","v":"Mazda CX-3 2WD.jpg"}]
["https://www.mazda.sk/assets/slovakia/brochure/mazda_cx5_cennik_sk.pdf","Standard","SUV","Mazda","CX-5 2WD","Mazda CX-5 2WD",2018,1,24400,{"$f":"IF(OR(B57=\"Elektromobil\",B57=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2020,121,146,1998,0,{"$f":"56/R57*100","v":727.27272727272725},"benzín",7.7,0,{"$f":"R57*1000*Kalkulačka!$H$4","v":10271.800000000001},{"$f":"MAX(IF(OR(B57=\"Hybrid\",B57=\"Plug-in\"),0.5*VLOOKUP(L57,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L57,Predpoklady!$A$10:$C$25,3,1)),33)","v":360},null,null,14600000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},22.6,35031.800000000003,{"$f":"IF(B57=\"Elektromobil\",Kalkulačka!$H$9,IF(B57=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},299.76,480,".jpg",{"$f":"CONCATENATE(F57,AF57)","v":"Mazda CX-5 2WD.jpg"}]
["https://www.auto-data.net/en/mercedes-benz-b-class-w246-facelift-2014-b-250-211hp-4matic-dct-20901","Standard","Stredná trieda","Mercedes","B 250","Mercedes B 250",2014,0,34290,{"$f":"IF(OR(B58=\"Elektromobil\",B58=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1990,155,156,1991,0,{"$f":"50/R58*100","v":595.2380952380953},"benzín",8.4,0,{"$f":"R58*1000*Kalkulačka!$H$4","v":11205.6},{"$f":"MAX(IF(OR(B58=\"Hybrid\",B58=\"Plug-in\"),0.5*VLOOKUP(L58,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L58,Predpoklady!$A$10:$C$25,3,1)),33)","v":1100},null,null,15600000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},23.6,46595.6,{"$f":"IF(B58=\"Elektromobil\",Kalkulačka!$H$9,IF(B58=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},170.73,480,".jpg",{"$f":"CONCATENATE(F58,AF58)","v":"Mercedes B 250.jpg"}]
["https://podkapotou.zoznam.sk/cl/1000614/1588919/TEST--Citroen-Berlingo-XTR-120-BlueHDi---univerzalny-pomocnik","Standard","Nákladné","Citroën","Berlingo XTR 120","Citroën Berlingo XTR 120",2015,1,16690,{"$f":"IF(B59=\"Standard\",\"0\",Kalkulačka!$H$8)","v":"0"},2085,88,115,1560,0,{"$f":"60/R59*100","v":983.60655737704917},"benzín",6.1,0,{"$f":"R59*1000*Kalkulačka!$H$4","v":8137.4000000000005},{"$f":"MAX(IF(OR(B59=\"Hybrid\",B59=\"Plug-in\"),0.5*VLOOKUP(L59,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L59,Predpoklady!$A$10:$C$25,3,1)),33)","v":110},null,null,11500000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19.5,24937.4,{"$f":"IF(B59=\"Elektromobil\",Kalkulačka!$H$9,IF(B59=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},123.72,480]
["https://fdrive.cz/clanky/mercedes-b-electric-drive-170","Elektromobil","Stredná trieda","Mercedes","B 250e","Mercedes B 250e",2015,0,40800,{"$f":"IF(OR(B60=\"Elektromobil\",B60=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1725,132,0,0,28,{"$f":"O60/S60*1000","v":155.55555555555557},"elektrina",0,180,{"$f":"S60*100000*0.001*Kalkulačka!$H$6","v":2668.5},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S60*100000*0.001*Predpoklady!$B$1","v":3348000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.848000000000001,43501.5,{"$f":"IF(B60=\"Elektromobil\",Kalkulačka!$H$9,IF(B60=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},170.73,290,".jpg",{"$f":"CONCATENATE(F60,AF60)","v":"Mercedes B 250e.jpg"}]
["https://www.mercedes-benz.sk/passengercars/mercedes-benz-cars/brochures-pricelists/trieda-c-sedan/_jcr_content/par/productinfotextimage/interactions.attachments.0.cennik_Trieda_C_sedan_W205_2019_07_30_O.pdf","Standard","Luxusné","Mercedes","C 300 4MATIC","Mercedes C 300 4MATIC",2019,1,49700,{"$f":"IF(OR(B61=\"Elektromobil\",B61=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1515,200,154,1991,0,{"$f":"66/R61*100","v":725.27472527472526},"benzín",9.1,0,{"$f":"R61*1000*Kalkulačka!$H$4","v":12139.400000000001},{"$f":"MAX(IF(OR(B61=\"Hybrid\",B61=\"Plug-in\"),0.5*VLOOKUP(L61,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L61,Predpoklady!$A$10:$C$25,3,1)),33)","v":1900},{"$f":"148*8","v":1184},{"$f":"U61+V61","v":3084},{"$f":"M61*100000","v":15400000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},23.4,{"$f":"I61+T61+U61+V61","v":64923.4},{"$f":"IF(B61=\"Elektromobil\",Kalkulačka!$H$9,IF(B61=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},178.6,480,".jpg","Mercedes C 300 4MATIC.jpg"]
["https://www.automobilrevue.cz/rubriky/automobily/predstavujeme/mercedes-benz-c-350-e-w205-druhy-hybrid_44745.html","Plug-in","Luxusné","Mercedes","C 350e sedan","Mercedes C 350e sedan",2015,0,47800,{"$f":"IF(OR(B62=\"Elektromobil\",B62=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2305,205,48,1991,6.2,{"$f":"0.6*O62/S62*1000+0.4*50/R62*100","v":932.48713550600337},"benzín + elektrina",2.2000000000000002,159,{"$f":"R62*1000*Kalkulačka!$H$4*0.4+S62/1000*100000*Kalkulačka!$H$6*0.6","v":2588.2249999999999},{"$f":"MAX(IF(OR(B62=\"Hybrid\",B62=\"Plug-in\"),0.5*VLOOKUP(L62,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L62,Predpoklady!$A$10:$C$25,3,1)),33)","v":1150},null,null,{"$f":"(0.6*Predpoklady!$B$1*S62/1000+0.4*M62)*100000","v":3694440},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.69444,{"$f":"I62+T62+U62","v":51538.224999999999},{"$f":"IF(B62=\"Elektromobil\",Kalkulačka!$H$9,IF(B62=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},178.6,440,".jpg","Mercedes C 350e sedan.jpg"]
["https://fdrive.cz/katalog/mercedes-benz-e-350-e","Plug-in","Luxusné","Mercedes","E 350e sedan","Mercedes E 350e sedan",2016,0,62700,{"$f":"IF(OR(B63=\"Elektromobil\",B63=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2565,210,57,1991,8.8000000000000007,{"$f":"0.6*O63/S63*1000+0.4*50/R63*100","v":991.49206349206349},"benzín + elektrina",2.1,135,{"$f":"R63*1000*Kalkulačka!$H$4*0.4+S63/1000*100000*Kalkulačka!$H$6*0.6","v":2321.3850000000002},{"$f":"MAX(IF(OR(B63=\"Hybrid\",B63=\"Plug-in\"),0.5*VLOOKUP(L63,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L63,Predpoklady!$A$10:$C$25,3,1)),33)","v":1150},null,null,{"$f":"(0.6*Predpoklady!$B$1*S63/1000+0.4*M63)*100000","v":3786600},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.7866,66171.385000000009,{"$f":"IF(B63=\"Elektromobil\",Kalkulačka!$H$9,IF(B63=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},178.81,440,".jpg","Mercedes E 350e sedan.jpg"]
["https://www.auto-data.net/en/mercedes-benz-e-class-w213-e-350e-286hp-g-tronic-plug-in-hybrid-29701","Plug-in","SUV","Mercedes","GLC 350e 4MATIC","Mercedes GLC 350e 4MATIC",2016,0,67000,{"$f":"IF(OR(B64=\"Elektromobil\",B64=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2605,240,64,1991,8.8000000000000007,{"$f":"0.6*O64/S64*1000+0.4*50/R64*100","v":776.90512430238448},"benzín + elektrina",2.7,146,{"$f":"R64*1000*Kalkulačka!$H$4*0.4+S64/1000*100000*Kalkulačka!$H$6*0.6","v":2739.3900000000003},{"$f":"MAX(IF(OR(B64=\"Hybrid\",B64=\"Plug-in\"),0.5*VLOOKUP(L64,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L64,Predpoklady!$A$10:$C$25,3,1)),33)","v":1350},null,null,{"$f":"(0.6*Predpoklady!$B$1*S64/1000+0.4*M64)*100000","v":4189360},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},15.189360000000001,71089.39,{"$f":"IF(B64=\"Elektromobil\",Kalkulačka!$H$9,IF(B64=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},178.81,440,".jpg","Mercedes GLC 350e 4MATIC.jpg"]
["https://www.autohled.cz/a/mercedes-benz/gle/500-e-4matic/1380","Plug-in","SUV","Mercedes","GLE 500e 4MATIC","Mercedes GLE 500e 4MATIC",2015,0,73700,{"$f":"IF(OR(B65=\"Elektromobil\",B65=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},3050,325,80,2996,8.8000000000000007,{"$f":"0.6*O65/S65*1000+0.4*80/R65*100","v":947.28571428571422},"benzín + elektrina",3.5,160,{"$f":"R65*1000*Kalkulačka!$H$4*0.4+S65/1000*100000*Kalkulačka!$H$6*0.6","v":3290.8},{"$f":"MAX(IF(OR(B65=\"Hybrid\",B65=\"Plug-in\"),0.5*VLOOKUP(L65,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L65,Predpoklady!$A$10:$C$25,3,1)),33)","v":1950},null,null,{"$f":"(0.6*Predpoklady!$B$1*S65/1000+0.4*M65)*100000","v":4985600},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},15.9856,78940.800000000003,{"$f":"IF(B65=\"Elektromobil\",Kalkulačka!$H$9,IF(B65=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},200.12,440,".jpg","Mercedes GLE 500e 4MATIC.jpg"]
["https://fdrive.cz/clanky/mercedes-benz-s500-e-416","Plug-in","Luxusné","Mercedes","S 500e",{"$f":"CONCATENATE(D66,\" \",E66)","v":"Mercedes S 500e"},2014,0,109000,{"$f":"IF(OR(B66=\"Elektromobil\",B66=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2825,325,65,2996,8.6999999999999993,{"$f":"0.6*O66/S66*1000+0.4*70/R66*100","v":1033.6774193548388},"benzín + elektrina",2.8,155,{"$f":"R66*1000*Kalkulačka!$H$4*0.4+S66/1000*100000*Kalkulačka!$H$6*0.6","v":2872.8050000000003},{"$f":"MAX(IF(OR(B66=\"Hybrid\",B66=\"Plug-in\"),0.5*VLOOKUP(L66,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L66,Predpoklady!$A$10:$C$25,3,1)),33)","v":1950},null,null,{"$f":"(0.6*Predpoklady!$B$1*S66/1000+0.4*M66)*100000","v":4329800},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},{"$f":"(X66+Z66)/1000000","v":15.329800000000001},113822.80499999999,{"$f":"IF(B66=\"Elektromobil\",Kalkulačka!$H$9,IF(B66=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},200.12,{"$f":"AC66/10","v":440},".jpg","Mercedes S 500e.jpg"]
["https://ev-database.org/car/1135/Mercedes-EQC-400-4MATIC","Elektromobil","SUV","Mercedes-Benz","EQC","Mercedes-Benz EQC",2019,1,76300,{"$f":"IF(OR(B67=\"Elektromobil\",B67=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2495,300,0,0,80,{"$f":"O67/S67*1000","v":470.58823529411762},"elektrina",0,170,{"$f":"S67*100000*0.001*Kalkulačka!$H$6","v":2520.25},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S67*100000*0.001*Predpoklady!$B$1","v":3162000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.662000000000001,78853.25,{"$f":"IF(B67=\"Elektromobil\",Kalkulačka!$H$9,IF(B67=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},271.44,290]
["https://www.mini.sk/content/dam/MINI/marketCSREG/mini_sk/Quickentry-pricelists/F60_Countryman_0719_SK_online.pdf.asset.1567526696774.pdf","Plug-in","Stredná trieda","MINI","Countryman S E All4","MINI Countryman S E All4",2017,1,37150,{"$f":"IF(OR(B68=\"Elektromobil\",B68=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1660,165,40,1499,6.5,{"$f":"0.6*O68/S68*1000+0.4*36/R68*100","v":581.7032967032967},"benzín + elektrina",2.6,140,{"$f":"R68*1000*Kalkulačka!$H$4*0.4+S68/1000*100000*Kalkulačka!$H$6*0.6","v":2632.66},{"$f":"MAX(IF(OR(B68=\"Hybrid\",B68=\"Plug-in\"),0.5*VLOOKUP(L68,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L68,Predpoklady!$A$10:$C$25,3,1)),33)","v":550},null,null,{"$f":"(0.6*Predpoklady!$B$1*S68/1000+0.4*M68)*100000","v":3162400.0000000005},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.1624,40332.660000000003,{"$f":"IF(B68=\"Elektromobil\",Kalkulačka!$H$9,IF(B68=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},149.28,440,".jpg",{"$f":"CONCATENATE(F68,AF68)","v":"MINI Countryman S E All4.jpg"}]
["https://www.autocar.co.uk/car-review/mitsubishi/outlander-phev/first-drives/mitsubishi-outlander-phev-2018-review","Plug-in","SUV","Mitsubishi","Outlander PHEV ","Mitsubishi Outlander PHEV ",2018,1,46990,{"$f":"IF(OR(B69=\"Elektromobil\",B69=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2370,149,46,1998,13.8,{"$f":"0.6*O69/S69*1000+0.4*45/R69*100","v":1107.8176122520013},"benzín + elektrina",1.7,169,{"$f":"R69*1000*Kalkulačka!$H$4*0.4+S69/1000*100000*Kalkulačka!$H$6*0.6","v":2410.375},{"$f":"MAX(IF(OR(B69=\"Hybrid\",B69=\"Plug-in\"),0.5*VLOOKUP(L69,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L69,Predpoklady!$A$10:$C$25,3,1)),33)","v":435},null,null,{"$f":"(0.6*Predpoklady!$B$1*S69/1000+0.4*M69)*100000","v":3726040.0000000005},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},14.726039999999999,49835.375,{"$f":"IF(B69=\"Elektromobil\",Kalkulačka!$H$9,IF(B69=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},178.6,440,".jpg",{"$f":"CONCATENATE(F69,AF69)","v":"Mitsubishi Outlander PHEV .jpg"}]
["http://eautoportal.sk/model/citroen-berlingo-electric/","Elektromobil","Nákladné","Citroën","Berlingo Furgon Electric","Citroën Berlingo Furgon Electric",2017,1,29700,{"$f":"IF(B70=\"Standard\",\"0\",Kalkulačka!$H$8)","v":0},2010,49,0,0,22.5,{"$f":"O70/S70*1000","v":150},"elektrina",0,150,{"$f":"S70*100000*0.001*Kalkulačka!$H$6","v":2223.75},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S70*100000*0.001*Predpoklady!$B$1","v":2790000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.29,31956.75,{"$f":"IF(B70=\"Elektromobil\",Kalkulačka!$H$9,IF(B70=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},123.72,290]
["https://www-europe.nissan-cdn.net/content/dam/Nissan/sk/brochures/Pricelists/e-NV200_SK.pdf","Elektromobil","Nákladné","Nissan","eNV 200 VAN","Nissan eNV 200 VAN",2017,1,36240,{"$f":"IF(B71=\"Standard\",\"0\",Kalkulačka!$H$8)","v":0},2220,80.900000000000006,0,0,40,242.42424242424244,"elektrina",0,165,{"$f":"S71*100000*0.001*Kalkulačka!$H$6","v":2446.125},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S71*100000*0.001*Predpoklady!$B$1","v":3069000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.569000000000001,38719.125,{"$f":"IF(B71=\"Elektromobil\",Kalkulačka!$H$9,IF(B71=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},120.45,290]
["https://www-europe.nissan-cdn.net/content/dam/Nissan/sk/brochures/Pricelists/e-NV200_SK.pdf","Elektromobil","Nákladné","Nissan","eNV 200 KOMBI","Nissan eNV 200 KOMBI",2017,1,36240,{"$f":"IF(B72=\"Standard\",\"0\",Kalkulačka!$H$8)","v":0},2220,80.900000000000006,0,0,40,242.42424242424244,"elektrina",0,165,{"$f":"S72*100000*0.001*Kalkulačka!$H$6","v":2446.125},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S72*100000*0.001*Predpoklady!$B$1","v":3069000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.569000000000001,38719.125,{"$f":"IF(B72=\"Elektromobil\",Kalkulačka!$H$9,IF(B72=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},120.45,290]
["https://www-europe.nissan-cdn.net/content/dam/Nissan/sk/brochures/Pricelists/e-NV200_SK.pdf","Elektromobil","Nákladné","Nissan","eNV 200 EVALIA","Nissan eNV 200 EVALIA",2017,1,39000,{"$f":"IF(B73=\"Standard\",\"0\",Kalkulačka!$H$8)","v":0},2220,80.900000000000006,0,0,40,242.42424242424244,"elektrina",0,165,{"$f":"S73*100000*0.001*Kalkulačka!$H$6","v":2446.125},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S73*100000*0.001*Predpoklady!$B$1","v":3069000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.569000000000001,41479.125,{"$f":"IF(B73=\"Elektromobil\",Kalkulačka!$H$9,IF(B73=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},120,290]
["https://www.mojelektromobil.sk/model/peugeot-partner-furgon-electric/","Elektromobil","Nákladné","Peugeot","Partner Furgon Electric","Peugeot Partner Furgon Electric",2017,1,33250,{"$f":"IF(B74=\"Standard\",\"0\",Kalkulačka!$H$8)","v":0},2010,49,0,0,22.5,150,"elektrina",0,150,{"$f":"S74*100000*0.001*Kalkulačka!$H$6","v":2223.75},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S74*100000*0.001*Predpoklady!$B$1","v":2790000},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.29,35506.75,{"$f":"IF(B74=\"Elektromobil\",Kalkulačka!$H$9,IF(B74=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},120.45,290]
["http://www.hybrid.cz/nissan-leaf-cena-dojezd-specifikace","Elektromobil","Kompakt","Nissan","Leaf 2013","Nissan Leaf 2013",2013,0,29200,{"$f":"IF(OR(B75=\"Elektromobil\",B75=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1945,80,0,0,24,129.03225806451613,"elektrina",0,186,{"$f":"S75*100000*0.001*Kalkulačka!$H$6","v":2757.45},{"$f":"Predpoklady!$B$27","v":33},0,{"$f":"U75+V75","v":33},{"$f":"S75*100000*0.001*Predpoklady!$B$1","v":3459600},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.9596,31990.45,{"$f":"IF(B75=\"Elektromobil\",Kalkulačka!$H$9,IF(B75=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},129.69999999999999,290,".jpg",{"$f":"CONCATENATE(F75,AF75)","v":"Nissan Leaf 2013.jpg"}]
["http://www.hybrid.cz/nissan-leaf-cena-dojezd-specifikace","Elektromobil","Kompakt","Nissan","Leaf 2017","Nissan Leaf 2017",2017,0,34300,{"$f":"IF(OR(B76=\"Elektromobil\",B76=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1945,110,0,0,30,160.42780748663102,"elektrina",0,187,{"$f":"S76*100000*0.001*Kalkulačka!$H$6","v":2772.2750000000001},{"$f":"Predpoklady!$B$27","v":33},0,{"$f":"U76+V76","v":33},{"$f":"S76*100000*0.001*Predpoklady!$B$1","v":3478200},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.978199999999999,37105.275000000001,{"$f":"IF(B76=\"Elektromobil\",Kalkulačka!$H$9,IF(B76=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},126.44,290,".jpg","Nissan Leaf 2017.jpg"]
["https://www-europe.nissan-cdn.net/content/dam/Nissan/sk/brochures/Pricelists/NEW_LEAF_SK.pdf","Elektromobil","Kompakt","Nissan","Leaf 2018","Nissan Leaf 2018",2018,1,36130,{"$f":"IF(OR(B77=\"Elektromobil\",B77=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2019,110,0,0,40,194.17475728155338,"elektrina",0,206,{"$f":"S77*100000*0.001*Kalkulačka!$H$6","v":3053.95},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S77*100000*0.001*Predpoklady!$B$1","v":3831600},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},14.3316,39216.949999999997,{"$f":"IF(B77=\"Elektromobil\",Kalkulačka!$H$9,IF(B77=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},126.44,290,".jpg","Nissan Leaf 2018.jpg"]
["https://www.startitup.sk/na-slovensko-prichadza-nissan-leaf-e-s-64-kwh-bateriou-a-dojazdom-takmer-400-kilometrov/","Elektromobil","Kompakt","Nissan","Leaf 3.ZERO e+ ","Nissan Leaf 3.ZERO e+ ",2018,1,44750,{"$f":"IF(OR(B78=\"Elektromobil\",B78=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2019,160,0,0,64,385,"elektrina",0,{"$f":"O78*1000/P78","v":166.23376623376623},{"$f":"S78*100000*0.001*Kalkulačka!$H$6","v":2464.4155844155839},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S78*100000*0.001*Predpoklady!$B$1","v":3091948.0519480519},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.591948051948052,47247.415584415583,{"$f":"IF(B78=\"Elektromobil\",Kalkulačka!$H$9,IF(B78=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},136.63,290,".jpg","Nissan Leaf 3.ZERO e+ .jpg"]
["https://www-europe.nissan-cdn.net/content/dam/Nissan/sk/brochures/Pricelists/NEW_QASHQAI_SK.pdf","Standard","SUV","Nissan","Qashqai 1.6 DIG-T 160 N-CONNECTA","Nissan Qashqai 1.6 DIG-T 160 N-CONNECTA",2018,1,27270,{"$f":"IF(OR(B79=\"Elektromobil\",B79=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2030,120,134,1618,0,{"$f":"55/R79*100","v":743.24324324324323},"benzín",7.4,0,{"$f":"R79*1000*Kalkulačka!$H$4","v":9871.6},{"$f":"MAX(IF(OR(B79=\"Hybrid\",B79=\"Plug-in\"),0.5*VLOOKUP(L79,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L79,Predpoklady!$A$10:$C$25,3,1)),33)","v":360},null,null,{"$f":"M79*100000","v":13400000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.4,37501.599999999999,{"$f":"IF(B79=\"Elektromobil\",Kalkulačka!$H$9,IF(B79=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},169.9,480,".jpg","Nissan Qashqai 1.6 DIG-T 160 N-CONNECTA.jpg"]
["https://www-europe.nissan-cdn.net/content/dam/Nissan/sk/brochures/Pricelists/NEW_X-TRAIL_SK.pdf","Standard","SUV","Nissan","X-Trail dCi 150 VISIA","Nissan X-Trail dCi 150 VISIA",2019,1,23100,{"$f":"IF(OR(B80=\"Elektromobil\",B80=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2295,110,179,1749,0,{"$f":"60/R80*100","v":882.35294117647061},"nafta",6.8,0,{"$f":"R80*1000*Kalkulačka!$H$5","v":8438.8000000000011},{"$f":"MAX(IF(OR(B80=\"Hybrid\",B80=\"Plug-in\"),0.5*VLOOKUP(L80,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L80,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},null,null,{"$f":"M80*100000","v":17900000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},24.9,31798.800000000003,{"$f":"IF(B80=\"Elektromobil\",Kalkulačka!$H$9,IF(B80=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},183.17,480,".jpg","Nissan X-Trail dCi 150 VISIA.jpg"]
