{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Izdatki","Prihodek","Povzetek - Dobička in izgube"],"not_rendered":{"charts":1},"read":"whole","date_system":"1900"}

{"sheet":"Izdatki","index":0,"n_rows":32,"n_cols":8,"rows_kept":32,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Proračun dogodka za [ime dogodka] ",{"$nulls":5},"IZDATKI"]
[]
[null,"SKUPAJ STROŠKI",{"$nulls":4},"Predvideno","Dejansko"]
[{"$nulls":6},{"$f":"SUM(C11,C19,C25,C32,G11,G19,G24)","v":{"v":882,"d":"882.00 €"}},{"$f":"SUM(D11,D19,D25,D32,H11,H19,H24)","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Prizorišče","Predvideno","Dejansko",null,"Pijača in prigrizki","Predvideno","Dejansko"]
[null,"Stroški najema sobe in dvorane",{"v":500,"d":"500.00 €"},null,null,"Hrana"]
[null,"Osebje na prizorišču",{"$nulls":3},"Pijača",{"v":20,"d":"20.00 €"}]
[null,"Oprema",{"$nulls":3},"Prti",null,{"v":20,"d":"20.00 €"}]
[null,"Mize in stoli",{"$nulls":3},"Osebje in napitnine"]
[null,"Vsota",{"$f":"SUBTOTAL(109,Tabela1[Predvideno])","v":{"v":500,"d":"500.00 €"}},{"$f":"SUBTOTAL(109,Tabela1[Dejansko])","v":{"v":0,"d":"0.00 €"}},null,"Vsota",{"$f":"SUBTOTAL(109,Tabela3[Predvideno])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Tabela3[Dejansko])","v":{"v":20,"d":"20.00 €"}}]
[]
[null,"Dekoracija","Predvideno","Dejansko",null,"Program","Predvideno","Dejansko"]
[null,"Cvetje",{"v":200,"d":"200.00 €"},{"v":300,"d":"300.00 €"},null,"Izvajalci"]
[null,"Sveče",{"$nulls":3},"Govorci",{"v":30,"d":"30.00 €"}]
[null,"Osvetlitev",{"$nulls":3},"Potovanje"]
[null,"Baloni",{"$nulls":3},"Hotel"]
[null,"Papir",{"$nulls":3},"Drugo"]
[null,"Vsota",{"$f":"SUBTOTAL(109,Tabela4[Predvideno])","v":{"v":200,"d":"200.00 €"}},{"$f":"SUBTOTAL(109,Tabela4[Dejansko])","v":{"v":300,"d":"300.00 €"}},null,"Vsota",{"$f":"SUBTOTAL(109,Tabela5[Predvideno])","v":{"v":30,"d":"30.00 €"}},{"$f":"SUBTOTAL(109,Tabela5[Dejansko])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Promocijski material","Predvideno","Dejansko",null,"Nagrade","Predvideno","Dejansko"]
[null,"Grafika",{"$nulls":3},"Manšete/plakete/trofeje"]
[null,"Fotokopiranje/tiskanje",{"v":20,"d":"20.00 €"},null,null,"Darila",{"v":100,"d":"100.00 €"}]
[null,"Poštnina",{"$nulls":3},"Vsota",{"$f":"SUBTOTAL(109,Tabela7[Predvideno])","v":{"v":100,"d":"100.00 €"}},{"$f":"SUBTOTAL(109,Tabela7[Dejansko])","v":{"v":0,"d":"0.00 €"}}]
[null,"Vsota",{"$f":"SUBTOTAL(109,Tabela6[Predvideno])","v":{"v":20,"d":"20.00 €"}},{"$f":"SUBTOTAL(109,Tabela6[Dejansko])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"Razno","Predvideno","Dejansko"]
[null,"Telefon",null,{"v":13,"d":"13.00 €"}]
[null,"Prevoz",{"v":12,"d":"12.00 €"}]
[null,"Pisarniška oprema"]
[null,"Faks"]
[null,"Vsota",{"$f":"SUBTOTAL(109,Tabela8[Predvideno])","v":{"v":12,"d":"12.00 €"}},{"$f":"SUBTOTAL(109,Tabela8[Dejansko])","v":{"v":13,"d":"13.00 €"}}]