["https://www.mojelektromobil.sk/opel-ampera-e-predaj-europsky-trh/","Elektromobil","Kompakt","Opel","Ampera-e","Opel Ampera-e",2017,1,37000,{"$f":"IF(OR(B81=\"Elektromobil\",B81=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1616,152,0,0,60,{"$f":"O81/S81*1000","v":392.15686274509801},"elektrina",0,153,{"$f":"S81*100000*0.001*Kalkulačka!$H$6","v":2268.2249999999999},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S81*100000*0.001*Predpoklady!$B$1","v":2845800},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.345800000000001,39301.224999999999,{"$f":"IF(B81=\"Elektromobil\",Kalkulačka!$H$9,IF(B81=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},130.58000000000001,290,".jpg","Opel Ampera-e.jpg"]
["https://www.opel.sk/content/dam/opel/slovakia/brochure-library/pricelists/SK_Astra.pdf","Standard","Kompakt","Opel","Astra 1.6 Turbo Innovation","Opel Astra 1.6 Turbo Innovation",2017,1,22990,{"$f":"IF(OR(B82=\"Elektromobil\",B82=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1890,147,138,1598,0,{"$f":"62/R82*100","v":815.78947368421063},"benzín",7.6,0,{"$f":"R82*1000*Kalkulačka!$H$4","v":10138.400000000001},{"$f":"MAX(IF(OR(B82=\"Hybrid\",B82=\"Plug-in\"),0.5*VLOOKUP(L82,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L82,Predpoklady!$A$10:$C$25,3,1)),33)","v":870},null,null,{"$f":"M82*100000","v":13800000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.8,33998.400000000001,{"$f":"IF(B82=\"Elektromobil\",Kalkulačka!$H$9,IF(B82=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},180.04,480,".jpg","Opel Astra 1.6 Turbo Innovation.jpg"]
["https://www.opel.sk/vozidla/corsa/5-dverova/subory-na-stiahnutie.html","Standard","Kompakt","Opel","Corsa Gsi 1.4 Turbo","Opel Corsa Gsi 1.4 Turbo",2018,1,17190,{"$f":"IF(OR(B83=\"Elektromobil\",B83=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1720,110,133,1364,0,{"$f":"45/R83*100","v":608.10810810810813},"benzín",7.4,0,{"$f":"R83*1000*Kalkulačka!$H$4","v":9871.6},{"$f":"MAX(IF(OR(B83=\"Hybrid\",B83=\"Plug-in\"),0.5*VLOOKUP(L83,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L83,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},null,null,{"$f":"M83*100000","v":13300000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.3,27321.599999999999,{"$f":"IF(B83=\"Elektromobil\",Kalkulačka!$H$9,IF(B83=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},205.27,480,".jpg","Opel Corsa Gsi 1.4 Turbo.jpg"]
["https://www.opel.sk/vozidla/insignia/grand-sport/subory-na-stiahnutie.html","Standard","Stredná trieda","Opel","Insignia Grand Sport 1.5 Turbo","Opel Insignia Grand Sport 1.5 Turbo",2018,1,25240,{"$f":"IF(OR(B84=\"Elektromobil\",B84=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2015,103,132,1490,0,{"$f":"62/R84*100","v":861.11111111111109},"benzín",7.2,0,{"$f":"R84*1000*Kalkulačka!$H$4","v":9604.8000000000011},{"$f":"MAX(IF(OR(B84=\"Hybrid\",B84=\"Plug-in\"),0.5*VLOOKUP(L84,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L84,Predpoklady!$A$10:$C$25,3,1)),33)","v":210},null,null,{"$f":"M84*100000","v":13200000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.2,35054.800000000003,{"$f":"IF(B84=\"Elektromobil\",Kalkulačka!$H$9,IF(B84=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},211.92,480,".jpg","Opel Insignia Grand Sport 1.5 Turbo.jpg"]
["https://media-ct-ndp.peugeot.com/file/32/8/ion-04-2017.pdf","Elektromobil","Mini","Peugeot"," iON","Peugeot  iON",2016,1,29640,{"$f":"IF(OR(B85=\"Elektromobil\",B85=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1450,49,0,0,16,150,"elektrina",0,{"$f":"O85/P85*1000","v":106.66666666666667},{"$f":"S85*100000*0.001*Kalkulačka!$H$6","v":1581.3333333333335},{"$f":"Predpoklady!$B$27","v":33},0,{"$f":"U85+V85","v":33},{"$f":"S85*100000*0.001*Predpoklady!$B$1","v":1984000.0000000002},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},12.484,31254.333333333332,{"$f":"IF(B85=\"Elektromobil\",Kalkulačka!$H$9,IF(B85=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},120.81,290,".jpg","Peugeot  iON.jpg"]
["https://media-ct-ndp.peugeot.com/file/57/8/2008-2019-01.pdf","Standard","Stredná trieda","Peugeot","2008 1.2 PureTech 110","Peugeot 2008 1.2 PureTech 110",2018,1,18480,{"$f":"IF(OR(B86=\"Elektromobil\",B86=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1690,81,110,1199,0,{"$f":"50/R86*100","v":847.45762711864393},"benzín",5.9,0,{"$f":"R86*1000*Kalkulačka!$H$4","v":7870.6},{"$f":"MAX(IF(OR(B86=\"Hybrid\",B86=\"Plug-in\"),0.5*VLOOKUP(L86,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L86,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,{"$f":"M86*100000","v":11000000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19,26440.6,{"$f":"IF(B86=\"Elektromobil\",Kalkulačka!$H$9,IF(B86=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},139.1,480,".jpg","Peugeot 2008 1.2 PureTech 110.jpg"]
["https://ev-database.org/car/1168/Peugeot-e-208","Elektromobil","Kompakt","Peugeot","e-208","Peugeot e-208",2019,1,30450,{"$f":"IF(OR(B87=\"Elektromobil\",B87=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1455,100,0,0,50,340,"elektrina",0,{"$f":"O87/P87*1000","v":147.05882352941177},{"$f":"S87*100000*0.001*Kalkulačka!$H$6","v":2180.1470588235293},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S87*100000*0.001*Predpoklady!$B$1","v":2735294.1176470588},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.23529411764706,32663.147058823528,{"$f":"IF(B87=\"Elektromobil\",Kalkulačka!$H$9,IF(B87=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},183.24,290]
["http://porsche.sk/nove-modely/cayenne/cayenne-e-hybrid?gclid=EAIaIQobChMIp_S4v52h3gIVDYuyCh2ifQWVEAAYASAAEgIYOvD_BwE&gclsrc=aw.ds","Plug-in","Luxusné","Porsche","Cayenne S E-Hybrid","Porsche Cayenne S E-Hybrid",2014,1,92460,{"$f":"IF(OR(B88=\"Elektromobil\",B88=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},3050,306,78,2995,10.8,{"$f":"0.6*O88/S88*1000+0.4*80/R88*100","v":972.18125527723055},"benzín + elektrina",3.4,209,{"$f":"R88*1000*Kalkulačka!$H$4*0.4+S88/1000*100000*Kalkulačka!$H$6*0.6","v":3673.2950000000001},{"$f":"MAX(IF(OR(B88=\"Hybrid\",B88=\"Plug-in\"),0.5*VLOOKUP(L88,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L88,Predpoklady!$A$10:$C$25,3,1)),33)","v":1950},null,null,{"$f":"(0.6*Predpoklady!$B$1*S88/1000+0.4*M88)*100000","v":5452440},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},16.452439999999999,98083.294999999998,{"$f":"IF(B88=\"Elektromobil\",Kalkulačka!$H$9,IF(B88=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},190.03,440,".jpg",{"$f":"CONCATENATE(F88,AF88)","v":"Porsche Cayenne S E-Hybrid.jpg"}]
["https://porsche.sk/nove-vozidla/ponuka-skladovych-vozidiel?id=213609","Plug-in","Luxusné","Porsche","Panamera 4 E-Hybrid","Porsche Panamera 4 E-Hybrid",2017,1,144250,{"$f":"IF(OR(B89=\"Elektromobil\",B89=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2710,243,56,2894,14.1,{"$f":"0.6*O89/S89*1000+0.4*80/R89*100","v":1333.2075471698113},"benzín + elektrina",2.5,159,{"$f":"R89*1000*Kalkulačka!$H$4*0.4+S89/1000*100000*Kalkulačka!$H$6*0.6","v":2748.3049999999998},{"$f":"MAX(IF(OR(B89=\"Hybrid\",B89=\"Plug-in\"),0.5*VLOOKUP(L89,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L89,Predpoklady!$A$10:$C$25,3,1)),33)","v":1350},null,null,{"$f":"(0.6*Predpoklady!$B$1*S89/1000+0.4*M89)*100000","v":4014440.0000000005},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},15.01444,148348.30499999999,{"$f":"IF(B89=\"Elektromobil\",Kalkulačka!$H$9,IF(B89=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},190.03,440,".jpg","Porsche Panamera 4 E-Hybrid.jpg"]
["https://www.landrover.sk/system/car_models/price_lists/000/000/009/original/L494_RR_Sport_MY19.pdf?1536051066","Standard","SUV","Range Rover","Sport S","Range Rover Sport S",2018,1,71160,{"$f":"IF(OR(B90=\"Elektromobil\",B90=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2134,190,182,2993,0,{"$f":"86/R90*100","v":1246.3768115942028},"nafta",6.9,0,{"$f":"R90*1000*Kalkulačka!$H$5","v":8562.9000000000015},{"$f":"MAX(IF(OR(B90=\"Hybrid\",B90=\"Plug-in\"),0.5*VLOOKUP(L90,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L90,Predpoklady!$A$10:$C$25,3,1)),33)","v":1900},null,null,{"$f":"M90*100000","v":18200000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},25.2,81622.899999999994,{"$f":"IF(B90=\"Elektromobil\",Kalkulačka!$H$9,IF(B90=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},319.58,480,".jpg","Range Rover Sport S.jpg"]
["https://www.renault.sk/content/dam/Renault/SK/PDF/brochures/clio-brochure.pdf","Standard","Kompakt","Renault ","Clio Energy TCe 90","Renault  Clio Energy TCe 90",2016,1,10690,{"$f":"IF(OR(B91=\"Elektromobil\",B91=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1695,56,118,898,0,{"$f":"45/R91*100","v":692.30769230769238},"nafta",6.5,0,{"$f":"R91*1000*Kalkulačka!$H$5","v":8066.5000000000009},{"$f":"MAX(IF(OR(B91=\"Hybrid\",B91=\"Plug-in\"),0.5*VLOOKUP(L91,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L91,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M91*100000","v":11800000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},18.8,18789.5,{"$f":"IF(B91=\"Elektromobil\",Kalkulačka!$H$9,IF(B91=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},131,480,".jpg","Renault  Clio Energy TCe 90.jpg"]
["https://www.renault.sk/content/dam/Renault/SK/PDF/pricelists/kadjar-price.pdf","Standard","SUV","Renault ","Kadjar TCe 140 GPF","Renault  Kadjar TCe 140 GPF",2018,1,20490,{"$f":"IF(OR(B92=\"Elektromobil\",B92=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1889,103,150,1332,0,{"$f":"55/R92*100","v":833.33333333333337},"benzín",6.6,0,{"$f":"R92*1000*Kalkulačka!$H$4","v":8804.4},{"$f":"MAX(IF(OR(B92=\"Hybrid\",B92=\"Plug-in\"),0.5*VLOOKUP(L92,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L92,Predpoklady!$A$10:$C$25,3,1)),33)","v":210},null,null,{"$f":"M92*100000","v":15000000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},23,29504.400000000001,{"$f":"IF(B92=\"Elektromobil\",Kalkulačka!$H$9,IF(B92=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},210.6,480,".jpg","Renault  Kadjar TCe 140 GPF.jpg"]
["https://www.renault.sk/content/dam/Renault/SK/PDF/pricelists/megane-price.pdf","Standard","Stredná trieda","Renault ","Megane TCe 100 GPF","Renault  Megane TCe 100 GPF",2018,1,13990,{"$f":"IF(OR(B93=\"Elektromobil\",B93=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1814,75,143,1333,0,{"$f":"49.7/R93*100","v":788.88888888888891},"benzín",6.3,0,{"$f":"R93*1000*Kalkulačka!$H$4","v":8404.2000000000007},{"$f":"MAX(IF(OR(B93=\"Hybrid\",B93=\"Plug-in\"),0.5*VLOOKUP(L93,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L93,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M93*100000","v":14300000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},22.3,22427.200000000001,{"$f":"IF(B93=\"Elektromobil\",Kalkulačka!$H$9,IF(B93=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},187.68,480,".jpg","Renault  Megane TCe 100 GPF.jpg"]
["https://www.renault.sk/content/dam/Renault/SK/PDF/pricelists/zoe-price.pdf","Elektromobil","Mini","Renault ","Zoe R90 ","Renault  Zoe R90 ",2016,0,31300,{"$f":"IF(OR(B94=\"Elektromobil\",B94=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1966,68,0,0,41,{"$f":"O94/S94*1000","v":308.27067669172931},"elektrina",0,133,{"$f":"S94*100000*0.001*Kalkulačka!$H$6","v":1971.7249999999999},{"$f":"Predpoklady!$B$27","v":33},0,{"$f":"U94+V94","v":33},{"$f":"S94*100000*0.001*Predpoklady!$B$1","v":2473800},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},12.973800000000001,{"$f":"I94+T94+U94","v":33304.724999999999},{"$f":"IF(B94=\"Elektromobil\",Kalkulačka!$H$9,IF(B94=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},134.34,290,".jpg","Renault  Zoe R90 .jpg"]
["https://www.renault.sk/content/dam/Renault/SK/PDF/pricelists/grand-scenic-price.pdf","Standard","Stredná trieda","Renault","Grand Scenic Tce 115 Zen","Renault Grand Scenic Tce 115 Zen",2016,1,19390,{"$f":"IF(OR(B95=\"Elektromobil\",B95=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2160,85,129,1198,0,{"$f":"50/R95*100","v":694.44444444444446},"benzín",7.2,0,{"$f":"R95*1000*Kalkulačka!$H$4","v":9604.8000000000011},{"$f":"MAX(IF(OR(B95=\"Hybrid\",B95=\"Plug-in\"),0.5*VLOOKUP(L95,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L95,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,{"$f":"M95*100000","v":12900000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},20.9,29084.800000000003,{"$f":"IF(B95=\"Elektromobil\",Kalkulačka!$H$9,IF(B95=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},152.63999999999999,480,".jpg","Renault Grand Scenic Tce 115 Zen.jpg"]
["https://www.seat.sk/konfigurovat-kupit/cenniky-katalogy-a-technicke-udaje","Standard","Stredná trieda","Seat","Alhambra 1.4 TSI FR","Seat Alhambra 1.4 TSI FR",2017,1,34170,{"$f":"IF(OR(B96=\"Elektromobil\",B96=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2430,110,191,1395,0,{"$f":"70/R96*100","v":804.59770114942535},"benzín",8.6999999999999993,0,{"$f":"R96*1000*Kalkulačka!$H$4","v":11605.800000000001},{"$f":"MAX(IF(OR(B96=\"Hybrid\",B96=\"Plug-in\"),0.5*VLOOKUP(L96,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L96,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},null,null,{"$f":"M96*100000","v":19100000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},27.1,46035.8,{"$f":"IF(B96=\"Elektromobil\",Kalkulačka!$H$9,IF(B96=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},167,480,".jpg","Seat Alhambra 1.4 TSI FR.jpg"]
["https://www.seat.sk/konfigurovat-kupit/cenniky-katalogy-a-technicke-udaje","Standard","SUV","Seat","Ateca 1.0 ECO TSI 115","Seat Ateca 1.0 ECO TSI 115",2018,1,19120,{"$f":"IF(OR(B97=\"Elektromobil\",B97=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1860,85,139,999,0,{"$f":"50/R97*100","v":806.45161290322585},"benzín",6.2,0,{"$f":"R97*1000*Kalkulačka!$H$4","v":8270.8000000000011},{"$f":"MAX(IF(OR(B97=\"Hybrid\",B97=\"Plug-in\"),0.5*VLOOKUP(L97,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L97,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,{"$f":"M97*100000","v":13900000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.9,27480.800000000003,{"$f":"IF(B97=\"Elektromobil\",Kalkulačka!$H$9,IF(B97=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},182.54,480,".jpg","Seat Ateca 1.0 ECO TSI 115.jpg"]
["https://www.seat.sk/konfigurovat-kupit/cenniky-katalogy-a-technicke-udaje","Standard","Kompakt","Seat","Ibiza 1.0 ECO TSI 95",{"$f":"CONCATENATE(D98,\" \",E98)","v":"Seat Ibiza 1.0 ECO TSI 95"},2017,1,12320,{"$f":"IF(OR(B98=\"Elektromobil\",B98=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1660,70,129,999,0,{"$f":"40/R98*100","v":701.75438596491222},"benzín",5.7,0,{"$f":"R98*1000*Kalkulačka!$H$4","v":7603.8},{"$f":"MAX(IF(OR(B98=\"Hybrid\",B98=\"Plug-in\"),0.5*VLOOKUP(L98,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L98,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M98*100000","v":12900000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},{"$f":"(X98+Z98)/1000000","v":20.9},19956.8,{"$f":"IF(B98=\"Elektromobil\",Kalkulačka!$H$9,IF(B98=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},153.47999999999999,{"$f":"AC98/10","v":480},".jpg","Seat Ibiza 1.0 ECO TSI 95.jpg"]
["https://www.seat.sk/konfigurovat-kupit/cenniky-katalogy-a-technicke-udaje","Standard","Stredná trieda","Seat","Leon 5D 1.0 ECO TSI 86","Seat Leon 5D 1.0 ECO TSI 86",2017,1,14640,{"$f":"IF(OR(B99=\"Elektromobil\",B99=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1710,63,137,999,0,{"$f":"50/R99*100","v":819.67213114754111},"benzín",6.1,0,{"$f":"R99*1000*Kalkulačka!$H$4","v":8137.4000000000005},{"$f":"MAX(IF(OR(B99=\"Hybrid\",B99=\"Plug-in\"),0.5*VLOOKUP(L99,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L99,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M99*100000","v":13700000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.7,22810.400000000001,{"$f":"IF(B99=\"Elektromobil\",Kalkulačka!$H$9,IF(B99=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},153.47999999999999,480,".png","Seat Leon 5D 1.0 ECO TSI 86.png"]
["https://www.vyberamauto.sk/katalog/smart/forfour-electric-drive-2017//cennik/","Elektromobil","Mini","Smart","electric drive forfour","Smart electric drive forfour",2017,1,24200,{"$f":"IF(OR(B100=\"Elektromobil\",B100=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1560,60,0,0,17.600000000000001,{"$f":"O100/S100*1000","v":134.35114503816794},"elektrina",0,131,{"$f":"S100*100000*0.001*Kalkulačka!$H$6","v":1942.0749999999998},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S100*100000*0.001*Predpoklady!$B$1","v":2436600},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},12.9366,26175.075000000001,{"$f":"IF(B100=\"Elektromobil\",Kalkulačka!$H$9,IF(B100=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},113.21,290,".jpg","Smart electric drive forfour.jpg"]
["https://www.vyberamauto.sk/katalog/smart/fortwo-electric-drive-2017/cennik/","Elektromobil","Mini","Smart","electric drive fortwo","Smart electric drive fortwo",2017,1,23800,{"$f":"IF(OR(B101=\"Elektromobil\",B101=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1310,60,0,0,17.600000000000001,{"$f":"O101/S101*1000","v":136.43410852713177},"elektrina",0,129,{"$f":"S101*100000*0.001*Kalkulačka!$H$6","v":1912.425},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S101*100000*0.001*Predpoklady!$B$1","v":2399400},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},12.8994,25745.424999999999,{"$f":"IF(B101=\"Elektromobil\",Kalkulačka!$H$9,IF(B101=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},113.21,290,".jpg","Smart electric drive fortwo.jpg"]
["https://www.smart.com/int/en/smart/CZ/pdf/ceniky/Cenik_smart_8_2018.pdf","Standard","Mini","Smart","forfour","Smart forfour",2015,0,12920,{"$f":"IF(OR(B102=\"Elektromobil\",B102=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1420,66,123,898,0,{"$f":"28/R102*100","v":518.51851851851848},"benzín",5.4,0,{"$f":"R102*1000*Kalkulačka!$H$4","v":7203.6},{"$f":"MAX(IF(OR(B102=\"Hybrid\",B102=\"Plug-in\"),0.5*VLOOKUP(L102,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L102,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M102*100000","v":12300000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},20.3,20156.599999999999,{"$f":"IF(B102=\"Elektromobil\",Kalkulačka!$H$9,IF(B102=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},113.21,480,".jpg","Smart forfour.jpg"]
["https://www.smart.com/content/dam/smart/CZ/pdf/ceniky/Cenik_smart_8_2018.pdf","Standard","Mini","Smart","fortwo","Smart fortwo",2015,0,12720,{"$f":"IF(OR(B103=\"Elektromobil\",B103=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1170,66,119,898,0,{"$f":"28/R103*100","v":538.46153846153845},"benzín",5.2,0,{"$f":"R103*1000*Kalkulačka!$H$4","v":6936.8},{"$f":"MAX(IF(OR(B103=\"Hybrid\",B103=\"Plug-in\"),0.5*VLOOKUP(L103,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L103,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"M103*100000","v":11900000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19.899999999999999,19689.8,{"$f":"IF(B103=\"Elektromobil\",Kalkulačka!$H$9,IF(B103=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},113.21,480,".jpg","Smart fortwo.jpg"]