{"sheet":"Prihodek","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"merged":[[0,1,0,3],[2,1,3,1]]}
[null,"Proračun dogodka za [ime dogodka] ",{"$nulls":4},"PRIHODEK"]
[]
[null,"SKUPAJ DOHODEK",{"$nulls":3},"Predvideno","Dejansko"]
[{"$nulls":5},{"$f":"SUM(F11, F18, F25, F33)","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUM(G11,G18,G25, G33)","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"VSTOPNINA"]
[null,"Št. Predvidenih","Dejansko Število","Vrsta","Cena","Predviden Dohodek","Dejanski Dohodek"]
[null,300,278,"Odrasli @",{"v":5,"d":"5.00 €"},{"$f":"B8*E8","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"C8*E8","v":{"v":1390,"d":"1,390.00 €"}}]
[null,197,195,"Otroci @",{"v":2,"d":"2.00 €"},{"$f":"B9*E9","v":{"v":394,"d":"394.00 €"}},{"$f":"C9*E9","v":{"v":390,"d":"390.00 €"}}]
[null,42,51,"Drugo @",{"v":1,"d":"1.00 €"},{"$f":"B10*E10","v":{"v":42,"d":"42.00 €"}},{"$f":"C10*E10","v":{"v":51,"d":"51.00 €"}}]
[null,"Vsota",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabela9[Predviden Dohodek])","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"SUBTOTAL(109,Tabela9[Dejanski Dohodek])","v":{"v":1831,"d":"1,831.00 €"}}]
[]
[null,"OGLASI V PROGRAMU"]
[null,"Št. Predvidenih","Dejansko Število","Vrsta","Cena","Predviden Dohodek","Dejanski Dohodek"]
[null,12,null,"Naslovnice @",null,{"$f":"B15*E15","v":{"v":0,"d":"0.00 €"}},{"$f":"C15*E15","v":{"v":0,"d":"0.00 €"}}]
[null,null,158,"Polovica strani @",null,{"$f":"B16*E16","v":{"v":0,"d":"0.00 €"}},{"$f":"C16*E16","v":{"v":0,"d":"0.00 €"}}]
[null,4,null,"Četrtina strani @",null,{"$f":"B17*E17","v":{"v":0,"d":"0.00 €"}},{"$f":"C17*E17","v":{"v":0,"d":"0.00 €"}}]
[null,"Vsota",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabela10[Predviden Dohodek])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabela10[Dejanski Dohodek])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"RAZSTAVLJAVCI/PRODAJALCI"]
[null,"Št. Predvidenih","Dejansko Število","Vrsta","Cena","Predviden Dohodek","Dejanski Dohodek"]
[null,23,null,"Velika stojnica @",null,{"$f":"B22*E22","v":{"v":0,"d":"0.00 €"}},{"$f":"C22*E22","v":{"v":0,"d":"0.00 €"}}]
[null,354,null,"Srednje velika stojnica @",null,{"$f":"B23*E23","v":{"v":0,"d":"0.00 €"}},{"$f":"C23*E23","v":{"v":0,"d":"0.00 €"}}]
[null,56,null,"Mala stojnica @",null,{"$f":"B24*E24","v":{"v":0,"d":"0.00 €"}},{"$f":"C24*E24","v":{"v":0,"d":"0.00 €"}}]
[null,"Vsota",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabela11[Predviden Dohodek])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabela11[Dejanski Dohodek])","v":{"v":0,"d":"0.00 €"}}]
[]
[null,"PRODAJA ELEMENTOV"]
[null,"Št. Predvidenih","Dejansko Število","Vrsta","Cena","Predviden Dohodek","Dejanski Dohodek"]
[{"$nulls":3},"Elementi @",null,{"$f":"B29*E29","v":{"v":0,"d":"0.00 €"}},{"$f":"C29*E29","v":{"v":0,"d":"0.00 €"}}]
[null,123,null,"Elementi @",null,{"$f":"B30*E30","v":{"v":0,"d":"0.00 €"}},{"$f":"C30*E30","v":{"v":0,"d":"0.00 €"}}]
[{"$nulls":3},"Elementi @",null,{"$f":"B31*E31","v":{"v":0,"d":"0.00 €"}},{"$f":"C31*E31","v":{"v":0,"d":"0.00 €"}}]
[null,13,null,"Elementi @",null,{"$f":"B32*E32","v":{"v":0,"d":"0.00 €"}},{"$f":"C32*E32","v":{"v":0,"d":"0.00 €"}}]
[null,"Vsota",{"$nulls":3},{"$f":"SUBTOTAL(109,Tabela12[Predviden Dohodek])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Tabela12[Dejanski Dohodek])","v":{"v":0,"d":"0.00 €"}}]

{"sheet":"Povzetek - Dobička in izgube","index":2,"n_rows":9,"n_cols":7,"rows_kept":9,"merged":[[0,1,0,3]]}
[null,"Proračun dogodka za [ime dogodka] ",{"$nulls":4},"POVZETEK"]
[{"$nulls":6},"Dobička in izgube"]
[]
[]
[null,null,"Predvideno","Dejansko"]
[null,"Dohodek skupaj",{"$f":"Prihodek!F4","v":{"v":1936,"d":"1,936.00 €"}},{"$f":"Prihodek!G4","v":{"v":1831,"d":"1,831.00 €"}}]
[null,"Stroški skupaj",{"$f":"Izdatki!G4","v":{"v":882,"d":"882.00 €"}},{"$f":"Izdatki!H4","v":{"v":333,"d":"333.00 €"}}]
[]
[null,"Dobiček skupaj (ali izguba)",{"$f":"C6-C7","v":{"v":1054,"d":"1,054.00 €"}},{"$f":"D6-D7","v":{"v":1498,"d":"1,498.00 €"}}]