["https://www.suzuki.sk/automobily/modely","Standard","SUV","Suzuki ","SX4 S-Cross 1,4 BOOSTERJET 2WD","Suzuki  SX4 S-Cross 1,4 BOOSTERJET 2WD",2017,1,17700,{"$f":"IF(OR(B104=\"Elektromobil\",B104=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1240,103,164,1373,0,{"$f":"47/R104*100","v":652.77777777777771},"benzín",7.2,0,{"$f":"R104*1000*Kalkulačka!$H$4","v":9604.8000000000011},{"$f":"MAX(IF(OR(B104=\"Hybrid\",B104=\"Plug-in\"),0.5*VLOOKUP(L104,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L104,Predpoklady!$A$10:$C$25,3,1)),33)","v":210},null,null,{"$f":"M104*100000","v":16400000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},24.4,27514.800000000003,{"$f":"IF(B104=\"Elektromobil\",Kalkulačka!$H$9,IF(B104=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},108.96,480,".jpg","Suzuki  SX4 S-Cross 1,4 BOOSTERJET 2WD.jpg"]
["https://www.suzuki.sk/automobily/modely","Standard","SUV","Suzuki ","Vitara 1,4 Boosterjet","Suzuki  Vitara 1,4 Boosterjet",2015,1,17190,{"$f":"IF(OR(B105=\"Elektromobil\",B105=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1870,103,148,1373,0,{"$f":"66/R105*100","v":1000},"benzín",6.6,0,{"$f":"R105*1000*Kalkulačka!$H$4","v":8804.4},{"$f":"MAX(IF(OR(B105=\"Hybrid\",B105=\"Plug-in\"),0.5*VLOOKUP(L105,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L105,Predpoklady!$A$10:$C$25,3,1)),33)","v":210},null,null,{"$f":"M105*100000","v":14800000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},22.8,26204.400000000001,{"$f":"IF(B105=\"Elektromobil\",Kalkulačka!$H$9,IF(B105=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},134.34,480,".jpg","Suzuki  Vitara 1,4 Boosterjet.jpg"]
["https://webapps.skoda-auto.sk/Cenniky-a-katalogy/cenniky/Skoda_Citigo-iV_cennik.pdf?201910021219&_ga=2.257823692.653028250.1570359681-486551992.1568746916","Elektromobil","Kompakt","Škoda","CITIGOe IV","Škoda CITIGOe IV",2019,1,21190,{"$f":"IF(OR(B106=\"Elektromobil\",B106=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1160,61,0,0,36.799999999999997,265,"elektrina",0,{"$f":"O106/P106*1000","v":138.86792452830187},{"$f":"S106*100000*0.001*Kalkulačka!$H$6","v":2058.716981132075},{"$f":"MAX(IF(OR(B106=\"Hybrid\",B106=\"Plug-in\"),0.5*VLOOKUP(L106,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L106,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"S106*100000*0.001*Predpoklady!$B$1","v":2582943.3962264145},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},10.582943396226414,23281.716981132075,{"$f":"IF(B106=\"Elektromobil\",Kalkulačka!$H$9,IF(B106=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},160.91999999999999,290]
["https://webapps.skoda-auto.sk/Cenniky-a-katalogy/cenniky/Skoda_Fabia_cennik.pdf?201907170142&_ga=2.230497052.1894893320.1570359683-68f7c902-901f-4033-8088-c4be136ce0df","Standard","Kompakt","Škoda","Fabia 1.0 TSI 81kW Active","Škoda Fabia 1.0 TSI 81kW Active",2017,1,12300,{"$f":"IF(OR(B107=\"Elektromobil\",B107=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1564,81,125,1197,0,{"$f":"45/R107*100","v":818.18181818181813},"benzín",5.5,0,{"$f":"R107*1000*Kalkulačka!$H$4","v":7337},{"$f":"MAX(IF(OR(B107=\"Hybrid\",B107=\"Plug-in\"),0.5*VLOOKUP(L107,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L107,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,{"$f":"M107*100000","v":12500000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},20.5,19727,{"$f":"IF(B107=\"Elektromobil\",Kalkulačka!$H$9,IF(B107=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},105.22,480,".jpg",{"$f":"CONCATENATE(F107,AF107)","v":"Škoda Fabia 1.0 TSI 81kW Active.jpg"}]
["https://www.skoda-auto.sk/modely/kamiq/kamiq","Standard","SUV","Škoda","Kamiq 1.0 TSI Active","Škoda Kamiq 1.0 TSI Active",2019,1,16290,{"$f":"IF(OR(B108=\"Elektromobil\",B108=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1390,85,167,999,0,{"$f":"50/R108*100","v":675.67567567567562},"benzín",7.4,0,{"$f":"R108*1000*Kalkulačka!$H$4","v":9871.6},{"$f":"MAX(IF(OR(B108=\"Hybrid\",B108=\"Plug-in\"),0.5*VLOOKUP(L108,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L108,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,16700000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},24.7,26251.599999999999,{"$f":"IF(B108=\"Elektromobil\",Kalkulačka!$H$9,IF(B108=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},195.48,480]
["https://webapps.skoda-auto.sk/Cenniky-a-katalogy/cenniky/Skoda_Karoq_cennik.pdf?201908220307&_ga=2.205385744.1894893320.1570359683-68f7c902-901f-4033-8088-c4be136ce0df","Standard","SUV","Škoda","Karoq 1.5 TSI ACT 110","Škoda Karoq 1.5 TSI ACT 110",2018,1,22460,{"$f":"IF(OR(B109=\"Elektromobil\",B109=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1916,110,187,1498,0,{"$f":"50/R109*100","v":609.7560975609756},"benzín",8.1999999999999993,0,{"$f":"R109*1000*Kalkulačka!$H$4","v":10938.800000000001},{"$f":"MAX(IF(OR(B109=\"Hybrid\",B109=\"Plug-in\"),0.5*VLOOKUP(L109,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L109,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},null,null,18700000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},26.7,33658.800000000003,{"$f":"IF(B109=\"Elektromobil\",Kalkulačka!$H$9,IF(B109=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},213.96,480,".jpg",{"$f":"CONCATENATE(F109,AF109)","v":"Škoda Karoq 1.5 TSI ACT 110.jpg"}]
["https://webapps.skoda-auto.sk/Cenniky-a-katalogy/cenniky/Skoda_Kodiaq_cennik.pdf?201908211035&_ga=2.201807889.1894893320.1570359683-68f7c902-901f-4033-8088-c4be136ce0df","Standard","SUV","Škoda","Kodiaq 1.5 TSI ACT 110","Škoda Kodiaq 1.5 TSI ACT 110",2018,1,24170,{"$f":"IF(OR(B110=\"Elektromobil\",B110=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2077,110,209,1498,0,{"$f":"50/R110*100","v":543.47826086956525},"benzín",9.1999999999999993,0,{"$f":"R110*1000*Kalkulačka!$H$4","v":12272.800000000001},{"$f":"MAX(IF(OR(B110=\"Hybrid\",B110=\"Plug-in\"),0.5*VLOOKUP(L110,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L110,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},null,null,20900000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},28.9,36702.800000000003,{"$f":"IF(B110=\"Elektromobil\",Kalkulačka!$H$9,IF(B110=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},178.81,480,".jpg",{"$f":"CONCATENATE(F110,AF110)","v":"Škoda Kodiaq 1.5 TSI ACT 110.jpg"}]
["https://webapps.skoda-auto.sk/Cenniky-a-katalogy/cenniky/Skoda_Octavia_cennik.pdf?201907170143&_ga=2.234755998.1894893320.1570359683-68f7c902-901f-4033-8088-c4be136ce0df","Standard","Stredná trieda","Škoda","Octavia 1.6 TDI","Škoda Octavia 1.6 TDI",2017,1,19830,{"$f":"IF(OR(B111=\"Elektromobil\",B111=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1855,85,151,1598,0,{"$f":"50/R111*100","v":862.06896551724151},"nafta",5.8,0,{"$f":"R111*1000*Kalkulačka!$H$5","v":7197.8},{"$f":"MAX(IF(OR(B111=\"Hybrid\",B111=\"Plug-in\"),0.5*VLOOKUP(L111,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L111,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},{"$f":"148*8","v":1184},{"$f":"U111+V111","v":1274},15100000,{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$4","v":8000000},23.1,27117.8,{"$f":"IF(B111=\"Elektromobil\",Kalkulačka!$H$9,IF(B111=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},155.19999999999999,480,".jpg",{"$f":"CONCATENATE(F111,AF111)","v":"Škoda Octavia 1.6 TDI.jpg"}]
["https://www.skoda-auto.sk/modely/scala/scala","Standard","Stredná trieda","Škoda","Scala 1.0 TSI Ambition","Škoda Scala 1.0 TSI Ambition",2019,1,16230,{"$f":"IF(OR(B112=\"Elektromobil\",B112=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1368,85,163,999,0,{"$f":"50/R112*100","v":694.44444444444446},"benzín",7.2,0,{"$f":"R112*1000*Kalkulačka!$H$4","v":9604.8000000000011},{"$f":"MAX(IF(OR(B112=\"Hybrid\",B112=\"Plug-in\"),0.5*VLOOKUP(L112,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L112,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,16300000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},24.3,25924.800000000003,{"$f":"IF(B112=\"Elektromobil\",Kalkulačka!$H$9,IF(B112=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},195.48,480]
["https://webapps.skoda-auto.sk/Cenniky-a-katalogy/cenniky/Skoda_Superb_cennik.pdf?201908010229&_ga=2.7280690.1894893320.1570359683-68f7c902-901f-4033-8088-c4be136ce0df","Standard","Stredná trieda","Škoda","Superb 2.0 TDI SCR Active","Škoda Superb 2.0 TDI SCR Active",2017,1,27670,{"$f":"IF(OR(B113=\"Elektromobil\",B113=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2030,110,156,1968,0,{"$f":"66/R113*100","v":1118.64406779661},"nafta",5.9,0,{"$f":"R113*1000*Kalkulačka!$H$5","v":7321.9000000000005},{"$f":"MAX(IF(OR(B113=\"Hybrid\",B113=\"Plug-in\"),0.5*VLOOKUP(L113,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L113,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},{"$f":"148*8","v":1184},{"$f":"U113+V113","v":1444},15600000,{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},22.6,35251.9,{"$f":"IF(B113=\"Elektromobil\",Kalkulačka!$H$9,IF(B113=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},168.3,480,".jpg",{"$f":"CONCATENATE(F113,AF113)","v":"Škoda Superb 2.0 TDI SCR Active.jpg"}]
["https://www.tesla.com/cs_cz/model3","Elektromobil","Stredná trieda","Tesla","Model 3 Standard Range Plus","Tesla Model 3 Standard Range Plus",2019,1,44400,{"$f":"IF(OR(B114=\"Elektromobil\",B114=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1610,175,0,0,50,{"$f":"O114/S114*1000","v":340.13605442176868},"elektrina",0,147,{"$f":"S114*100000*0.001*Kalkulačka!$H$6","v":2179.2750000000001},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S114*100000*0.001*Predpoklady!$B$1","v":2734200},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.2342,46612.275000000001,{"$f":"IF(B114=\"Elektromobil\",Kalkulačka!$H$9,IF(B114=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},174.54,290,".jpeg","Tesla Model 3 Standard Range Plus.jpeg"]
["https://www.tesla.com/cs_CZ/models/design#battery","Elektromobil","Luxusné","Tesla","Model S Long Range","Tesla Model S Long Range",2019,1,84000,{"$f":"IF(OR(B115=\"Elektromobil\",B115=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2590,311,0,0,100,{"$f":"O115/S115*1000","v":520.83333333333337},"elektrina",0,192,{"$f":"S115*100000*0.001*Kalkulačka!$H$6","v":2846.3999999999996},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S115*100000*0.001*Predpoklady!$B$1","v":3571200},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},14.071199999999999,86879.4,{"$f":"IF(B115=\"Elektromobil\",Kalkulačka!$H$9,IF(B115=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},174.54,290,".jpg","Tesla Model S Long Range.jpg"]
["https://www.tesla.com/cs_CZ/modelx/design#battery","Elektromobil","SUV","Tesla","Model X Long Range","Tesla Model X Long Range",2019,1,91000,{"$f":"IF(OR(B116=\"Elektromobil\",B116=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},3020,311,0,0,100,{"$f":"O116/S116*1000","v":462.96296296296299},"elektrina",0,216,{"$f":"S116*100000*0.001*Kalkulačka!$H$6","v":3202.2},{"$f":"Predpoklady!$B$27","v":33},null,null,{"$f":"S116*100000*0.001*Predpoklady!$B$1","v":4017600},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},14.5176,94235.199999999997,{"$f":"IF(B116=\"Elektromobil\",Kalkulačka!$H$9,IF(B116=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},174.54,290,".jpg","Tesla Model X Long Range.jpg"]
["https://pdf.sites.toyota.sk/limitovana_ponuka.pdf","Hybrid","Kompakt","Toyota","CH-R 1.8 Hybrid Executive","Toyota CH-R 1.8 Hybrid Executive",2016,1,24990,{"$f":"IF(OR(B117=\"Elektromobil\",B117=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1860,90,87,1798,1.31,{"$f":"43/R117*100","v":1048.780487804878},"benzín / elektrina",4.0999999999999996,0,{"$f":"R117*1000*Kalkulačka!$H$4","v":5469.4000000000005},{"$f":"MAX(IF(OR(B117=\"Hybrid\",B117=\"Plug-in\"),0.5*VLOOKUP(L117,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L117,Predpoklady!$A$10:$C$25,3,1)),33)","v":55},{"$f":"148*8/2","v":592},{"$f":"U117+V117","v":647},{"$f":"M117*100000","v":8700000},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},19.7,30514.400000000001,{"$f":"IF(B117=\"Elektromobil\",Kalkulačka!$H$9,IF(B117=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},134.34,440,".jpg","Toyota CH-R 1.8 Hybrid Executive.jpg"]
["https://pdf.sites.toyota.sk/cennik_prius_plug_in.pdf","Plug-in","Stredná trieda","Toyota","Prius Plug-In hybrid 1.8 Plug-in Hybrid","Toyota Prius Plug-In hybrid 1.8 Plug-in Hybrid",2017,1,33890,{"$f":"IF(OR(B118=\"Elektromobil\",B118=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1550,90,30,1798,8.8000000000000007,{"$f":"0.6*O118/S118*1000+0.4*45/R118*100","v":899.72350230414747},"benzín + elektrina",2.1,124,{"$f":"R118*1000*Kalkulačka!$H$4*0.4+S118/1000*100000*Kalkulačka!$H$6*0.6","v":2223.54},{"$f":"MAX(IF(OR(B118=\"Hybrid\",B118=\"Plug-in\"),0.5*VLOOKUP(L118,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L118,Predpoklady!$A$10:$C$25,3,1)),33)","v":55},{"$f":"148*8/2","v":592},{"$f":"U118+V118","v":647},{"$f":"(0.6*Predpoklady!$B$1*S118/1000+0.4*M118)*100000","v":2583840},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},13.58384,36168.54,{"$f":"IF(B118=\"Elektromobil\",Kalkulačka!$H$9,IF(B118=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},127.3,440,".jpg","Toyota Prius Plug-In hybrid 1.8 Plug-in Hybrid.jpg"]
["https://pdf.sites.toyota.sk/cennik_rav4.pdf","Standard","SUV","Toyota","RAV4 2.0","Toyota RAV4 2.0",2018,1,23990,{"$f":"IF(OR(B119=\"Elektromobil\",B119=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2135,130,124,1984,0,{"$f":"55/R119*100","v":797.10144927536226},"benzín",6.9,0,{"$f":"R119*1000*Kalkulačka!$H$4","v":9204.6},{"$f":"MAX(IF(OR(B119=\"Hybrid\",B119=\"Plug-in\"),0.5*VLOOKUP(L119,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L119,Predpoklady!$A$10:$C$25,3,1)),33)","v":530},null,null,{"$f":"M119*100000","v":12400000},{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},19.399999999999999,33724.6,{"$f":"IF(B119=\"Elektromobil\",Kalkulačka!$H$9,IF(B119=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},171,480,".jpg","Toyota RAV4 2.0.jpg"]
["https://pdf.sites.toyota.sk/cennik_rav4.pdf","Hybrid","SUV","Toyota","RAV4 2.5 Hybrid","Toyota RAV4 2.5 Hybrid",2018,1,30590,{"$f":"IF(OR(B120=\"Elektromobil\",B120=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2205,160,105,2494,27.4,{"$f":"56/R120*100","v":800},"benzín / elektrina",7,0,{"$f":"R120*1000*Kalkulačka!$H$4","v":9338},{"$f":"MAX(IF(OR(B120=\"Hybrid\",B120=\"Plug-in\"),0.5*VLOOKUP(L120,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L120,Predpoklady!$A$10:$C$25,3,1)),33)","v":550},null,null,10500000,{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},21.5,40478,{"$f":"IF(B120=\"Elektromobil\",Kalkulačka!$H$9,IF(B120=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},136.47999999999999,440,".jpg","Toyota RAV4 2.5 Hybrid.jpg"]
["https://pdf.sites.toyota.sk/limitovana_ponuka.pdf","Hybrid","Kompakt","Toyota","Yaris 1.5 Hybrid","Toyota Yaris 1.5 Hybrid",2017,1,14790,{"$f":"IF(OR(B121=\"Elektromobil\",B121=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1565,74,75,1497,1.3,{"$f":"36/R121*100","v":1090.909090909091},"benzín / elektrina",3.3,0,{"$f":"R121*1000*Kalkulačka!$H$4","v":4402.2},{"$f":"MAX(IF(OR(B121=\"Hybrid\",B121=\"Plug-in\"),0.5*VLOOKUP(L121,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L121,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},{"$f":"115*8/2","v":460},{"$f":"U121+V121","v":493},7500000,{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},18.5,19225.2,{"$f":"IF(B121=\"Elektromobil\",Kalkulačka!$H$9,IF(B121=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},126.44,440,".jpg","Toyota Yaris 1.5 Hybrid.jpg"]
["https://pdf.sites.toyota.sk/limitovana_ponuka.pdf","Standard","Kompakt","Toyota","Yaris 1.5 VVT-i Executive","Toyota Yaris 1.5 VVT-i Executive",2019,1,11390,{"$f":"IF(OR(B122=\"Elektromobil\",B122=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1500,82,112,1497,0,{"$f":"42/R122*100","v":700},"benzín",6,0,{"$f":"R122*1000*Kalkulačka!$H$4","v":8004},{"$f":"MAX(IF(OR(B122=\"Hybrid\",B122=\"Plug-in\"),0.5*VLOOKUP(L122,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L122,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},{"$f":"115*8","v":920},{"$f":"U122+V122","v":1010},11200000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19.2,19484,{"$f":"IF(B122=\"Elektromobil\",Kalkulačka!$H$9,IF(B122=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},121.38,480,".jpg","Toyota Yaris 1.5 VVT-i Executive.jpg"]
["https://www.vw.sk/up/up","Standard","Mini","Volkswagen","1.0 move up!","Volkswagen 1.0 move up!",2011,1,9910,{"$f":"IF(OR(B123=\"Elektromobil\",B123=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1330,44,96,999,0,{"$f":"35/R123*100","v":714.28571428571422},"benzín",4.9000000000000004,0,{"$f":"R123*1000*Kalkulačka!$H$4","v":6536.6},{"$f":"MAX(IF(OR(B123=\"Hybrid\",B123=\"Plug-in\"),0.5*VLOOKUP(L123,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L123,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,9600000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},17.600000000000001,16479.599999999999,{"$f":"IF(B123=\"Elektromobil\",Kalkulačka!$H$9,IF(B123=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},121.38,480,".jpg","Volkswagen 1.0 move up!.jpg"]
["https://www.vw.sk/arteon","Standard","Stredná trieda","Volkswagen","Arteon 2.0 TSI 4MOTION","Volkswagen Arteon 2.0 TSI 4MOTION",2017,1,48720,{"$f":"IF(OR(B124=\"Elektromobil\",B124=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2250,200,160,1984,0,{"$f":"66/R124*100","v":785.71428571428567},"benzín",8.4,0,{"$f":"R124*1000*Kalkulačka!$H$4","v":11205.6},{"$f":"MAX(IF(OR(B124=\"Hybrid\",B124=\"Plug-in\"),0.5*VLOOKUP(L124,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L124,Predpoklady!$A$10:$C$25,3,1)),33)","v":1900},null,null,16000000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},24,61825.599999999999,{"$f":"IF(B124=\"Elektromobil\",Kalkulačka!$H$9,IF(B124=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},311.16000000000003,480,".jpg","Volkswagen Arteon 2.0 TSI 4MOTION.jpg"]
["https://www.vw.sk/e-golf","Elektromobil","Kompakt","Volkswagen","e-Golf","Volkswagen e-Golf",2017,1,32980,{"$f":"IF(OR(B125=\"Elektromobil\",B125=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2020,100,0,0,35.799999999999997,{"$f":"O125/S125*1000","v":253.90070921985813},"elektrina",0,141,{"$f":"S125*100000*0.001*Kalkulačka!$H$6","v":2090.3249999999998},{"$f":"Predpoklady!$B$27","v":33},0,{"$f":"U125+V125","v":33},{"$f":"S125*100000*0.001*Predpoklady!$B$1","v":2622600},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},13.1226,35103.324999999997,{"$f":"IF(B125=\"Elektromobil\",Kalkulačka!$H$9,IF(B125=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},127.3,290,".jpg","Volkswagen e-Golf.jpg"]
["https://www.vw.sk/e-up","Elektromobil","Mini","Volkswagen","e-UP!","Volkswagen e-UP!",2018,1,22170,{"$f":"IF(OR(B126=\"Elektromobil\",B126=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1530,61,0,0,32.299999999999997,{"$f":"O126/S126*1000","v":254.33070866141733},"elektrina",0,127,{"$f":"S126*100000*0.001*Kalkulačka!$H$6","v":1882.7749999999999},{"$f":"Predpoklady!$B$27","v":33},0,{"$f":"U126+V126","v":33},{"$f":"S126*100000*0.001*Predpoklady!$B$1","v":2362200},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},12.8622,{"$f":"I126+T126+U126","v":24085.775000000001},{"$f":"IF(B126=\"Elektromobil\",Kalkulačka!$H$9,IF(B126=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},121.38,290,".jpg","Volkswagen e-UP!.jpg"]
["https://www.vw.sk/golf/golf","Standard","Kompakt","Volkswagen","Golf 1.6 TDI","Volkswagen Golf 1.6 TDI",2014,1,19850,{"$f":"IF(OR(B127=\"Elektromobil\",B127=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1820,85,111,1598,0,{"$f":"50/R127*100","v":1063.8297872340424},"nafta",4.7,0,{"$f":"R127*1000*Kalkulačka!$H$5","v":5832.7000000000007},{"$f":"MAX(IF(OR(B127=\"Hybrid\",B127=\"Plug-in\"),0.5*VLOOKUP(L127,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L127,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},{"$f":"148*8","v":1184},{"$f":"U127+V127","v":1274},{"$f":"M127*100000","v":11100000},{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},19.100000000000001,25772.7,{"$f":"IF(B127=\"Elektromobil\",Kalkulačka!$H$9,IF(B127=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},128.96,480,".jpg","Volkswagen Golf 1.6 TDI.jpg"]
["https://www.vw.sk/passat","Standard","Stredná trieda","Volkswagen","Passat 2.0 TDI EVO","Volkswagen Passat 2.0 TDI EVO",2019,1,27190,{"$f":"IF(OR(B128=\"Elektromobil\",B128=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2040,110,109,1968,0,{"$f":"66/R128*100","v":1269.2307692307691},"nafta",5.2,0,{"$f":"R128*1000*Kalkulačka!$H$5","v":6453.2000000000007},{"$f":"MAX(IF(OR(B128=\"Hybrid\",B128=\"Plug-in\"),0.5*VLOOKUP(L128,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L128,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},{"$f":"148*8","v":1184},{"$f":"U128+V128","v":1444},10900000,{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},17.899999999999999,33903.199999999997,{"$f":"IF(B128=\"Elektromobil\",Kalkulačka!$H$9,IF(B128=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},178.81,480,".jpg","Volkswagen Passat 2.0 TDI EVO.jpg"]
["https://www.vw.sk/polo/polo-gti","Standard","Kompakt","Volkswagen","Polo 2.0 TSI GTI","Volkswagen Polo 2.0 TSI GTI",2017,1,21140,{"$f":"IF(OR(B129=\"Elektromobil\",B129=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1750,147,144,1984,0,{"$f":"40/R129*100","v":487.80487804878055},"benzín",8.1999999999999993,0,{"$f":"R129*1000*Kalkulačka!$H$4","v":10938.800000000001},{"$f":"MAX(IF(OR(B129=\"Hybrid\",B129=\"Plug-in\"),0.5*VLOOKUP(L129,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L129,Predpoklady!$A$10:$C$25,3,1)),33)","v":870},null,null,14400000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},22.4,32948.800000000003,{"$f":"IF(B129=\"Elektromobil\",Kalkulačka!$H$9,IF(B129=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},126.44,480,".jpg","Volkswagen Polo 2.0 TSI GTI.jpg"]
["https://www.vw.sk/tiguan","Standard","SUV","Volkswagen","Tiguan 2.0 TDI",{"$f":"CONCATENATE(D130,\" \",E130)","v":"Volkswagen Tiguan 2.0 TDI"},2017,1,28900,{"$f":"IF(OR(B130=\"Elektromobil\",B130=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2060,110,126,1968,0,{"$f":"58/R130*100","v":1035.7142857142858},"nafta",5.6,0,{"$f":"R130*1000*Kalkulačka!$H$5","v":6949.6},{"$f":"MAX(IF(OR(B130=\"Hybrid\",B130=\"Plug-in\"),0.5*VLOOKUP(L130,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L130,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},null,null,12600000,{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},{"$f":"(X130+Z130)/1000000","v":19.600000000000001},36109.599999999999,{"$f":"IF(B130=\"Elektromobil\",Kalkulačka!$H$9,IF(B130=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},180.54,{"$f":"AC130/10","v":480},".jpg","Volkswagen Tiguan 2.0 TDI.jpg"]
["https://www.vw.sk/novy-touareg","Standard","SUV","Volkswagen","Touareg 3.0 V6 TDI","Volkswagen Touareg 3.0 V6 TDI",2016,1,49990,{"$f":"IF(OR(B131=\"Elektromobil\",B131=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2850,170,205,2967,0,{"$f":"75/R131*100","v":974.02597402597394},"nafta",7.7,0,{"$f":"R131*1000*Kalkulačka!$H$5","v":9555.7000000000007},{"$f":"MAX(IF(OR(B131=\"Hybrid\",B131=\"Plug-in\"),0.5*VLOOKUP(L131,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L131,Predpoklady!$A$10:$C$25,3,1)),33)","v":1250},{"$f":"180*8","v":1440},{"$f":"U131+V131","v":2690},20500000,{"$f":"Predpoklady!$B$5","v":28},{"$f":"Predpoklady!$C$5","v":7000000},27.5,60795.7,{"$f":"IF(B131=\"Elektromobil\",Kalkulačka!$H$9,IF(B131=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},200.12,480,".jpg","Volkswagen Touareg 3.0 V6 TDI.jpg"]
["https://www.vw.sk/touran","Standard","Kompakt","Volkswagen","Touran 1.5 TSI","Volkswagen Touran 1.5 TSI",2016,1,21990,{"$f":"IF(OR(B132=\"Elektromobil\",B132=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2090,110,132,1498,0,{"$f":"58/R132*100","v":828.57142857142867},"benzín",7,0,{"$f":"R132*1000*Kalkulačka!$H$4","v":9338},{"$f":"MAX(IF(OR(B132=\"Hybrid\",B132=\"Plug-in\"),0.5*VLOOKUP(L132,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L132,Predpoklady!$A$10:$C$25,3,1)),33)","v":260},null,null,13200000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},21.2,31588,{"$f":"IF(B132=\"Elektromobil\",Kalkulačka!$H$9,IF(B132=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},205.99,480,".jpg","Volkswagen Touran 1.5 TSI.jpg"]
["https://www.vw.sk/t-roc/t-roc","Standard","SUV","Volkswagen","T-Roc 1.0 TSI","Volkswagen T-Roc 1.0 TSI",2018,1,16990,{"$f":"IF(OR(B133=\"Elektromobil\",B133=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},1780,85,120,999,0,{"$f":"50/R133*100","v":862.06896551724151},"benzín",5.8,0,{"$f":"R133*1000*Kalkulačka!$H$4","v":7737.2000000000007},{"$f":"MAX(IF(OR(B133=\"Hybrid\",B133=\"Plug-in\"),0.5*VLOOKUP(L133,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L133,Predpoklady!$A$10:$C$25,3,1)),33)","v":90},null,null,12000000,{"$f":"Predpoklady!$B$4","v":32},{"$f":"Predpoklady!$C$4","v":8000000},20,24817.200000000001,{"$f":"IF(B133=\"Elektromobil\",Kalkulačka!$H$9,IF(B133=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4800},155.04,480,".jpg","Volkswagen T-Roc 1.0 TSI.jpg"]
["http://pdf.najbezpecnejsieauto.sk/Cennik/XC90-MY20.pdf","Plug-in","SUV","Volvo","XC90 T8 eAWD Twin Engine Momentum Pro","Volvo XC90 T8 eAWD Twin Engine Momentum Pro",2016,1,80000,{"$f":"IF(OR(B134=\"Elektromobil\",B134=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},2381,290,55,1969,9.6,{"$f":"0.6*O134/S134*1000+0.4*50/R134*100","v":984.02930402930406},"benzín + elektrina",2.1,182,{"$f":"R134*1000*Kalkulačka!$H$4*0.4+S134/1000*100000*Kalkulačka!$H$6*0.6","v":2739.4500000000003},{"$f":"MAX(IF(OR(B134=\"Hybrid\",B134=\"Plug-in\"),0.5*VLOOKUP(L134,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L134,Predpoklady!$A$10:$C$25,3,1)),33)","v":1950},null,null,{"$f":"(0.6*Predpoklady!$B$1*S134/1000+0.4*M134)*100000","v":4231120},{"$f":"Predpoklady!$B$3","v":37},{"$f":"Predpoklady!$C$3","v":11000000},15.231120000000001,84689.45,{"$f":"IF(B134=\"Elektromobil\",Kalkulačka!$H$9,IF(B134=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":4400},178.81,440,".jpg","Volvo XC90 T8 eAWD Twin Engine Momentum Pro.jpg"]
["http://zd-sr.sk/konfiguracia","Elektromobil","Mini","ZhiDou","D2","ZhiDou D2",2017,1,18460,{"$f":"IF(OR(B135=\"Elektromobil\",B135=\"Plug-in\"),Kalkulačka!$H$8,0)","v":0},704,30,0,0,18,257,"elektrina",0,{"$f":"O135/P135*1000","v":70.038910505836583},{"$f":"S135*100000*0.001*Kalkulačka!$H$6","v":1038.3268482490275},{"$f":"MAX(IF(OR(B135=\"Hybrid\",B135=\"Plug-in\"),0.5*VLOOKUP(L135,Predpoklady!$A$10:$C$25,3,1),VLOOKUP(L135,Predpoklady!$A$10:$C$25,3,1)),33)","v":33},null,null,{"$f":"S135*100000*0.001*Predpoklady!$B$1","v":1302723.7354085606},{"$f":"Predpoklady!$B$2","v":42},{"$f":"Predpoklady!$C$2","v":10500000},11.802723735408561,19531.326848249028,{"$f":"IF(B135=\"Elektromobil\",Kalkulačka!$H$9,IF(B135=\"Standard\",Kalkulačka!$H$11,Kalkulačka!$H$10))*10","v":2900},112.74,290,".jpg","ZhiDou D2.jpg"]

{"sheet":"Predpoklady","index":4,"n_rows":40,"n_cols":6,"rows_kept":40,"cut":false,"hidden":true,"merged":[]}
["Emisie na výrobu 1 kWh elektriny",186,"g CO2"]
["Emisie z výroby elektroauta (g/km)",{"$f":"70*150000/250000","v":42},{"$f":"70*150000","v":10500000},"Shades of Green"]
["Emisie z výroby hybridu (g/km)",{"$f":"(B2+B4)/2","v":37},{"$f":"(70+40)/2*200000","v":11000000}]
["Emisie z výroby - benzín (g/km)",{"$f":"40*200000/250000","v":32},{"$f":"40*200000","v":8000000}]
["Emisie z výroby - nafta (g(km)",{"$f":"35*200000/250000","v":28},{"$f":"35*200000","v":7000000}]
[]
["Registračná daň"]
["Výkon motora v kW",null,"Sadzba poplatku ",null,"Vek vozidla od dňa prvej evidencie (vrátane tohto dňa)","Koeficient zostatkovej hodnoty vozidla"]
["nad","do (vrátane)","v eurách",null,"prvá evidencia","1,00"]
[0,80,33,null,"do 1 roka","0,82"]
[81,86,90,null,"do 2 rokov","0,68"]
[87,92,110,null,"do 3 rokov","0,56"]
[93,98,150,null,"do 4 rokov","0,46"]
[99,104,210,null,"do 5 rokov","0,38"]
[105,110,260,null,"do 6 rokov","0,32"]
[111,121,360,null,"do 7 rokov","0,26"]
[122,132,530,null,"do 8 rokov","0,23"]
[133,143,700,null,"do 9 rokov","0,19"]
[144,154,870,null,"do 10 rokov","0,16"]
[155,165,1100,null,"do 11 rokov","0,14"]
[166,176,1250,null,"do 12 rokov","0,12"]
[177,202,1900,null,"do 13 rokov","0,10"]
[203,228,2300,null,"do 14 rokov","0,09"]
[229,254,2700,null,"do 15 rokov","0,08"]
[255,"a viac",3900,null,"do 16 rokov","0,07"]
[null,null,null,null,"nad 16 rokov","0,06"]
["najnižšia možná registračná daň (EUR)",33]
["autá na alternatívny pohon",0.5]
["poistenie","www.porovnaniepoistenia.sk"]
["Triedy","Mini",null,"Pohon","Elektromobily"]
[null,"Kompakt",null,null,"Hybridy"]
[null,"Stredná",null,null,"Spaľovanie"]
[null,"Luxusná"]
[null,"Nákladné"]
[]
["https://www.nextgreencar.com/tools/emissions-calculator/"]
[]
["Dobíjanie za kilowatthodinu"]
["greenway","0,30 - 0,45 € + 0,10 € za minútu"]
["domácnosť",0.11]

{"sheet":"Emisie","index":5,"n_rows":153,"n_cols":27,"rows_kept":153,"cut":false,"hidden":true,"merged":[[15,1,15,3],[15,4,15,6],[0,1,0,13],[0,14,0,26],[5,1,5,3],[5,4,5,6],[10,1,10,3],[10,4,10,6]]}
[null,"100 000 km",null,null,null,null,null,null,null,null,null,null,null,null,"200 000 km "]
[null,{"$f":"Kalkulačka!C5","v":"Mercedes B 250e"},{"$f":"Kalkulačka!D5","v":"Mercedes B 250"},"Kompakt - elektromobil","Kompakt - hybrid","Kompakt - štandard","Luxusná trieda - elektromobil","Luxusná trieda - hybrid","Luxusná trieda - štandard","Mini - elektromobil","Van - Elektromobil","Stredná trieda - elektromobil","Stredná trieda - hybrid","Stredná trieda - štandard",{"$f":"Kalkulačka!C5","v":"Mercedes B 250e"},{"$f":"Kalkulačka!D5","v":"Mercedes B 250"},"Kompakt - elektromobil","Kompakt - hybrid","Kompakt - štandard","Luxusná trieda - elektromobil","Luxusná trieda - hybrid","Luxusná trieda - štandard","Mini - elektromobil","Van - Elektromobil","Stredná trieda - elektromobil","Stredná trieda - hybrid","Stredná trieda - štandard"]
["Prevádzka",{"$f":"VLOOKUP($B$2,Data!$F$2:$X$135,19,FALSE)/1000000","v":3.3479999999999999},{"$f":"VLOOKUP($C$2,Data!$F$2:$X$135,19,FALSE)/1000000","v":15.6},{"$f":"HLOOKUP(D$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":3.0581385565821524},{"$f":"HLOOKUP(E$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":6.0219066666666672},{"$f":"HLOOKUP(F$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":12.13076923076923},{"$f":"HLOOKUP(G$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":3.5712000000000002},{"$f":"HLOOKUP(H$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":3.7883345454545454},{"$f":"HLOOKUP(I$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":15.175000000000001},{"$f":"HLOOKUP(J$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":2.3237988002594028},{"$f":"HLOOKUP(K$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":2.9573999999999998},{"$f":"HLOOKUP(L$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":2.7404000000000002},{"$f":"HLOOKUP(M$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":4.1957771428571426},{"$f":"HLOOKUP(N$2,'Pomocné tabuľky'!$B$55:$N$63,9,FALSE)","v":13.616},{"$f":"B3:N3*2","v":6.6959999999999997},31.2,6.1162771131643048,12.043813333333334,24.261538461538461,7.1424000000000003,7.5766690909090908,30.35,4.6475976005188055,5.9147999999999996,5.4808000000000003,8.3915542857142853,27.231999999999999]
["Výroba",{"$f":"VLOOKUP($B$2,Data!$F$2:$Z$135,21,FALSE)/1000000","v":10.5},{"$f":"VLOOKUP($C$2,Data!$F$2:$Z$135,21,FALSE)/1000000","v":8},{"$f":"HLOOKUP(D$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":10.25},{"$f":"HLOOKUP(E$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":11},{"$f":"HLOOKUP(F$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":7.9230769230769234},{"$f":"HLOOKUP(G$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":10.5},{"$f":"HLOOKUP(H$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":11},{"$f":"HLOOKUP(I$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":7.75},{"$f":"HLOOKUP(J$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":10.5},{"$f":"HLOOKUP(K$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":10.5},{"$f":"HLOOKUP(L$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":10.5},{"$f":"HLOOKUP(M$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":11},{"$f":"HLOOKUP(N$2,'Pomocné tabuľky'!$B$55:$N$63,8,FALSE)","v":7.88},{"$f":"B4","v":10.5},{"$f":"C4","v":8},10.25,11,7.9230769230769234,10.5,11,7.75,10.5,10.5,10.5,11,7.88]
[]
[null,"100 000 km",null,null,"200 000 km "]
[null,"Kompakt - elektromobil","Kompakt - hybrid","Kompakt - štandard","Kompakt - elektromobil","Kompakt - hybrid","Kompakt - štandard"]
["Prevádzka",{"$f":"HLOOKUP(B7,$D$2:$S$3,2,FALSE)","v":3.0581385565821524},{"$f":"HLOOKUP(C7,$D$2:$S$3,2,FALSE)","v":6.0219066666666672},{"$f":"HLOOKUP(D7,$D$2:$S$3,2,FALSE)","v":12.13076923076923},{"$f":"HLOOKUP(E7,$D$2:$S$3,2,FALSE)*2","v":6.1162771131643048},{"$f":"HLOOKUP(F7,$D$2:$S$3,2,FALSE)*2","v":12.043813333333334},24.261538461538461]
["Výroba",{"$f":"HLOOKUP(B7,$D$2:$S$4,3,FALSE)","v":10.25},{"$f":"HLOOKUP(C7,$D$2:$S$4,3,FALSE)","v":11},7.9230769230769234,10.25,11,7.9230769230769234]
[null,null,null,null,null,null,null,null,null,"Trieda ","(Všetko)"]
[null,"100 000 km",null,null,"200 000 km "]
[null,"Luxusná trieda - elektromobil","Luxusná trieda - hybrid","Luxusná trieda - štandard","Luxusná trieda - elektromobil","Luxusná trieda - hybrid","Luxusná trieda - štandard",null,null,"Priemer z Prevádzkové emisie na 100,000km (g CO2)","Označenia stĺpcov"]
["Prevádzka",{"$f":"HLOOKUP(B12,$G$2:$I$4,2,FALSE)","v":3.5712000000000002},{"$f":"HLOOKUP(C12,$G$2:$I$4,2,FALSE)","v":3.7883345454545454},{"$f":"HLOOKUP(D12,$G$2:$I$4,2,FALSE)","v":15.175000000000001},{"$f":"HLOOKUP(E12,$G$2:$I$4,2,FALSE)*2","v":7.1424000000000003},{"$f":"HLOOKUP(F12,$G$2:$I$4,2,FALSE)*2","v":7.5766690909090908},30.35,null,null,"Označenia riadkov","Elektromobil","Hybrid","Plug-in","Standard","Celkový súčet"]
["Výroba",{"$f":"HLOOKUP(B12,$G$2:$I$4,3,FALSE)","v":10.5},{"$f":"HLOOKUP(C12,$G$2:$I$4,3,FALSE)","v":11},7.75,10.5,11,7.75,null,null,"benzín",null,null,null,13122413.793103449,13122413.793103449]
[null,null,null,null,null,null,null,null,null,"benzín / elektrina",null,8716666.666666666,null,null,8716666.666666666]
[null,"100 000 km",null,null,"200 000 km ",null,null,null,null,"benzín + elektrina",null,null,3440764.6153846155,null,3440764.6153846155]
[null,"Stredná trieda - elektromobil","Stredná trieda - hybrid","Stredná trieda - štandard","Stredná trieda - elektromobil","Stredná trieda - hybrid","Stredná trieda - štandard",null,null,"elektrina",2758613.3543081684,null,null,null,2758613.3543081684]
["Prevádzka",{"$f":"HLOOKUP(B17,$L$2:$N$3,2,FALSE)","v":2.7404000000000002},4.1957771428571426,{"$f":"HLOOKUP(D17,$L$2:$N$3,2,FALSE)","v":13.616},{"$f":"HLOOKUP(E17,$L$2:$N$3,2,FALSE)*2","v":5.4808000000000003},{"$f":"HLOOKUP(F17,$L$2:$N$3,2,FALSE)*2","v":8.3915542857142853},27.231999999999999,null,null,"nafta",null,null,null,14200000,14200000]
["Výroba",{"$f":"HLOOKUP(B17,$L$2:$N$4,3,FALSE)","v":10.5},{"$f":"HLOOKUP(C17,$L$2:$N$4,3,FALSE)","v":11},7.88,10.5,11,7.88,null,null,"nafta + elektrina",null,null,3984600.0000000005,null,3984600.0000000005]
[null,null,null,null,null,null,null,null,null,"Celkový súčet",2758613.3543081684,8716666.666666666,3460906.6666666665,13377631.578947369,9003219.3280792534]
[null,"Elektromobil","Plug-in","Hybrid","Benzín","Nafta"]
["Prevádzkové emisie",{"$f":"GETPIVOTDATA(\"Prevádzkové emisie na 100,000km (g CO2)\",$J$12,\"Typ\",\"Elektromobil\")/100000","v":27.586133543081683},{"$f":"GETPIVOTDATA(\"Prevádzkové emisie na 100,000km (g CO2)\",$J$12,\"Typ\",\"Plug-in\")/100000","v":34.609066666666664},{"$f":"GETPIVOTDATA(\"Prevádzkové emisie na 100,000km (g CO2)\",$J$12,\"Typ\",\"Hybrid\")/100000","v":87.166666666666657},{"$f":"GETPIVOTDATA(\"Prevádzkové emisie na 100,000km (g CO2)\",$J$12,\"Typ\",\"Standard\",\"Palivo\",\"benzín\")/100000","v":131.22413793103448},{"$f":"GETPIVOTDATA(\"Prevádzkové emisie na 100,000km (g CO2)\",$J$12,\"Typ\",\"Standard\",\"Palivo\",\"nafta\")/100000","v":142}]
["Emisie z výroby",{"$f":"Predpoklady!B2","v":42},{"$f":"Predpoklady!B3","v":37},{"$f":"Predpoklady!B3","v":37},{"$f":"Predpoklady!B4","v":32},{"$f":"Predpoklady!B5","v":28}]
[]
["Typ","Trieda ","Celý názov","Prevádzkové emisie na 100km (g CO2)","Spotreba paliva na 100km (EUR)"]
["Elektromobil","Mini","ZhiDou D2",{"$f":"VLOOKUP(C26,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":1.3027237354085606},{"$f":"VLOOKUP(C26,Data!$F$2:$T$135,15,FALSE)/1000","v":1.0383268482490275}]
["Plug-in","Kompakt","BMW i3 94 Ah (REX)",{"$f":"VLOOKUP(C27,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":1.86572},{"$f":"VLOOKUP(C27,Data!$F$2:$T$135,15,FALSE)/1000","v":1.4142349999999999}]
["Elektromobil","Mini","Peugeot  iON",{"$f":"VLOOKUP(C28,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":1.9840000000000002},{"$f":"VLOOKUP(C28,Data!$F$2:$T$135,15,FALSE)/1000","v":1.5813333333333335}]
["Elektromobil","Stredná trieda","Hyundai Ioniq Electric BEV",{"$f":"VLOOKUP(C29,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.1389999999999998},{"$f":"VLOOKUP(C29,Data!$F$2:$T$135,15,FALSE)/1000","v":1.7048749999999999}]
["Plug-in","Stredná trieda","Hyundai Ioniq 1,6 PHEV ",{"$f":"VLOOKUP(C30,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.6135599999999997},{"$f":"VLOOKUP(C30,Data!$F$2:$T$135,15,FALSE)/1000","v":1.8411549999999999}]
["Elektromobil","Mini","Citroën C-Zero",{"$f":"VLOOKUP(C31,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.3250000000000002},{"$f":"VLOOKUP(C31,Data!$F$2:$T$135,15,FALSE)/1000","v":1.8531249999999999}]
["Elektromobil","Mini","Volkswagen e-UP!",{"$f":"VLOOKUP(C32,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.3621999999999996},{"$f":"VLOOKUP(C32,Data!$F$2:$T$135,15,FALSE)/1000","v":1.8827749999999999}]
["Elektromobil","Mini","Smart electric drive fortwo",{"$f":"VLOOKUP(C33,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.3994},{"$f":"VLOOKUP(C33,Data!$F$2:$T$135,15,FALSE)/1000","v":1.912425}]
["Elektromobil","Mini","Smart electric drive forfour",{"$f":"VLOOKUP(C34,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.4365999999999999},{"$f":"VLOOKUP(C34,Data!$F$2:$T$135,15,FALSE)/1000","v":1.9420749999999998}]
["Plug-in","Stredná trieda","Audi A3 Sportback 1.4 TFSI e-tron Ambition",{"$f":"VLOOKUP(C35,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.7057199999999999},{"$f":"VLOOKUP(C35,Data!$F$2:$T$135,15,FALSE)/1000","v":1.947835}]
["Elektromobil","Mini","Renault  Zoe R90 ",{"$f":"VLOOKUP(C36,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.4738000000000002},{"$f":"VLOOKUP(C36,Data!$F$2:$T$135,15,FALSE)/1000","v":1.9717249999999999}]
["Elektromobil","Kompakt","Škoda CITIGOe IV",{"$f":"VLOOKUP(C37,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.5829433962264141},{"$f":"VLOOKUP(C37,Data!$F$2:$T$135,15,FALSE)/1000","v":2.0587169811320751}]
["Elektromobil","Kompakt","Volkswagen e-Golf",{"$f":"VLOOKUP(C38,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.6225999999999998},{"$f":"VLOOKUP(C38,Data!$F$2:$T$135,15,FALSE)/1000","v":2.090325}]
["Elektromobil","SUV","Hyundai Kona Electric",{"$f":"VLOOKUP(C39,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.6512249443207132},{"$f":"VLOOKUP(C39,Data!$F$2:$T$135,15,FALSE)/1000","v":2.1131403118040089}]
["Elektromobil","Kompakt","Kia  Soul EV",{"$f":"VLOOKUP(C40,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.7342},{"$f":"VLOOKUP(C40,Data!$F$2:$T$135,15,FALSE)/1000","v":2.1792750000000001}]
["Elektromobil","Stredná trieda","Tesla Model 3 Standard Range Plus",{"$f":"VLOOKUP(C41,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.7342},{"$f":"VLOOKUP(C41,Data!$F$2:$T$135,15,FALSE)/1000","v":2.1792750000000001}]
["Elektromobil","Kompakt","Peugeot e-208",{"$f":"VLOOKUP(C42,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.7352941176470589},{"$f":"VLOOKUP(C42,Data!$F$2:$T$135,15,FALSE)/1000","v":2.1801470588235294}]
["Plug-in","Stredná trieda","Toyota Prius Plug-In hybrid 1.8 Plug-in Hybrid",{"$f":"VLOOKUP(C43,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.5838400000000004},{"$f":"VLOOKUP(C43,Data!$F$2:$T$135,15,FALSE)/1000","v":2.2235399999999998}]
["Plug-in","Luxusné","BMW 740Le iPerformance",{"$f":"VLOOKUP(C44,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.2507999999999999},{"$f":"VLOOKUP(C44,Data!$F$2:$T$135,15,FALSE)/1000","v":2.2235500000000004}]
["Elektromobil","Kompakt","Opel Ampera-e",{"$f":"VLOOKUP(C45,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.8458000000000001},{"$f":"VLOOKUP(C45,Data!$F$2:$T$135,15,FALSE)/1000","v":2.2682249999999997}]
["Plug-in","Luxusné","BMW i8",{"$f":"VLOOKUP(C46,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.4108000000000005},{"$f":"VLOOKUP(C46,Data!$F$2:$T$135,15,FALSE)/1000","v":2.27691}]
["Plug-in","Luxusné","Mercedes E 350e sedan",{"$f":"VLOOKUP(C47,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.7866},{"$f":"VLOOKUP(C47,Data!$F$2:$T$135,15,FALSE)/1000","v":2.3213850000000003}]
["Plug-in","Luxusné","BMW 740Le xDrive iPerformance",{"$f":"VLOOKUP(C48,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.4666000000000006},{"$f":"VLOOKUP(C48,Data!$F$2:$T$135,15,FALSE)/1000","v":2.3213850000000003}]
["Plug-in","Luxusné","BMW 330e iPerformance",{"$f":"VLOOKUP(C49,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.3586399999999994},{"$f":"VLOOKUP(C49,Data!$F$2:$T$135,15,FALSE)/1000","v":2.3303099999999999}]
["Elektromobil","SUV","Kia  e-Niro",{"$f":"VLOOKUP(C50,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.9574000000000003},{"$f":"VLOOKUP(C50,Data!$F$2:$T$135,15,FALSE)/1000","v":2.3571749999999998}]
["Plug-in","SUV","Mitsubishi Outlander PHEV ",{"$f":"VLOOKUP(C51,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.7260400000000002},{"$f":"VLOOKUP(C51,Data!$F$2:$T$135,15,FALSE)/1000","v":2.4103750000000002}]
["Plug-in","Stredná trieda","BMW 225xe iPerformance",{"$f":"VLOOKUP(C52,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.7234000000000003},{"$f":"VLOOKUP(C52,Data!$F$2:$T$135,15,FALSE)/1000","v":2.4636450000000005}]
["Elektromobil","Kompakt","Nissan Leaf 3.ZERO e+ ",{"$f":"VLOOKUP(C53,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.091948051948052},{"$f":"VLOOKUP(C53,Data!$F$2:$T$135,15,FALSE)/1000","v":2.4644155844155837}]
["Plug-in","Luxusné","BMW 740e iPerformance",{"$f":"VLOOKUP(C54,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.2284799999999994},{"$f":"VLOOKUP(C54,Data!$F$2:$T$135,15,FALSE)/1000","v":2.4725600000000001}]
["Plug-in","SUV","Audi Q7 3.0 TDI e-tron Quattro",{"$f":"VLOOKUP(C55,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.9046000000000003},{"$f":"VLOOKUP(C55,Data!$F$2:$T$135,15,FALSE)/1000","v":2.489455}]
["Elektromobil","SUV","Mercedes-Benz EQC",{"$f":"VLOOKUP(C56,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.1619999999999999},{"$f":"VLOOKUP(C56,Data!$F$2:$T$135,15,FALSE)/1000","v":2.5202499999999999}]
["Plug-in","Luxusné","BMW 530e iPerformance",{"$f":"VLOOKUP(C57,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.6786399999999997},{"$f":"VLOOKUP(C57,Data!$F$2:$T$135,15,FALSE)/1000","v":2.5437500000000002}]
["Elektromobil","Kompakt","BMW i3s 94 Ah",{"$f":"VLOOKUP(C58,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.1991999999999998},{"$f":"VLOOKUP(C58,Data!$F$2:$T$135,15,FALSE)/1000","v":2.5499000000000001}]
["Plug-in","Luxusné","Mercedes C 350e sedan",{"$f":"VLOOKUP(C59,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.6944400000000002},{"$f":"VLOOKUP(C59,Data!$F$2:$T$135,15,FALSE)/1000","v":2.588225}]
["Plug-in","Stredná trieda","MINI Countryman S E All4",{"$f":"VLOOKUP(C60,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.1624000000000008},{"$f":"VLOOKUP(C60,Data!$F$2:$T$135,15,FALSE)/1000","v":2.63266}]
["Elektromobil","Mini","Fiat 500e",{"$f":"VLOOKUP(C61,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.3066666666666666},{"$f":"VLOOKUP(C61,Data!$F$2:$T$135,15,FALSE)/1000","v":2.635555555555555}]
["Elektromobil","Stredná trieda","Mercedes B 250e",{"$f":"VLOOKUP(C62,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.3479999999999999},{"$f":"VLOOKUP(C62,Data!$F$2:$T$135,15,FALSE)/1000","v":2.6684999999999999}]
["Plug-in","SUV","Mercedes GLC 350e 4MATIC",{"$f":"VLOOKUP(C63,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":4.1893599999999998},{"$f":"VLOOKUP(C63,Data!$F$2:$T$135,15,FALSE)/1000","v":2.7393900000000002}]
["Plug-in","SUV","Volvo XC90 T8 eAWD Twin Engine Momentum Pro",{"$f":"VLOOKUP(C64,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":4.2311199999999998},{"$f":"VLOOKUP(C64,Data!$F$2:$T$135,15,FALSE)/1000","v":2.7394500000000002}]
["Plug-in","Luxusné","Porsche Panamera 4 E-Hybrid",{"$f":"VLOOKUP(C65,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":4.0144400000000005},{"$f":"VLOOKUP(C65,Data!$F$2:$T$135,15,FALSE)/1000","v":2.7483049999999998}]
["Elektromobil","Kompakt","Nissan Leaf 2013",{"$f":"VLOOKUP(C66,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.4596},{"$f":"VLOOKUP(C66,Data!$F$2:$T$135,15,FALSE)/1000","v":2.75745}]
["Elektromobil","Kompakt","Nissan Leaf 2017",{"$f":"VLOOKUP(C67,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.4781999999999997},{"$f":"VLOOKUP(C67,Data!$F$2:$T$135,15,FALSE)/1000","v":2.772275}]
["Elektromobil","Luxusné","Tesla Model S Long Range",{"$f":"VLOOKUP(C68,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.5711999999999997},{"$f":"VLOOKUP(C68,Data!$F$2:$T$135,15,FALSE)/1000","v":2.8463999999999996}]
["Plug-in","Luxusné","Mercedes S 500e",{"$f":"VLOOKUP(C69,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":4.3298000000000005},{"$f":"VLOOKUP(C69,Data!$F$2:$T$135,15,FALSE)/1000","v":2.8728050000000005}]
["Elektromobil","Kompakt","Nissan Leaf 2018",{"$f":"VLOOKUP(C70,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":3.8315999999999999},{"$f":"VLOOKUP(C70,Data!$F$2:$T$135,15,FALSE)/1000","v":3.0539499999999999}]
["Elektromobil","SUV","Tesla Model X Long Range",{"$f":"VLOOKUP(C71,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":4.0175999999999998},{"$f":"VLOOKUP(C71,Data!$F$2:$T$135,15,FALSE)/1000","v":3.2021999999999999}]
["Plug-in","SUV","Mercedes GLE 500e 4MATIC",{"$f":"VLOOKUP(C72,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":4.9856000000000007},{"$f":"VLOOKUP(C72,Data!$F$2:$T$135,15,FALSE)/1000","v":3.2908000000000004}]
["Elektromobil","SUV","Audi e-tron advanced 55 quattro",{"$f":"VLOOKUP(C73,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":4.2779999999999996},{"$f":"VLOOKUP(C73,Data!$F$2:$T$135,15,FALSE)/1000","v":3.4097499999999998}]
["Plug-in","Luxusné","Porsche Cayenne S E-Hybrid",{"$f":"VLOOKUP(C74,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":5.4524399999999993},{"$f":"VLOOKUP(C74,Data!$F$2:$T$135,15,FALSE)/1000","v":3.673295}]
["Elektromobil","SUV","Jaguar I-Pace",{"$f":"VLOOKUP(C75,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":4.6128},{"$f":"VLOOKUP(C75,Data!$F$2:$T$135,15,FALSE)/1000","v":3.6766000000000001}]
["Hybrid","Kompakt","Toyota Yaris 1.5 Hybrid",{"$f":"VLOOKUP(C76,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":7.5},{"$f":"VLOOKUP(C76,Data!$F$2:$T$135,15,FALSE)/1000","v":4.4021999999999997}]
["Plug-in","Stredná trieda","Kia Optima 2.0 Gdi PHEV",{"$f":"VLOOKUP(C77,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":2.6815199999999999},{"$f":"VLOOKUP(C77,Data!$F$2:$T$135,15,FALSE)/1000","v":4.8203900000000006}]
["Hybrid","SUV","Kia Niro 1.6 GDI Hybrid",{"$f":"VLOOKUP(C78,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":8.9},{"$f":"VLOOKUP(C78,Data!$F$2:$T$135,15,FALSE)/1000","v":5.2026000000000003}]
["Hybrid","Kompakt","Toyota CH-R 1.8 Hybrid Executive",{"$f":"VLOOKUP(C79,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":8.6999999999999993},{"$f":"VLOOKUP(C79,Data!$F$2:$T$135,15,FALSE)/1000","v":5.4694000000000003}]
["Standard","Kompakt","Volkswagen Golf 1.6 TDI",{"$f":"VLOOKUP(C80,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.1},{"$f":"VLOOKUP(C80,Data!$F$2:$T$135,15,FALSE)/1000","v":5.8327000000000009}]
["Hybrid","Stredná trieda","Hyundai Ioniq HEV",{"$f":"VLOOKUP(C81,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.9},{"$f":"VLOOKUP(C81,Data!$F$2:$T$135,15,FALSE)/1000","v":6.4032000000000009}]
["Standard","Stredná trieda","Volkswagen Passat 2.0 TDI EVO",{"$f":"VLOOKUP(C82,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":10.9},{"$f":"VLOOKUP(C82,Data!$F$2:$T$135,15,FALSE)/1000","v":6.4532000000000007}]
["Standard","Mini","Volkswagen 1.0 move up!",{"$f":"VLOOKUP(C83,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":9.6},{"$f":"VLOOKUP(C83,Data!$F$2:$T$135,15,FALSE)/1000","v":6.5366}]
["Standard","Mini","Smart fortwo",{"$f":"VLOOKUP(C84,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.9},{"$f":"VLOOKUP(C84,Data!$F$2:$T$135,15,FALSE)/1000","v":6.9367999999999999}]
["Standard","SUV","Volkswagen Tiguan 2.0 TDI",{"$f":"VLOOKUP(C85,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12.6},{"$f":"VLOOKUP(C85,Data!$F$2:$T$135,15,FALSE)/1000","v":6.9496000000000002}]
["Standard","Stredná trieda","Škoda Octavia 1.6 TDI",{"$f":"VLOOKUP(C86,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":15.1},{"$f":"VLOOKUP(C86,Data!$F$2:$T$135,15,FALSE)/1000","v":7.1978}]
["Standard","Mini","Smart forfour",{"$f":"VLOOKUP(C87,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12.3},{"$f":"VLOOKUP(C87,Data!$F$2:$T$135,15,FALSE)/1000","v":7.2036000000000007}]
["Standard","Stredná trieda","Škoda Superb 2.0 TDI SCR Active",{"$f":"VLOOKUP(C88,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":15.6},{"$f":"VLOOKUP(C88,Data!$F$2:$T$135,15,FALSE)/1000","v":7.3219000000000003}]
["Standard","Kompakt","Škoda Fabia 1.0 TSI 81kW Active",{"$f":"VLOOKUP(C89,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12.5},{"$f":"VLOOKUP(C89,Data!$F$2:$T$135,15,FALSE)/1000","v":7.3369999999999997}]
["Standard","Kompakt","Kia Rio 1.0 T-GDI",{"$f":"VLOOKUP(C90,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":10.199999999999999},{"$f":"VLOOKUP(C90,Data!$F$2:$T$135,15,FALSE)/1000","v":7.4704000000000006}]
["Standard","Kompakt","Citroën C3 PureTech 110 Shine",{"$f":"VLOOKUP(C91,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":10.3},{"$f":"VLOOKUP(C91,Data!$F$2:$T$135,15,FALSE)/1000","v":7.4704000000000006}]
["Standard","Kompakt","Seat Ibiza 1.0 ECO TSI 95",{"$f":"VLOOKUP(C92,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12.9},{"$f":"VLOOKUP(C92,Data!$F$2:$T$135,15,FALSE)/1000","v":7.6038000000000006}]
["Standard","Stredná trieda","Dacia Logan MCV TCe 90 Stepway",{"$f":"VLOOKUP(C93,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.5},{"$f":"VLOOKUP(C93,Data!$F$2:$T$135,15,FALSE)/1000","v":7.7372000000000005}]
["Standard","Stredná trieda","Dacia Sandero Stepway Tce 90 Ambience",{"$f":"VLOOKUP(C94,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.5},{"$f":"VLOOKUP(C94,Data!$F$2:$T$135,15,FALSE)/1000","v":7.7372000000000005}]
["Standard","SUV","Volkswagen T-Roc 1.0 TSI",{"$f":"VLOOKUP(C95,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12},{"$f":"VLOOKUP(C95,Data!$F$2:$T$135,15,FALSE)/1000","v":7.7372000000000005}]
["Standard","Stredná trieda","Honda Civic S 1.0 VTEC TURBO",{"$f":"VLOOKUP(C96,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11},{"$f":"VLOOKUP(C96,Data!$F$2:$T$135,15,FALSE)/1000","v":7.8706000000000005}]
["Standard","Stredná trieda","Peugeot 2008 1.2 PureTech 110",{"$f":"VLOOKUP(C97,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11},{"$f":"VLOOKUP(C97,Data!$F$2:$T$135,15,FALSE)/1000","v":7.8706000000000005}]
["Standard","Kompakt","Hyundai i20 1.0 T-GDI",{"$f":"VLOOKUP(C98,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.1},{"$f":"VLOOKUP(C98,Data!$F$2:$T$135,15,FALSE)/1000","v":7.8706000000000005}]
["Standard","Stredná trieda","Ford Focus Hatchback 1.0 Ecoboost",{"$f":"VLOOKUP(C99,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11},{"$f":"VLOOKUP(C99,Data!$F$2:$T$135,15,FALSE)/1000","v":8.0039999999999996}]
["Standard","Kompakt","Toyota Yaris 1.5 VVT-i Executive",{"$f":"VLOOKUP(C100,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.2},{"$f":"VLOOKUP(C100,Data!$F$2:$T$135,15,FALSE)/1000","v":8.0039999999999996}]
["Standard","Kompakt","Fiat Panda 1.2 ",{"$f":"VLOOKUP(C101,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.9},{"$f":"VLOOKUP(C101,Data!$F$2:$T$135,15,FALSE)/1000","v":8.0039999999999996}]
["Standard","Kompakt","Renault  Clio Energy TCe 90",{"$f":"VLOOKUP(C102,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.8},{"$f":"VLOOKUP(C102,Data!$F$2:$T$135,15,FALSE)/1000","v":8.0665000000000013}]
["Standard","Stredná trieda","Seat Leon 5D 1.0 ECO TSI 86",{"$f":"VLOOKUP(C103,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.7},{"$f":"VLOOKUP(C103,Data!$F$2:$T$135,15,FALSE)/1000","v":8.1374000000000013}]
["Standard","SUV","Seat Ateca 1.0 ECO TSI 115",{"$f":"VLOOKUP(C104,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.9},{"$f":"VLOOKUP(C104,Data!$F$2:$T$135,15,FALSE)/1000","v":8.2708000000000013}]
["Standard","Stredná trieda","Kia Ceed 1.0 T-Gdi",{"$f":"VLOOKUP(C105,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12.8},{"$f":"VLOOKUP(C105,Data!$F$2:$T$135,15,FALSE)/1000","v":8.4042000000000012}]
["Standard","Stredná trieda","Citroen C4 Cactus PureTech 110",{"$f":"VLOOKUP(C106,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.7},{"$f":"VLOOKUP(C106,Data!$F$2:$T$135,15,FALSE)/1000","v":8.4042000000000012}]
["Standard","Stredná trieda","Renault  Megane TCe 100 GPF",{"$f":"VLOOKUP(C107,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":14.3},{"$f":"VLOOKUP(C107,Data!$F$2:$T$135,15,FALSE)/1000","v":8.4042000000000012}]
["Standard","SUV","Nissan X-Trail dCi 150 VISIA",{"$f":"VLOOKUP(C108,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":17.899999999999999},{"$f":"VLOOKUP(C108,Data!$F$2:$T$135,15,FALSE)/1000","v":8.4388000000000005}]
["Standard","Mini","Fiat 500 TwinAir",{"$f":"VLOOKUP(C109,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.6},{"$f":"VLOOKUP(C109,Data!$F$2:$T$135,15,FALSE)/1000","v":8.5376000000000012}]
["Standard","SUV","Range Rover Sport S",{"$f":"VLOOKUP(C110,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":18.2},{"$f":"VLOOKUP(C110,Data!$F$2:$T$135,15,FALSE)/1000","v":8.5629000000000008}]
["Standard","Stredná trieda","Mazda 3 Sedan Skyactiv-G122",{"$f":"VLOOKUP(C111,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":11.7},{"$f":"VLOOKUP(C111,Data!$F$2:$T$135,15,FALSE)/1000","v":8.6709999999999994}]
["Standard","SUV","Hyundai Tucson 1.6 CRDi",{"$f":"VLOOKUP(C112,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":17.3},{"$f":"VLOOKUP(C112,Data!$F$2:$T$135,15,FALSE)/1000","v":8.6869999999999994}]
["Standard","SUV","Suzuki  Vitara 1,4 Boosterjet",{"$f":"VLOOKUP(C113,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":14.8},{"$f":"VLOOKUP(C113,Data!$F$2:$T$135,15,FALSE)/1000","v":8.8043999999999993}]
["Standard","SUV","Renault  Kadjar TCe 140 GPF",{"$f":"VLOOKUP(C114,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":15},{"$f":"VLOOKUP(C114,Data!$F$2:$T$135,15,FALSE)/1000","v":8.8043999999999993}]
["Standard","SUV","Jaguar E-Pace Standard",{"$f":"VLOOKUP(C115,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":19.7},{"$f":"VLOOKUP(C115,Data!$F$2:$T$135,15,FALSE)/1000","v":8.9352}]
["Standard","Luxusné","BMW 730d xDrive ",{"$f":"VLOOKUP(C116,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":19.100000000000001},{"$f":"VLOOKUP(C116,Data!$F$2:$T$135,15,FALSE)/1000","v":9.0593000000000004}]
["Standard","SUV","Toyota RAV4 2.0",{"$f":"VLOOKUP(C117,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12.4},{"$f":"VLOOKUP(C117,Data!$F$2:$T$135,15,FALSE)/1000","v":9.204600000000001}]
["Hybrid","SUV","Toyota RAV4 2.5 Hybrid",{"$f":"VLOOKUP(C118,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":10.5},{"$f":"VLOOKUP(C118,Data!$F$2:$T$135,15,FALSE)/1000","v":9.3379999999999992}]
["Standard","Kompakt","Volkswagen Touran 1.5 TSI",{"$f":"VLOOKUP(C119,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.2},{"$f":"VLOOKUP(C119,Data!$F$2:$T$135,15,FALSE)/1000","v":9.3379999999999992}]
["Standard","Stredná trieda","Audi  A4 Allroad 2.0 TDI Quattro STR",{"$f":"VLOOKUP(C120,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12.8},{"$f":"VLOOKUP(C120,Data!$F$2:$T$135,15,FALSE)/1000","v":9.5556999999999999}]
["Standard","SUV","Volkswagen Touareg 3.0 V6 TDI",{"$f":"VLOOKUP(C121,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":20.5},{"$f":"VLOOKUP(C121,Data!$F$2:$T$135,15,FALSE)/1000","v":9.5556999999999999}]
["Standard","Stredná trieda","Renault Grand Scenic Tce 115 Zen",{"$f":"VLOOKUP(C122,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12.9},{"$f":"VLOOKUP(C122,Data!$F$2:$T$135,15,FALSE)/1000","v":9.6048000000000009}]
["Standard","Stredná trieda","Opel Insignia Grand Sport 1.5 Turbo",{"$f":"VLOOKUP(C123,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.2},{"$f":"VLOOKUP(C123,Data!$F$2:$T$135,15,FALSE)/1000","v":9.6048000000000009}]
["Standard","Stredná trieda","Škoda Scala 1.0 TSI Ambition",{"$f":"VLOOKUP(C124,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":16.3},{"$f":"VLOOKUP(C124,Data!$F$2:$T$135,15,FALSE)/1000","v":9.6048000000000009}]
["Standard","SUV","Suzuki  SX4 S-Cross 1,4 BOOSTERJET 2WD",{"$f":"VLOOKUP(C125,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":16.399999999999999},{"$f":"VLOOKUP(C125,Data!$F$2:$T$135,15,FALSE)/1000","v":9.6048000000000009}]
["Standard","Kompakt","Opel Corsa Gsi 1.4 Turbo",{"$f":"VLOOKUP(C126,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.3},{"$f":"VLOOKUP(C126,Data!$F$2:$T$135,15,FALSE)/1000","v":9.8716000000000008}]
["Standard","Luxusné","Audi TT Coupe 1.8 TFSI",{"$f":"VLOOKUP(C127,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.4},{"$f":"VLOOKUP(C127,Data!$F$2:$T$135,15,FALSE)/1000","v":9.8716000000000008}]
["Standard","SUV","Nissan Qashqai 1.6 DIG-T 160 N-CONNECTA",{"$f":"VLOOKUP(C128,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.4},{"$f":"VLOOKUP(C128,Data!$F$2:$T$135,15,FALSE)/1000","v":9.8716000000000008}]
["Standard","SUV","Škoda Kamiq 1.0 TSI Active",{"$f":"VLOOKUP(C129,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":16.7},{"$f":"VLOOKUP(C129,Data!$F$2:$T$135,15,FALSE)/1000","v":9.8716000000000008}]
["Standard","SUV","Mazda CX-3 2WD",{"$f":"VLOOKUP(C130,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":14.1},{"$f":"VLOOKUP(C130,Data!$F$2:$T$135,15,FALSE)/1000","v":10.005000000000001}]
["Standard","Kompakt","Opel Astra 1.6 Turbo Innovation",{"$f":"VLOOKUP(C131,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.8},{"$f":"VLOOKUP(C131,Data!$F$2:$T$135,15,FALSE)/1000","v":10.138400000000001}]
["Standard","SUV","Mazda CX-5 2WD",{"$f":"VLOOKUP(C132,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":14.6},{"$f":"VLOOKUP(C132,Data!$F$2:$T$135,15,FALSE)/1000","v":10.271800000000001}]
["Standard","Stredná trieda","Hyundai i30 1.4i",{"$f":"VLOOKUP(C133,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12},{"$f":"VLOOKUP(C133,Data!$F$2:$T$135,15,FALSE)/1000","v":10.405200000000001}]
["Standard","SUV","Ford Kuga 1.5 Ecoboost",{"$f":"VLOOKUP(C134,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":14.5},{"$f":"VLOOKUP(C134,Data!$F$2:$T$135,15,FALSE)/1000","v":10.538600000000001}]
["Standard","Stredná trieda","Hyundai i30 fastback 1.4 T-GDi",{"$f":"VLOOKUP(C135,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":14.5},{"$f":"VLOOKUP(C135,Data!$F$2:$T$135,15,FALSE)/1000","v":10.538600000000001}]
["Standard","SUV","Dacia Duster SCe 4x2",{"$f":"VLOOKUP(C136,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":14.9},{"$f":"VLOOKUP(C136,Data!$F$2:$T$135,15,FALSE)/1000","v":10.672000000000001}]
["Standard","Luxusné","Audi A6 2.0 TDI Quattro",{"$f":"VLOOKUP(C137,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":12.8},{"$f":"VLOOKUP(C137,Data!$F$2:$T$135,15,FALSE)/1000","v":10.672600000000001}]
["Standard","SUV","Jaguar F-Pace Pure",{"$f":"VLOOKUP(C138,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":17.3},{"$f":"VLOOKUP(C138,Data!$F$2:$T$135,15,FALSE)/1000","v":10.920800000000002}]
["Standard","SUV","BMW X6 xDrive40d",{"$f":"VLOOKUP(C139,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":23},{"$f":"VLOOKUP(C139,Data!$F$2:$T$135,15,FALSE)/1000","v":10.920800000000002}]
["Standard","Kompakt","Volkswagen Polo 2.0 TSI GTI",{"$f":"VLOOKUP(C140,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":14.4},{"$f":"VLOOKUP(C140,Data!$F$2:$T$135,15,FALSE)/1000","v":10.938800000000001}]
["Standard","SUV","Škoda Karoq 1.5 TSI ACT 110",{"$f":"VLOOKUP(C141,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":18.7},{"$f":"VLOOKUP(C141,Data!$F$2:$T$135,15,FALSE)/1000","v":10.938800000000001}]
["Standard","Stredná trieda","Mercedes B 250",{"$f":"VLOOKUP(C142,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":15.6},{"$f":"VLOOKUP(C142,Data!$F$2:$T$135,15,FALSE)/1000","v":11.2056}]
["Standard","Stredná trieda","Volkswagen Arteon 2.0 TSI 4MOTION",{"$f":"VLOOKUP(C143,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":16},{"$f":"VLOOKUP(C143,Data!$F$2:$T$135,15,FALSE)/1000","v":11.2056}]
["Standard","Stredná trieda","Kia Sportage 1.6 GDI",{"$f":"VLOOKUP(C144,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":15.6},{"$f":"VLOOKUP(C144,Data!$F$2:$T$135,15,FALSE)/1000","v":11.472400000000002}]
["Standard","Stredná trieda","Mazda 6 SkyActiv-G 2.0",{"$f":"VLOOKUP(C145,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":15.5},{"$f":"VLOOKUP(C145,Data!$F$2:$T$135,15,FALSE)/1000","v":11.6058}]
["Standard","Stredná trieda","Seat Alhambra 1.4 TSI FR",{"$f":"VLOOKUP(C146,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":19.100000000000001},{"$f":"VLOOKUP(C146,Data!$F$2:$T$135,15,FALSE)/1000","v":11.6058}]
["Standard","Luxusné","Mercedes C 300 4MATIC",{"$f":"VLOOKUP(C147,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":15.4},{"$f":"VLOOKUP(C147,Data!$F$2:$T$135,15,FALSE)/1000","v":12.139400000000002}]
["Standard","SUV","Škoda Kodiaq 1.5 TSI ACT 110",{"$f":"VLOOKUP(C148,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":20.9},{"$f":"VLOOKUP(C148,Data!$F$2:$T$135,15,FALSE)/1000","v":12.272800000000002}]
["Standard","SUV","Hyundai Kona 1.6 T-GDi",{"$f":"VLOOKUP(C149,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":17},{"$f":"VLOOKUP(C149,Data!$F$2:$T$135,15,FALSE)/1000","v":12.5396}]
["Standard","Stredná trieda","BMW 120i",{"$f":"VLOOKUP(C150,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":13.1},{"$f":"VLOOKUP(C150,Data!$F$2:$T$135,15,FALSE)/1000","v":13.740200000000002}]
["Standard","SUV","Land Rover Discovery HSE",{"$f":"VLOOKUP(C151,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":19.399999999999999},{"$f":"VLOOKUP(C151,Data!$F$2:$T$135,15,FALSE)/1000","v":14.767900000000001}]
["Standard","SUV","BMW X5 xDrive40i",{"$f":"VLOOKUP(C152,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":27},{"$f":"VLOOKUP(C152,Data!$F$2:$T$135,15,FALSE)/1000","v":15.874600000000001}]
["Standard","SUV","Audi Q7 50 TDI Quattro",{"$f":"VLOOKUP(C153,Data!$F$2:$X$135,19,FALSE)/1000/1000","v":17.8},{"$f":"VLOOKUP(C153,Data!$F$2:$T$135,15,FALSE)/1000","v":15.8848}]

{"sheet":"Grafy","index":6,"n_rows":131,"n_cols":22,"rows_kept":131,"cut":false,"hidden":true,"merged":[[109,20,109,21],[110,0,115,0],[117,0,122,0],[110,18,115,18],[117,18,122,18],[110,19,115,19],[117,19,122,19]]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
["Hyundai Kona 1.6 T-GDi",22820,25485.326923076922,28048.141272189347,30512.385838643604,32881.851767926542,35160.184392237061,37350.888838689483,39457.33542181681,41482.764828670006,43430.293104490389,45302.916446625371,47103.515814062855,48834.861359675822,50499.61669199598,52100.342973073057,53639.502858724089]
["Hyundai Kona Electric bez dotácie",39933,40787.27985266404,41608.702787917922,42398.532533354351,43157.984211658608,43888.226210028086,44590.381977691046,45265.531754290045,45914.714231789083,46538.928152461238,47139.133845415228,47716.254704024839,48271.178606534078,48804.759282023733,49317.817623840703,49811.142952510869]
["Hyundai Kona Electric s dotáciou 8 tisíc eur",31933,32787.27985266404,33608.702787917922,34398.532533354351,35157.984211658608,35888.226210028086,36590.381977691046,37265.531754290045,37914.714231789083,38538.928152461238,39139.133845415228,39716.254704024839,40271.178606534078,40804.759282023733,41317.817623840703,41811.142952510869]
[]
["Land Rover Discovery HSE",73630,76675.668269230766,79604.195451183434,82420.086972291771,85127.674973357469,87731.124974382183,90234.44228305979,92641.47815678826,94955.935727681019,97181.375699693293,99321.221826628171,101378.76617945016,103357.17421100977,105259.48962597093,107088.63906343358,108847.43659945537]
["Tesla Model X Long Range bez dotácie",91033,92080.951923076922,93088.598002958577,94057.488464383248,94989.113908060812,95884.907603904619,96746.247696062128,97574.45932313666,98370.816656862167,99136.54486236746,99872.821983045636,100580.78075292849,101261.51033935431,101916.05801860991,102545.43078712492,103150.59691069703]
["Tesla Model X Long Range s dotáciou 8 tisíc eur",83033,84080.951923076922,85088.598002958577,86057.488464383248,86989.113908060812,87884.907603904619,88746.247696062128,89574.45932313666,90370.816656862167,91136.54486236746,91872.821983045636,92580.780752928491,93261.51033935431,93916.058018609911,94545.430787124918,95150.59691069703]
[]
["Mercedes B 250",35390,37862.663461538461,40240.224482248523,42526.340848315886,44724.5296618422,46838.172751771344,48870.521876703213,50824.703727599241,52703.724738076191,54510.475709688646,56247.736259316007,57918.179095496162,59524.37413028477,61068.792432966125,62553.810031698195,63981.711568940569]
["Mercedes B 250e bez dotácie",40833,41800.3125,42730.420673076922,43624.755454881655,44484.692745078515,45311.555524113959,46106.615888571112,46871.097008241457,47606.175007924481,48312.980776850462,48992.601708510061,49646.083373567366,50274.431128430158,50878.611661952076,51459.554482646228,52018.153348698295]
["Mercedes B 250e s dotáciou 8 tisíc eur",32833,33800.3125,34730.420673076922,35624.755454881655,36484.692745078515,37311.555524113959,38106.615888571112,38871.097008241457,39606.175007924481,40312.980776850462,40992.601708510061,41646.083373567366,42274.431128430158,42878.611661952076,43459.554482646228,44018.153348698295]
[]
["Hyundai i30 fastback 1,4 T-GDi",21900,24314.798076923078,26636.719304733728,28869.335869936276,31016.08256724642,33080.26208389079,35065.050080664223,36973.500077561752,38808.548151501687,40573.017453367007,42269.622551314431,43900.973607033106,45469.580391377982,46977.85614555575,48428.121293803604,49822.607013272696]
["Hyundai Ioniq Electric BEV bez dotácie",35323,36116.337740384617,36879.162490754439,37612.6478276485,38317.922190046636,38996.07061542946,39648.136409066792,40275.122749102688,40877.994229906428,41457.678346063876,42015.066919292192,42551.017470473264,43066.354538916603,43561.870950881348,44038.329039308992,44496.461816643263]
["Hyundai Ioniq Electric BEV s dotáciou 8 tisíc eur",27323,28116.337740384617,28879.162490754439,29612.6478276485,30317.922190046633,30996.070615429453,31648.136409066781,32275.122749102673,32877.994229906413,33457.678346063862,34015.066919292178,34551.017470473249,35066.354538916588,35561.870950881334,36038.329039308977,36496.461816643248]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,"Suma nákladov","Zostatková hodnota po 10 rokoch","Infografrika"]
[{"$f":"CF!A2","v":"Mercedes B 250e"},"Znehodnotenie",{"$f":"C115-D126","v":0},{"$f":"D126-E126","v":13872},{"$f":"E126-F126","v":4896},4080,2447.9999999999982,1631.9999999999982,1224.0000000000018,1631.9999999999982,816.00000000000182,1224,816,816.00000000000091,816,408,816,408,{"$f":"SUM(C111:R116)","v":87922.153348698281},{"$f":"N126","v":8160.0000000000018},"Znehodnotenie",{"$f":"SUM(C111:J111)","v":29784}]
[null,{"$f":"CF!B7","v":"Poistenie"},{"$f":"CF!C7","v":0},{"$f":"CF!D7","v":164.16346153846152},{"$f":"CF!E7","v":157.84948224852067},{"$f":"CF!F7","v":151.77834831588527},{"$f":"CF!G7","v":145.94071953450506},{"$f":"CF!H7","v":140.32761493702409},{"$f":"CF!I7","v":134.93039897790777},{"$f":"CF!J7","v":129.74076824798826},{"$f":"CF!K7","v":124.75073869998869},{"$f":"CF!L7","v":119.95263336537373},{"$f":"CF!M7","v":115.33907054362858},{"$f":"CF!N7","v":110.90295244579671},{"$f":"CF!O7","v":106.63745427480451},{"$f":"CF!P7","v":102.53601372577357},{"$f":"CF!Q7","v":98.592320890166889},{"$f":"CF!R7","v":94.800308548237396},null,null,"Poistenie",{"$f":"SUM(C112:J112)","v":1024.7307938002928}]
[null,{"$f":"CF!B8","v":"Palivo"},{"$f":"CF!C8","v":0},{"$f":"CF!D8","v":384.87980769230768},{"$f":"CF!E8","v":370.07673816568041},{"$f":"CF!F8","v":355.84301746700038},{"$f":"CF!G8","v":342.15674756442343},{"$f":"CF!H8","v":328.99687265809945},{"$f":"CF!I8","v":316.34314678663407},{"$f":"CF!J8","v":304.17610267945588},{"$f":"CF!K8","v":292.47702180716902},{"$f":"CF!L8","v":281.22790558381638},{"$f":"CF!M8","v":270.41144767674649},{"$f":"CF!N8","v":260.01100738148705},{"$f":"CF!O8","v":250.01058402066056},{"$f":"CF!P8","v":240.39479232755824},{"$f":"CF!Q8","v":231.14883877649831},{"$f":"CF!R8","v":222.25849882355607},null,null,"Palivo",2402.4724330136014]
[null,{"$f":"CF!B9","v":"Údržba"},{"$f":"CF!C9","v":0},{"$f":"CF!D9","v":418.26923076923077},{"$f":"CF!E9","v":402.18195266272187},{"$f":"CF!F9","v":386.71341602184793},{"$f":"CF!G9","v":371.83982309793066},{"$f":"CF!H9","v":357.53829144031795},{"$f":"CF!I9","v":343.78681869261339},{"$f":"CF!J9","v":330.56424874289752},{"$f":"CF!K9","v":317.85023917586295},{"$f":"CF!L9","v":305.62522997679127},{"$f":"CF!M9","v":293.87041343922238},{"$f":"CF!N9","v":282.56770523002155},{"$f":"CF!O9","v":271.69971656732832},{"$f":"CF!P9","v":261.24972746858492},{"$f":"CF!Q9","v":251.20166102748553},{"$f":"CF!R9","v":241.54005868027454},null,null,"Údržba",2610.8937814275605]
[null,{"$f":"CF!B4","v":"Nákup auta"},{"$f":"CF!C4+CF!C5","v":40800},{"$f":"CF!D4","v":0},{"$f":"CF!E4","v":0},{"$f":"CF!F4","v":0},{"$f":"CF!G4","v":0},{"$f":"CF!H4","v":0},{"$f":"CF!I4","v":0},{"$f":"CF!J4","v":0},{"$f":"CF!K4","v":0},{"$f":"CF!L4","v":0},{"$f":"CF!M4","v":0},{"$f":"CF!N4","v":0},{"$f":"CF!O4","v":0},{"$f":"CF!P4","v":0},{"$f":"CF!Q4","v":0},{"$f":"CF!R4","v":0},null,null,"Nákup auta",40800]
[null,{"$f":"CF!B6","v":"Registračná daň"},{"$f":"CF!C6","v":33},{"$f":"CF!D6","v":0},{"$f":"CF!E6","v":0},{"$f":"CF!F6","v":0},{"$f":"CF!G6","v":0},{"$f":"CF!H6","v":0},{"$f":"CF!I6","v":0},{"$f":"CF!J6","v":0},{"$f":"CF!K6","v":0},{"$f":"CF!L6","v":0},{"$f":"CF!M6","v":0},{"$f":"CF!N6","v":0},{"$f":"CF!O6","v":0},{"$f":"CF!P6","v":0},{"$f":"CF!Q6","v":0},{"$f":"CF!R6","v":0},null,null,"Registračná daň",33]
[null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$f":"CF!A12","v":"Mercedes B 250"},"Znehodnotenie",{"$f":"$C$122-D127","v":0},{"$f":"D127-E127","v":8714.8477842137618},{"$f":"E127-F127","v":4650.0276755974992},3875.023062997916,2325.0138377987496,1550.0092251991664,1162.5069188993748,1550.0092251991646,775.00461259958138,1162.5069188993748,775.00461259958229,775.00461259958411,775.00461259958229,387.50230629979251,775.0046125995832,387.5023062997916,{"$f":"SUM(C118:R123)","v":93621.683893343084},{"$f":"N127","v":7750.0461259958292},"Znehodnotenie",23827.437729905636]
[null,{"$f":"CF!B17","v":"Poistenie"},{"$f":"CF!C17","v":0},{"$f":"CF!D17","v":164.16346153846152},{"$f":"CF!E17","v":157.84948224852067},{"$f":"CF!F17","v":151.77834831588527},{"$f":"CF!G17","v":145.94071953450506},{"$f":"CF!H17","v":140.32761493702409},{"$f":"CF!I17","v":134.93039897790777},{"$f":"CF!J17","v":129.74076824798826},{"$f":"CF!K17","v":124.75073869998869},{"$f":"CF!L17","v":119.95263336537373},{"$f":"CF!M17","v":115.33907054362858},{"$f":"CF!N17","v":110.90295244579671},{"$f":"CF!O17","v":106.63745427480451},{"$f":"CF!P17","v":102.53601372577357},{"$f":"CF!Q17","v":98.592320890166889},{"$f":"CF!R17","v":94.800308548237396},null,null,"Poistenie",1024.7307938002928]
[null,{"$f":"CF!B18","v":"Palivo"},{"$f":"CF!C18","v":0},{"$f":"CF!D18","v":1616.1923076923076},{"$f":"CF!E18","v":1554.0310650887573},{"$f":"CF!F18","v":1494.2606395084204},{"$f":"CF!G18","v":1436.7890764504041},{"$f":"CF!H18","v":1381.5279581253883},{"$f":"CF!I18","v":1328.392267428258},{"$f":"CF!J18","v":1277.3002571425559},{"$f":"CF!K18","v":1228.1733241755344},{"$f":"CF!L18","v":1180.9358886303214},{"$f":"CF!M18","v":1135.5152775291551},{"$f":"CF!N18","v":1091.8416130088031},{"$f":"CF!O18","v":1049.8477048161567},{"$f":"CF!P18","v":1009.4689469386121},{"$f":"CF!Q18","v":970.64321821020394},{"$f":"CF!R18","v":933.31078674058074},null,null,"Palivo",10088.493571436091]
[null,{"$f":"CF!B19","v":"Údržba"},{"$f":"CF!C19","v":0},{"$f":"CF!D19","v":692.30769230769226},{"$f":"CF!E19","v":665.68047337278097},{"$f":"CF!F19","v":640.07737824305866},{"$f":"CF!G19","v":615.45901754140255},{"$f":"CF!H19","v":591.78751686673309},{"$f":"CF!I19","v":569.02645852570492},{"$f":"CF!J19","v":547.14082550548551},{"$f":"CF!K19","v":526.09694760142827},{"$f":"CF!L19","v":505.86244961675794},{"$f":"CF!M19","v":486.40620155457498},{"$f":"CF!N19","v":467.6982707255529},{"$f":"CF!O19","v":449.70987569764691},{"$f":"CF!P19","v":432.41334201696816},{"$f":"CF!Q19","v":415.78205963170018},{"$f":"CF!R19","v":399.79044195355783},null,null,"Údržba",4321.4793623628584]
[null,{"$f":"CF!B14","v":"Nákup auta"},{"$f":"CF!C14+CF!C15","v":34290},{"$f":"CF!D14","v":0},{"$f":"CF!E14","v":0},{"$f":"CF!F14","v":0},{"$f":"CF!G14","v":0},{"$f":"CF!H14","v":0},{"$f":"CF!I14","v":0},{"$f":"CF!J14","v":0},{"$f":"CF!K14","v":0},{"$f":"CF!L14","v":0},{"$f":"CF!M14","v":0},{"$f":"CF!N14","v":0},{"$f":"CF!O14","v":0},{"$f":"CF!P14","v":0},{"$f":"CF!Q14","v":0},{"$f":"CF!R14","v":0},null,null,"Nákup auta",34290]
[null,{"$f":"CF!B16","v":"Registračná daň"},{"$f":"CF!C16","v":1100},{"$f":"CF!D16","v":0},{"$f":"CF!E16","v":0},{"$f":"CF!F16","v":0},{"$f":"CF!G16","v":0},{"$f":"CF!H16","v":0},{"$f":"CF!I16","v":0},{"$f":"CF!J16","v":0},{"$f":"CF!K16","v":0},{"$f":"CF!L16","v":0},{"$f":"CF!M16","v":0},{"$f":"CF!N16","v":0},{"$f":"CF!O16","v":0},{"$f":"CF!P16","v":0},{"$f":"CF!Q16","v":0},{"$f":"CF!R16","v":0},null,null,"Registračná daň",1100]
[]
[null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[{"$f":"A111","v":"Mercedes B 250e"},{"$f":"Kalkulačka!C4","v":"Elektromobily"},null,{"$f":"Kalkulačka!C9","v":40800},{"$f":"IF($A$130=TRUE,Kalkulačka!$C$9*Hárok1!Y30,IF($B$130=TRUE,Kalkulačka!$C$9*Hárok1!Y31,IF($B$126=\"Spaľovanie\",Kalkulačka!$C$9*Hárok1!Y6,Kalkulačka!$C$9*Hárok1!Y29)))","v":26928},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!Z30,IF($B$130=TRUE,$D$126*Hárok1!Z31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!Z6,$D$126*Hárok1!Z29)))","v":22032},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AA30,IF($B$130=TRUE,$D$126*Hárok1!AA31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AA6,$D$126*Hárok1!AA29)))","v":17952},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AB30,IF($B$130=TRUE,$D$126*Hárok1!AB31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AB6,$D$126*Hárok1!AB29)))","v":15504.000000000002},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AC30,IF($B$130=TRUE,$D$126*Hárok1!AC31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AC6,$D$126*Hárok1!AC29)))","v":13872.000000000004},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AD30,IF($B$130=TRUE,$D$126*Hárok1!AD31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AD6,$D$126*Hárok1!AD29)))","v":12648.000000000002},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AE30,IF($B$130=TRUE,$D$126*Hárok1!AE31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AE6,$D$126*Hárok1!AE29)))","v":11016.000000000004},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AF30,IF($B$130=TRUE,$D$126*Hárok1!AF31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AF6,$D$126*Hárok1!AF29)))","v":10200.000000000002},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AG30,IF($B$130=TRUE,$D$126*Hárok1!AG31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AG6,$D$126*Hárok1!AG29)))","v":8976.0000000000018},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AH30,IF($B$130=TRUE,$D$126*Hárok1!AH31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AH6,$D$126*Hárok1!AH29)))","v":8160.0000000000018},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AI30,IF($B$130=TRUE,$D$126*Hárok1!AI31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AI6,$D$126*Hárok1!AI29)))","v":7344.0000000000009},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AJ30,IF($B$130=TRUE,$D$126*Hárok1!AJ31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AJ6,$D$126*Hárok1!AJ29)))","v":6528.0000000000009},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AK30,IF($B$130=TRUE,$D$126*Hárok1!AK31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AK6,$D$126*Hárok1!AK29)))","v":6120.0000000000009},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AL30,IF($B$130=TRUE,$D$126*Hárok1!AL31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AL6,$D$126*Hárok1!AL29)))","v":5304.0000000000009},{"$f":"IF($A$130=TRUE,$D$126*Hárok1!AM30,IF($B$130=TRUE,$D$126*Hárok1!AM31,IF($B$126=\"Spaľovanie\",$D$126*Hárok1!AM6,$D$126*Hárok1!AM29)))","v":4896.0000000000009}]
[{"$f":"A118","v":"Mercedes B 250"},{"$f":"Kalkulačka!D4","v":"Spaľovanie"},null,{"$f":"C122","v":34290},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!Y30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!Y31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!Y6,Kalkulačka!$D$9*Hárok1!Y29)))","v":25575.152215786238},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!Z30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!Z31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!Z6,Kalkulačka!$D$9*Hárok1!Z29)))","v":20925.124540188739},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AA30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AA31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AA6,Kalkulačka!$D$9*Hárok1!AA29)))","v":17050.101477190823},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AB30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AB31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AB6,Kalkulačka!$D$9*Hárok1!AB29)))","v":14725.087639392073},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AC30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AC31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AC6,Kalkulačka!$D$9*Hárok1!AC29)))","v":13175.078414192907},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AD30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AD31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AD6,Kalkulačka!$D$9*Hárok1!AD29)))","v":12012.571495293532},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AE30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AE31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AE6,Kalkulačka!$D$9*Hárok1!AE29)))","v":10462.562270094368},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AF30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AF31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AF6,Kalkulačka!$D$9*Hárok1!AF29)))","v":9687.5576574947863},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AG30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AG31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AG6,Kalkulačka!$D$9*Hárok1!AG29)))","v":8525.0507385954115},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AH30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AH31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AH6,Kalkulačka!$D$9*Hárok1!AH29)))","v":7750.0461259958292},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AI30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AI31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AI6,Kalkulačka!$D$9*Hárok1!AI29)))","v":6975.0415133962451},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AJ30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AJ31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AJ6,Kalkulačka!$D$9*Hárok1!AJ29)))","v":6200.0369007966628},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AK30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AK31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AK6,Kalkulačka!$D$9*Hárok1!AK29)))","v":5812.5345944968703},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AL30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AL31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AL6,Kalkulačka!$D$9*Hárok1!AL29)))","v":5037.5299818972871},{"$f":"IF($A$131=TRUE,Kalkulačka!$D$9*Hárok1!AM30,IF($B$131=TRUE,Kalkulačka!$D$9*Hárok1!AM31,IF($B$127=\"Spaľovanie\",Kalkulačka!$D$9*Hárok1!AM6,Kalkulačka!$D$9*Hárok1!AM29)))","v":4650.0276755974955}]
[]
["tesla","leaf"]
[{"$f":"ISNUMBER(SEARCH(\"Tesla\",A126))","v":false},{"$f":"ISNUMBER(SEARCH(\"*eaf\",A126))","v":false}]
[{"$f":"ISNUMBER(SEARCH(\"Tesla\",A127))","v":false},{"$f":"ISNUMBER(SEARCH(\"*eaf\",A127))","v":false}]

{"sheet":"Pomocné tabuľky","index":7,"n_rows":65,"n_cols":17,"rows_kept":65,"cut":false,"hidden":true,"merged":[]}
[0]
[0.01]
[0.02]
[0.03]
[0.04]
[0.05]
["Triedy","Mini",null,"Pohon","Elektromobily"]
[null,"Kompakt",null,null,"Hybridy a Plug-iny"]
[null,"Stredná",null,null,"Spaľovanie"]
[null,"SUV"]
[null,"Luxusná"]
[null,"Nákladné"]
["Diskont",{"$f":"Kalkulačka!H7","v":0.04}]
["Dotácia",false]
[null,0]
[null,1000]
[null,3000]
[null,5000]
[null,7000]
[null,8000]
[]
["Modely",{"$f":"UPPER(IF(OR(Kalkulačka!C3=\"Stredná\",Kalkulačka!C3=\"SUV\"),CONCATENATE(LEFT(Kalkulačka!C3,2),LEFT(Kalkulačka!C4,1)),CONCATENATE(LEFT(Kalkulačka!C3,1),LEFT(Kalkulačka!C4,1))))","v":"STE"},{"$f":"UPPER(IF(OR(Kalkulačka!D3=\"Stredná\",Kalkulačka!D3=\"SUV\"),CONCATENATE(LEFT(Kalkulačka!D3,2),LEFT(Kalkulačka!D4,1)),CONCATENATE(LEFT(Kalkulačka!D3,1),LEFT(Kalkulačka!D4,1))))","v":"STS"}]
[]
[null,"KE","KH","KS","LE","LH","LS","ME","MS","NE","NS","STE","STH","STS","SUE","SUH","SUS"]
[null,"BMW i3s 94 Ah","BMW i3 94 Ah (REX)","Citroën C3 PureTech 110 Shine","Tesla Model S Long Range","BMW 330e iPerformance","Audi A6 2.0 TDI Quattro","Citroën C-Zero","Fiat 500 TwinAir",null,null,"Hyundai Ioniq Electric BEV","Audi A3 Sportback 1.4 TFSI e-tron Ambition","Audi  A4 Allroad 2.0 TDI Quattro STR","Audi e-tron advanced 55 quattro","Audi Q7 3.0 TDI e-tron Quattro","Audi Q7 50 TDI Quattro"]
[null,"Kia  Soul EV","Toyota CH-R 1.8 Hybrid Executive","Fiat Panda 1.2 ",null,"BMW 530e iPerformance","Audi TT Coupe 1.8 TFSI","Fiat 500e","Smart forfour",null,null,"Mercedes B 250e","BMW 225xe iPerformance","BMW 120i","Hyundai Kona Electric","Kia Niro 1.6 GDI Hybrid","BMW X5 xDrive40i"]
[null,"Nissan Leaf 2013","Toyota Yaris 1.5 Hybrid","Hyundai i20 1.0 T-GDI",null,"BMW 740e iPerformance","BMW 730d xDrive ","Peugeot  iON","Smart fortwo",null,null,"Tesla Model 3 Standard Range Plus","Hyundai Ioniq 1,6 PHEV ","Citroen C4 Cactus PureTech 110","Jaguar I-Pace","Mercedes GLC 350e 4MATIC","BMW X6 xDrive40d"]
[null,"Nissan Leaf 2017",null,"Kia Rio 1.0 T-GDI",null,"BMW 740Le iPerformance","Mercedes C 300 4MATIC","Renault  Zoe R90 ","Volkswagen 1.0 move up!",null,null,null,"Hyundai Ioniq HEV","Dacia Logan MCV TCe 90 Stepway","Kia  e-Niro","Mercedes GLE 500e 4MATIC","Dacia Duster SCe 4x2"]
[null,"Nissan Leaf 2018",null,"Opel Astra 1.6 Turbo Innovation",null,"BMW 740Le xDrive iPerformance",null,"Smart electric drive forfour",null,null,null,null,"Kia Optima 2.0 Gdi PHEV","Dacia Sandero Stepway Tce 90 Ambience","Mercedes-Benz EQC","Mitsubishi Outlander PHEV ","Ford Kuga 1.5 Ecoboost"]
[null,"Nissan Leaf 3.ZERO e+ ",null,"Opel Corsa Gsi 1.4 Turbo",null,"BMW i8",null,"Smart electric drive fortwo",null,null,null,null,"MINI Countryman S E All4","Ford Focus Hatchback 1.0 Ecoboost","Tesla Model X Long Range","Toyota RAV4 2.5 Hybrid","Hyundai Kona 1.6 T-GDi"]
[null,"Opel Ampera-e",null,"Renault  Clio Energy TCe 90",null,"Mercedes C 350e sedan",null,"Volkswagen e-UP!",null,null,null,null,"Toyota Prius Plug-In hybrid 1.8 Plug-in Hybrid","Honda Civic S 1.0 VTEC TURBO",null,"Volvo XC90 T8 eAWD Twin Engine Momentum Pro","Hyundai Tucson 1.6 CRDi"]
[null,"Peugeot e-208",null,"Seat Ibiza 1.0 ECO TSI 95",null,"Mercedes E 350e sedan",null,"ZhiDou D2",null,null,null,null,null,"Hyundai i30 1.4i",null,null,"Jaguar E-Pace Standard"]
[null,"Škoda CITIGOe IV",null,"Škoda Fabia 1.0 TSI 81kW Active",null,"Mercedes S 500e",null,null,null,null,null,null,null,"Hyundai i30 fastback 1.4 T-GDi",null,null,"Jaguar F-Pace Pure"]
[null,"Volkswagen e-Golf",null,"Toyota Yaris 1.5 VVT-i Executive",null,"Porsche Cayenne S E-Hybrid",null,null,null,null,null,null,null,"Kia Ceed 1.0 T-Gdi",null,null,"Land Rover Discovery HSE"]
[null,null,null,"Volkswagen Golf 1.6 TDI",null,"Porsche Panamera 4 E-Hybrid",null,null,null,null,null,null,null,"Kia Sportage 1.6 GDI",null,null,"Mazda CX-3 2WD"]
[null,null,null,"Volkswagen Polo 2.0 TSI GTI",null,null,null,null,null,null,null,null,null,"Mazda 3 Sedan Skyactiv-G122",null,null,"Mazda CX-5 2WD"]
[null,null,null,"Volkswagen Touran 1.5 TSI",null,null,null,null,null,null,null,null,null,"Mazda 6 SkyActiv-G 2.0",null,null,"Nissan Qashqai 1.6 DIG-T 160 N-CONNECTA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Mercedes B 250",null,null,"Nissan X-Trail dCi 150 VISIA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Opel Insignia Grand Sport 1.5 Turbo",null,null,"Range Rover Sport S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Peugeot 2008 1.2 PureTech 110",null,null,"Renault  Kadjar TCe 140 GPF"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Renault  Megane TCe 100 GPF",null,null,"Seat Ateca 1.0 ECO TSI 115"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Renault Grand Scenic Tce 115 Zen",null,null,"Suzuki  SX4 S-Cross 1,4 BOOSTERJET 2WD"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Seat Alhambra 1.4 TSI FR",null,null,"Suzuki  Vitara 1,4 Boosterjet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Seat Leon 5D 1.0 ECO TSI 86",null,null,"Škoda Kamiq 1.0 TSI Active"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Škoda Octavia 1.6 TDI",null,null,"Škoda Karoq 1.5 TSI ACT 110"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Škoda Scala 1.0 TSI Ambition",null,null,"Škoda Kodiaq 1.5 TSI ACT 110"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Škoda Superb 2.0 TDI SCR Active",null,null,"Toyota RAV4 2.0"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Volkswagen Arteon 2.0 TSI 4MOTION",null,null,"Volkswagen Tiguan 2.0 TDI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Volkswagen Passat 2.0 TDI EVO",null,null,"Volkswagen Touareg 3.0 V6 TDI"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volkswagen T-Roc 1.0 TSI"]
[]
[]
[]
[null,"KE","KH","KS","LE","LH","LS","ME","MS","NE","NS","STE","STH","STS","SUE","SUH","SUS"]
[null,"Kompakt - elektromobil","Kompakt - hybrid","Kompakt - štandard","Luxusná trieda - elektromobil","Luxusná trieda - hybrid","Luxusná trieda - štandard","Mini - elektromobil","Mini - štandard","Van - elektromobil","Van - štandard","Stredná trieda - elektromobil","Stredná trieda - hybrid","Stredná trieda - štandard","SUV - elektromobil","SUV - hybrid","SUV - spaľovanie"]
["Cena",{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Kompakt\")","v":33979},{"$f":"(SUMIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+SUMIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))","v":28860},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Kompakt\")","v":15359.23076923077},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Luxusné\")","v":84000},{"$f":"(SUMIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+SUMIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))","v":94246.363636363632},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Luxusné\")","v":57187.5},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Mini\")","v":25976.25},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Mini\")","v":12975},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Nákladné\")","v":34886},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Nákladné\")","v":16690},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Stredná trieda\")","v":40896.666666666664},{"$f":"(SUMIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+SUMIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))","v":36042.857142857145},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Stredná trieda\")","v":22755.200000000001},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"SUV\")","v":68373.333333333328},{"$f":"(SUMIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+SUMIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))","v":57981.428571428572},{"$f":"AVERAGEIFS(Data!$I$2:$I$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"SUV\")","v":33652.692307692305}]
["Dotácia",{"$f":"Kalkulačka!$H$8","v":0},{"$f":"Kalkulačka!$H$8","v":0},null,{"$f":"Kalkulačka!$H$8","v":0},{"$f":"Kalkulačka!$H$8","v":0},null,{"$f":"Kalkulačka!$H$8","v":0},null,{"$f":"Kalkulačka!$H$8","v":0},null,{"$f":"Kalkulačka!$H$8","v":0},{"$f":"Kalkulačka!$H$8","v":0},null,{"$f":"Kalkulačka!H8","v":0},{"$f":"Kalkulačka!H8","v":0}]
["Daň",{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Kompakt\")","v":33},{"$f":"(SUMIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+SUMIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))","v":146},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Kompakt\")","v":220.15384615384616},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Luxusné\")","v":33},{"$f":"(SUMIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+SUMIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))","v":1422.7272727272727},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Luxusné\")","v":1257.5},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Mini\")","v":33},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Mini\")","v":33},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Nákladné\")","v":33},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Nákladné\")","v":110},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Stredná trieda\")","v":33},{"$f":"(SUMIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+SUMIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))","v":309},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Stredná trieda\")","v":267.52},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"SUV\")","v":33},{"$f":"(SUMIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+SUMIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))","v":1041.4285714285713},{"$f":"AVERAGEIFS(Data!$U$2:$U$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"SUV\")","v":775.38461538461536}]
["Poistenie",{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Kompakt\")","v":140.393},{"$f":"(SUMIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+SUMIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))","v":138.66},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Kompakt\")","v":138.83000000000001},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Luxusné\")","v":174.54},{"$f":"(SUMIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+SUMIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))","v":181.22272727272727},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Luxusné\")","v":193.625},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Mini\")","v":117.63375000000001},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Mini\")","v":115.88499999999999},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Nákladné\")","v":121.01400000000001},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Nákladné\")","v":123.72},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Stredná trieda\")","v":159.87},{"$f":"(SUMIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+SUMIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))","v":143.31714285714287},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Stredná trieda\")","v":174.45919999999998},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"SUV\")","v":208.16833333333332},{"$f":"(SUMIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+SUMIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))","v":171.02714285714288},{"$f":"AVERAGEIFS(Data!$AD$2:$AD$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"SUV\")","v":212.78461538461536}]
["Spotreba",{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Kompakt\")/10","v":243.74679624371183},{"$f":"((SUMIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+SUMIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\")))/10","v":376.19450000000001},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Kompakt\")/10","v":830.35538461538454},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Luxusné\")/10","v":284.64},{"$f":"((SUMIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+SUMIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\")))/10","v":257.93163636363636},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Luxusné\")/10","v":1043.5725},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Mini\")/10","v":185.21675921422394},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Mini\")/10","v":730.36500000000001},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Nákladné\")/10","v":235.71750000000003},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Nákladné\")/10","v":813.74},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Stredná trieda\")/10","v":218.42166666666668},{"$f":"((SUMIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+SUMIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\")))/10","v":319.0346428571429},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Stredná trieda\")/10","v":929.45119999999986},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"SUV\")/10","v":287.98525519673348},{"$f":"((SUMIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+SUMIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\")))/10","v":403.00099999999998},{"$f":"AVERAGEIFS(Data!$T$2:$T$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"SUV\")/10","v":1034.2542307692306}]
["Údržba",{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Kompakt\")","v":290},{"$f":"(SUMIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+SUMIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))","v":440},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Kompakt\")","v":480},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Luxusné\")","v":290},{"$f":"(SUMIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+SUMIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))","v":440},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Luxusné\")","v":480},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Mini\")","v":290},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Mini\")","v":480},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Nákladné\")","v":290},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Nákladné\")","v":480},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Stredná trieda\")","v":290},{"$f":"(SUMIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+SUMIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))","v":440},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Stredná trieda\")","v":480},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"SUV\")","v":290},{"$f":"(SUMIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+SUMIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))","v":440},{"$f":"AVERAGEIFS(Data!$AE$2:$AE$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"SUV\")","v":480}]
["Emisie z výroby",{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Kompakt\")/1000000","v":10.25},{"$f":"((SUMIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+SUMIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\")))/1000000","v":11},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Kompakt\")/1000000","v":7.9230769230769234},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Luxusné\")/1000000","v":10.5},{"$f":"((SUMIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+SUMIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\")))/1000000","v":11},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Luxusné\")/1000000","v":7.75},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Mini\")/1000000","v":10.5},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Mini\")/1000000","v":8},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Nákladné\")/1000000","v":10.5},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Nákladné\")/1000000","v":8},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Stredná trieda\")/1000000","v":10.5},{"$f":"((SUMIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+SUMIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\")))/1000000","v":11},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Stredná trieda\")/1000000","v":7.88},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"SUV\")/1000000","v":10.5},{"$f":"((SUMIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+SUMIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\")))/1000000","v":11},{"$f":"AVERAGEIFS(Data!$Z$2:$Z$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"SUV\")/1000000","v":7.615384615384615}]
["Prevádzkové",{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Kompakt\")/1000000","v":3.0581385565821524},{"$f":"(SUMIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+SUMIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))/1000000","v":6.0219066666666672},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Kompakt\")/1000000","v":12.13076923076923},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Luxusné\")/1000000","v":3.5712000000000002},{"$f":"(SUMIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+SUMIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))/1000000","v":3.7883345454545454},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Luxusné\")/1000000","v":15.175000000000001},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Mini\")/1000000","v":2.3237988002594028},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Mini\")/1000000","v":11.35},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Nákladné\")/1000000","v":2.9573999999999998},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Nákladné\")/1000000","v":11.5},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Stredná trieda\")/1000000","v":2.7404000000000002},{"$f":"(SUMIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+SUMIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))/1000000","v":4.1957771428571426},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Stredná trieda\")/1000000","v":13.616},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"SUV\")/1000000","v":3.6131708240534519},{"$f":"(SUMIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+SUMIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"UV\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))/1000000","v":8.0873439999999999},{"$f":"AVERAGEIFS(Data!$X$2:$X$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"SUV\")/1000000","v":16.923076923076923}]
["Výkon",{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Kompakt\")","v":107.94000000000001},{"$f":"(SUMIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+SUMIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Kompakt\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Kompakt\"))","v":99.666666666666671},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Kompakt\")","v":90.92307692307692},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Luxusné\")","v":311},{"$f":"(SUMIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+SUMIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Luxusné\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Luxusné\"))","v":243.18181818181819},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Luxusné\")","v":166.75},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Mini\")","v":57.25},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Mini\")","v":59.75},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Nákladné\")","v":68.140000000000015},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Nákladné\")","v":88},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"Stredná trieda\")","v":131.66666666666666},{"$f":"(SUMIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+SUMIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"Stredná trieda\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"Stredná trieda\"))","v":128.85714285714286},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"Stredná trieda\")","v":98.236000000000004},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Elektromobil\",Data!$C$2:$C$135,\"SUV\")","v":245},{"$f":"(SUMIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+SUMIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))/(COUNTIFS(Data!$B$2:$B$135,\"Hybrid\",Data!$C$2:$C$135,\"SUV\")+COUNTIFS(Data!$B$2:$B$135,\"Plug-in\",Data!$C$2:$C$135,\"SUV\"))","v":208.62714285714284},{"$f":"AVERAGEIFS(Data!$L$2:$L$135,Data!$B$2:$B$135,\"Standard\",Data!$C$2:$C$135,\"SUV\")","v":133.46153846153845}]
[null,{"$f":"AVERAGEIFS(Data!$J$2:$J$135,Data!$B$2:$B$135,\"=Elektromobil\",Data!$C$2:$C$135,\"=Kompakt\")/B56","v":0},{"$f":"AVERAGEIFS(Data!$J$2:$J$135,Data!$B$2:$B$135,\"=Plug-in\",Data!$C$2:$C$135,\"=Kompakt\")/C56","v":0},null,{"$f":"AVERAGEIFS(Data!$J$2:$J$135,Data!$B$2:$B$135,\"=Elektromobil\",Data!$C$2:$C$135,\"=Luxusné\")/E56","v":0},{"$f":"AVERAGEIFS(Data!$J$2:$J$135,Data!$B$2:$B$135,\"=Plug-in\",Data!$C$2:$C$135,\"=Luxusné\")/F56","v":0},null,{"$f":"AVERAGEIFS(Data!$J$2:$J$135,Data!$B$2:$B$135,\"=Elektromobil\",Data!$C$2:$C$135,\"=Mini\")/H56","v":0},null,null,null,{"$f":"AVERAGEIFS(Data!$J$2:$J$135,Data!$B$2:$B$135,\"=Elektromobil\",Data!$C$2:$C$135,\"=Stredná trieda\")/L56","v":0},{"$f":"AVERAGEIFS(Data!$J$2:$J$135,Data!$B$2:$B$135,\"=Plug-in\",Data!$C$2:$C$135,\"=Stredná trieda\")/M56","v":0},null,{"$f":"AVERAGEIFS(Data!$J$2:$J$135,Data!$B$2:$B$135,\"=Elektromobil\",Data!$C$2:$C$135,\"=SUV\")/O56","v":0},{"$f":"AVERAGEIFS(Data!$J$2:$J$135,Data!$B$2:$B$135,\"=Plug-in\",Data!$C$2:$C$135,\"=SUV\")/P56","v":0}]

{"sheet":"Hárok1","index":8,"n_rows":49,"n_cols":39,"rows_kept":49,"cut":false,"hidden":true,"merged":[[0,0,0,6],[33,9,35,9],[33,10,35,10],[28,0,28,1],[1,7,2,7],[29,0,29,1],[30,0,30,1],[31,0,31,1],[32,0,32,1],[33,0,35,0],[34,2,35,2],[34,3,35,3],[34,4,35,4],[34,6,35,6],[3,0,5,0],[7,0,9,0],[45,23,45,30],[2,5,2,6],[1,5,1,6],[2,0,2,1],[1,0,1,1],[34,8,35,8],[32,23,32,32]]}
["Porovnanie typov pohonov podľa nákladov na údržbu a opravy"]
["Štúdia",null,"How Expensive Are Electric Vehicles? A Total Cost of Ownership (2013)","Low Carbon Cars in the 2020s: Consumer Impacts and EU Policy Implications (2016)","Battery Electric Vehicles vs. Internal Combustion Vehicles (2016)","Cost Analysis of Plug-in Hybrid Electric Vehicles Including Maintenance & Repair Costs and Resale Values (2012)",null,"Priemerné ukazovatele",null,null,null,null,null,null,null,null,null,null,null,null,null,"zdroj: ","http://www.element-energy.co.uk/wordpress/wp-content/uploads/2017/01/20161122_Low-carbon-cars-in-the-2020s---Consumer-impacts-and-EU-policy-implications---FINAL-REPORT.pdf","prepočty iep"]
[null,null,"N / A","EU","USA","USA, EU a Japonsko"]
[null,"Klasický spaľovací pohon",1,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,"Hybrid a plug-in hybrid",1,0.7,1,{"$f":"7.1/7.3","v":0.9726027397260274},1,{"$f":"AVERAGE(C5:G5)","v":0.93452054794520545},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spaľovací pohon",1,{"$f":"Y7*(1+AE41)","v":0.78018819195394362},{"$f":"Y5*Z7/Y7","v":0.63833579341686297},{"$f":"Z5*AA7/Z7","v":0.52012546130262904},0.44919926203408872,0.40191512918839517,0.36645202955412498,0.31916789670843149,0.29552583028558471,0.26006273065131452,0.23642066422846775,0.21277859780562097,0.18913653138277423,0.17731549817135084,0.15367343174850406,0.14185239853708065]
[null,"Elektromobil",0.65,0.5,0.4,{"$f":"5.9/7.3","v":0.8082191780821919},{"$f":"435/609","v":0.7142857142857143},{"$f":"AVERAGE(C6:G6)","v":0.61450097847358121},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spaľovací pohon povýšený o základnú dotáciu",1,{"$f":"Y7*(1+AE40)","v":0.74584870853853125},{"$f":"Y6*Z7/Y7","v":0.61023985244061651},{"$f":"Z6*AA7/Z7","v":0.49723247235902079},{"$f":"AA6*AB7/AA7","v":0.42942804431006337},0.38422509227742513,0.35032287825294639,0.3051199262203082,0.28251845020398908,0.2486162361795104,0.22601476016319128,0.20341328414687213,0.180811808130553,0.16951107012239341,0.14690959410607429,0.1356088560979147]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spaľovací pohon",1,{"$f":"0.66","v":0.66},0.54,0.44,0.38,0.34,0.31,0.27,0.25,0.22,0.2,0.18,0.16,0.15,0.13,0.12]
[null,"Klasický spaľovací pohon",null,null,{"$f":"5500/20*0.88","v":242},{"$f":"0.073*10000","v":730},{"$f":"609","v":609},{"$f":"ROUNDDOWN(AVERAGE(E8:F8),-1)","v":480},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elektrický pohon s dotáciou 1000 eur",1,{"$f":"Y7*(1-AE38)","v":0.64283025829229379},{"$f":"Y8*Z7/Y7","v":0.5259520295118767},{"$f":"Z8*AA7/Z7","v":0.42855350552819582},0.37011439113798733,0.331154981544515,0.30193542434941073,0.2629760147559384,0.24349630995920221,0.21427675276409794,0.19479704796736177,0.17531734317062558,0.15583763837388942,0.14609778597552131,0.12661808117878515,0.11687822878041705]
[null,"Hybrid a plug-in hybrid",null,null,{"$f":"5500/20*0.88","v":242},{"$f":"0.071*10000","v":709.99999999999989},{"$f":"609","v":609},{"$f":"ROUNDDOWN(H8*H5,-1)","v":440},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elektrický pohon s dotáciou 3000 eur",1,{"$f":"Y7*(1-AE39)","v":0.6084907748768813},{"$f":"Y9*Z7/Y7","v":0.49785608853563018},{"$f":"Z9*AA7/Z7","v":0.40566051658458757},0.35034317341396198,0.31346494463354496,0.28580627304823214,0.24892804426781509,0.23048892987760655,0.20283025829229376,0.18439114390208525,0.16595202951187668,0.14751291512166817,0.13829335792656389,0.11985424353635538,0.11063468634125111]
[null,"Elektromobil",null,null,{"$f":"2200/20*0.88","v":96.8},{"$f":"0.059*10000","v":590},{"$f":"435","v":435},{"$f":"ROUNDDOWN(H8*H6,-1)","v":290},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elektrický pohon s dotáciou 5000 eur",1,{"$f":"Y7*(1-AE40)","v":0.57415129146146882},{"$f":"Y10*Z7/Y7","v":0.46976014755938361},{"$f":"Z10*AA7/Z7","v":0.38276752764097921},0.33057195568993664,0.29577490772257492,0.26967712174705361,0.23488007377969183,0.21748154979601095,0.19138376382048963,0.17398523983680877,0.15658671585312789,0.13918819186944703,0.13048892987760657,0.11309040589392572,0.10439114390208527]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elektrický pohon s dotáciou 7000 eur",1,{"$f":"Y7*(1-AE41)","v":0.53981180804605644},{"$f":"Y11*Z7/Y7","v":0.44166420658313715},0.35987453869737102,0.31080073796591134,0.27808487081160493,0.25354797044587507,0.22083210329156863,0.2044741697144154,0.17993726934868556,0.16357933577153233,0.14722140219437907,0.13086346861722584,0.12268450182864922,0.10632656825149599,9.8147601462919357E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y7*(1+AE48)","v":0.66},{"$f":"Y12*Z7/Y7","v":0.54},0.44,0.38000000000000006,0.34000000000000008,0.31000000000000005,0.27000000000000007,0.25000000000000006,0.22000000000000006,0.20000000000000004,0.18000000000000002,0.16000000000000003,0.15000000000000002,0.13000000000000003,0.12000000000000002]
[]
[null,null,"#1","#2","#3","#4","#5"]
[null,null,2013,2016,2012,2016,"ako #3, prepočty z amerického trhu, okrem baterky a klímy"]
[null,null,"nešpecifikované, asi EU","USA","USA, EU, Japan","EU","USA"]
[]
[null,"ICE","benchmark","5500 USD resp 5700 USD/ 20 rokov","7,3 ct € / km","benchmark","609 € / 10 000km"]
[null,"(P)HEV","ako ICE","5500 USD resp 5700 USD/ 20 rokov","7,1 ct € / km",0.7,"609 € / 10 000km"]
[null,"BEV","65% ICE resp. 80%","2200 USD resp 2300 USD / 20 rokov","5,9 ct € / km",0.5,"435 € / 10000 km"]
[null,null,0.65,{"$f":"2200/5500","v":0.4},{"$f":"5.9/7.3","v":0.8082191780821919},0.5,{"$f":"435/609","v":0.7142857142857143},{"$f":"AVERAGE(C21:G21)","v":0.61450097847358121}]
[]
[null,"rok",null,{"$f":"5500/20","v":275},{"$f":"0.073*15000","v":1095},null,{"$f":"609*1.5","v":913.5},{"$f":"ROUNDDOWN(AVERAGE(D23:G23),-1)","v":760}]
[null,null,null,{"$f":"5500/20","v":275},{"$f":"0.071*15000","v":1065},null,{"$f":"609*1.5","v":913.5},{"$f":"ROUNDDOWN(H23*0.7,-1)","v":530}]
[null,null,null,{"$f":"2200/20","v":110},{"$f":"0.059*15000","v":885},null,{"$f":"435*1.5","v":652.5},{"$f":"ROUNDDOWN(H23*H21,-1)","v":460}]
[null,null,null,null,null,null,null,{"$f":"H25/H23","v":0.60526315789473684}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spaľovací pohon",1,{"$f":"Y7*(1+AG35)","v":0.66},{"$f":"Y28*Z7/Y7","v":0.54},{"$f":"Z28*AA7/Z7","v":0.44},0.38000000000000006,0.34000000000000008,0.31000000000000005,0.27000000000000007,0.25000000000000006,0.22000000000000006,0.20000000000000004,0.18000000000000002,0.16000000000000003,0.15000000000000002,0.13000000000000003,0.12000000000000002]
["Publikácia",null,"Despite Colorado's Push for Electric Cars, Some Depreciate as Much as 70% over Five Years","Electric Car Depreciation - Will Electric Vehicles Lose Their Value?","Depreciation of Electric Cars Varies Greatly across Different Models","Electric Vehicle Depreciation - The Hidden Cost of EV Ownership","Cars with the Lowest and Highest Depreciation","Electric Vehicle Residual Vale Outlook","Do Electric Vehicles Need Subsidies? A Comparison of Ownership Costs for Conventional, Hybrid and Electric Vehicles","Forecasting the Value of Battery Electric Vehicles Compared to Internal Combustion Vehicles: The Influence of Driving Range and Battery Technology","Low Carbon Cars in 2020s: Consumer Impacts and EU Policy Implications",null,null,null,null,null,null,null,null,null,null,null,"Elektrický pohon",1,{"$f":"Y7*(1-AG35)","v":0.66},{"$f":"Y29*Z7/Y7","v":0.54},{"$f":"Z29*AA7/Z7","v":0.44},0.38000000000000006,0.34000000000000008,0.31000000000000005,0.27000000000000007,0.25000000000000006,0.22000000000000006,0.20000000000000004,0.18000000000000002,0.16000000000000003,0.15000000000000002,0.13000000000000003,0.12000000000000002]
["Charakter publikácie",null,"Článok v online magazíne","Článok v online magazíne","Článok v online magazíne","Článok v online magazíne","Článok v online magazíne","Report Moody's Analytics","Štúdia School of Sustainability, Arizona State University a School of Geographical Sciences and Urban Planning, Arizona State University","Štúdia Massachusetts Institute of Technology","Štúdia The European Consumer Organization",null,null,null,null,null,null,null,null,null,null,null,"Tesla",1,{"$f":"Y5*(1+AE42)","v":0.86137382673728635},{"$f":"Y30*Z7/Y7","v":0.70476040369414339},{"$f":"Z30*AA7/Z7","v":0.57424921782485749},0.49594250630328601,0.44373803195557171,0.40458467619478589,0.35238020184707164,0.32627796467321446,0.28712460891242875,0.26102237173857162,0.23492013456471444,0.20881789739085729,0.1957667788039287,0.16966454163007155,0.15661342304314296]
["Rok publikovania",null,2018,2018,2018,2018,2018,2017,2017,2018,2016,null,null,null,null,null,null,null,null,null,null,null,"Leaf",1,{"$f":"Y11*(1-AE42)","v":0.48363950916774923},{"$f":"Y31*Z7/Y7","v":0.39570505295543118},{"$f":"Z31*AA7/Z7","v":0.32242633944516613},0.27845911133900708,0.24914762593490108,0.22716401188182159,0.19785252647771559,0.18319678377566256,0.16121316972258307,0.14655742702053007,0.13190168431847704,0.11724594161642404,0.10991807026539753,9.5262327563344532E-2,8.7934456212318018E-2]
["Geografické zameranie",null,"USA","UK","UK","UK","USA","USA","USA","USA","EU"]
["Rozsah analýzy",null,"Konkrétne modely","Konkrétne modely","Konkrétne modely","Všeobecné závery","Konkrétne modely","Všeobecné závery","Konkrétne modely","Všeobecné závery","Všeobecné závery",null,null,null,null,null,null,null,null,null,null,null,null,"ľubovoľná dotácia"]
["Miera amortizácie","Klasický spaľovací pohon","50% za 5 rokov","40% za 5 rokov","30-50% za 5 rokov","v priemere 2114 USD ročne pre sedan","30-50% za 5 rokov","55% za 4 roky",null,"Štúdia odvádza výsledky od dojazdu. V závislosti od tohto faktora majú autá s alternatívnym pohonom 1,5 až 4-násobne vyššie náklady životnosti na kilometer (míľu) jazdy.","Štúdia používa jednotné tempo amortizácie pre všetky typy pohonov.",null,null,null,null,null,null,null,null,null,null,null,null,"KE","KH","LE","LH","ME","STE","STH","SUE","SUH","Priemer"]
[null,"Hybrid a plug-in hybrid","60-70% za 5 rokov","50-70% za 5 rokov s výnimkou Tesly","35-60% za 5 rokov s výnimkou Tesly","v priemere 3301 USD ročne pre mestský hybrid","40-70% za 5 rokov","60% za 4 roky","55-75% za 5 rokov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"HLOOKUP(X34,'Pomocné tabuľky'!B54:N65,12,FALSE)","v":0},{"$f":"HLOOKUP(Y34,'Pomocné tabuľky'!C54:O65,12,FALSE)","v":0},{"$f":"HLOOKUP(Z34,'Pomocné tabuľky'!D54:P65,12,FALSE)","v":0},{"$f":"HLOOKUP(AA34,'Pomocné tabuľky'!E54:Q65,12,FALSE)","v":0},{"$f":"HLOOKUP(AB34,'Pomocné tabuľky'!F54:R65,12,FALSE)","v":0},{"$f":"HLOOKUP(AC34,'Pomocné tabuľky'!G54:S65,12,FALSE)","v":0},{"$f":"HLOOKUP(AD34,'Pomocné tabuľky'!H54:T65,12,FALSE)","v":0},{"$f":"HLOOKUP(AE34,'Pomocné tabuľky'!I54:U65,12,FALSE)","v":0},{"$f":"HLOOKUP(AF34,'Pomocné tabuľky'!J54:V65,12,FALSE)","v":0},{"$f":"AVERAGE(X35:AF35)","v":0}]
[null,"Elektromobil",null,null,null,"v priemere 5704 USD ročne pre malý elektromobil",null,"75% za 4 roky"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KE","KH","LE","LH","ME","SE","SH","Priemer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1000,2.8204198396389865E-2,3.8546786161703768E-2,1.3042060645582002E-2,1.2178487918939985E-2,3.7470725995316159E-2,2.4938899695745424E-2,2.7722162328661638E-2,2.6014760163191264E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3000,8.4612595189169595E-2,0.1156403584851113,3.9126181936746003E-2,3.6535463756819951E-2,0.11241217798594848,7.4816699087236274E-2,8.3166486985984917E-2,7.8044280489573792E-2]
[null,"https://www.denverpost.com/2018/10/11/electric-car-depreciation/",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5000,0.14102099198194931,0.19273393080851883,6.5210303227910008E-2,6.0892439594699921E-2,0.18735362997658081,0.12469449847872711,0.13861081164330818,0.13007380081595632]
[null,"https://www.iseecars.com/cars-low-high-depreciation-2018-study",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7000,0.19742938877472904,0.26982750313192638,9.1294424519074019E-2,8.5249415432579898E-2,0.26229508196721313,0.17457229787021797,0.19405513630063145,0.18210332114233885]
[null,"https://www.drivingelectric.com/your-questions-answered/624/electric-car-depreciation-will-electric-vehicles-lose-their-value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AVERAGE(AE38:AE41)","v":0.10405904065276506}]
[null,"https://www.insurethegap.com/articles/depreciation-of-electric-cars-varies-greatly-across-different-models"]
[null,"https://crestlineautotransport.com/blog/electric-vehicle-depreciation/"]
[null,"https://www.thisismoney.co.uk/money/cars/article-6154937/Should-switch-electric-car-now.html"]
[null,"https://www.moodysanalytics.com/-/media/presentation/2017/electric-vehicle-residual-value-outlook.pdf"]
[null,"https://energy.umich.edu/te3/wp-content/uploads/sites/2/2018/09/Final-Breetz-Salon-EV-Ownership-Costs-v3-TE3-2.pdf"]
[null,"https://arxiv.org/ftp/arxiv/papers/1806/1806.06947.pdf"]
[null,"http://www.element-energy.co.uk/wordpress/wp-content/uploads/2017/01/20161122_Low-carbon-cars-in-the-2020s---Consumer-impacts-and-EU-policy-implications---FINAL-REPORT.pdf"]

{"sheet":"Hárok2","index":9,"n_rows":21,"n_cols":6,"rows_kept":21,"cut":false,"hidden":true,"merged":[[12,4,12,5],[9,0,9,6],[5,0,6,0],[5,1,6,1],[0,0,0,4],[10,3,10,5],[10,1,11,1],[10,2,11,2],[20,3,20,5],[13,4,13,5],[14,4,14,5],[16,4,16,5],[18,4,18,5],[19,3,19,5]]}
["Porovnanie typov pohonov podľa nákladov na údržbu a opravy"]
[null,"Špecifické trhy","Klasický spaľovací pohon","Hybrid a plug-in hybrid","Elektromobil"]
["Kenneth Lebeau et al. (2013)","N /A",1,1,0.65]
["Stewart, A. - Dodson, T. (2016)","EU",1,0.7,0.5]
["Arthur D. Little (2016)","USA",1,1,0.4]
["Bernd Propfe et al. (2012)","EU, USA, Japonsko",1,{"$f":"7.1/7.3","v":0.9726027397260274},{"$f":"5.9/7.3","v":0.8082191780821919}]
[null,null,1,1,{"$f":"435/609","v":0.7142857142857143}]
["Priemer",null,null,{"$f":"AVERAGE(D3:D7)","v":0.93452054794520545},{"$f":"AVERAGE(E3:E7)","v":0.61450097847358121}]
[]
["Prehľad štúdií skúmajúcich amortizáciu áut so spaľovacím a elektrickým pohonom "]
[null,"Charakter publikácie","Geografické zameranie","Miera amortizácie"]
[null,null,null,"Klasický spaľovací pohon","Hybrid a plug-in hybrid","Elektromobil"]
["Aldo Svaldi, The Denver Post (2018)","Článok v online magazíne","USA","50% za 5 rokov","60-70% za 5 rokov"]
["Driving Electric (2018)","Článok v online magazíne","UK","40% za 5 rokov","50-70% za 5 rokov s výnimkou Tesly"]
["Andrew Segal, InsuretheGap (2018)","Článok v online magazíne","UK","30-50% za 5 rokov","35-60% za 5 rokov s výnimkou Tesly"]
["Crestline Auto Transport (2018)","Článok v online magazíne","UK","v priemere 2114 USD ročne pre sedan","v priemere 3301 USD ročne pre mestský hybrid","v priemere 5704 USD ročne pre malý elektromobil"]
["Julie Blackley, iSeeCars (2018)","Článok v online magazíne","USA","30-50% za 5 rokov","40-70% za 5 rokov"]
["Michael Vogan (2017)","Report Moody's Analytics","USA","55% za 4 roky","60% za 4 roky","75% za 4 roky"]
["Hanna L. Breetz - Deborah Salon (2017)","Recenzovaná štúdia Arizona State University","USA",null,"55-75% za 5 rokov"]
["Jong Roul Woo - Christopher L. Magee (2018)","Recenzovaná štúdia  MIT","USA","Automobily s alternatívnym pohonom depreciujú výrazne rýchlejšie oproti spaľovacím motorom."]
["Alex Stewart - Tristan Dodson (2016)","Štúdia The European Consumer Organization","EU","Elektrické vozidlá depreciujú rýchlejšie najmä kvôli dotáciám, ale aj pod vplyvom iných faktorov."]