{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Neprofitni proračun"],"not_rendered":{"charts":2,"images":1,"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Neprofitni proračun","index":0,"n_rows":40,"n_cols":7,"rows_kept":40,"merged":[[16,1,16,6],[21,1,21,5]]}
[null,"Neprofitni proračun",{"$nulls":3},"FISKALNO LETO",2012]
{"$rows_empty":7}
[null,null,{"$f":"CONCATENATE(\"FY \",PL-1)","v":"FY 2011"},{"$f":"CONCATENATE(\"FY \",PL)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",PL)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",PL)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",PL)","v":"FY 2012"}]
[null,"Dohodek","PREDHODNO LETO","PREDLAGANO","DEJANSKO","RAZLIKA","+/- PREDHODNO LETO"]
[null,"Dobrodelne prireditve in dogodki",{"v":150000,"d":"150000.00"},{"v":200000,"d":"200000.00"},{"v":180000,"d":"180000.00"},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDLAGANO]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDHODNO LETO]]","v":{"v":30000,"d":"30000.00"}}]
[null,"Sklad",{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"v":50000,"d":"50000.00"},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Donacije",{"v":30000,"d":"30000.00"},{"v":40000,"d":"40000.00"},{"v":20000,"d":"20000.00"},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDLAGANO]]","v":{"v":-20000,"d":"(20000.00)"}},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDHODNO LETO]]","v":{"v":-10000,"d":"(10000.00)"}}]
[null,"Prihodki iz obresti",{"$nulls":3},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Razno",{"$nulls":3},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaDohodkov[[#This Row],[DEJANSKO]]-TabelaDohodkov[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"SKUPAJ",{"$f":"SUBTOTAL(109,TabelaDohodkov[PREDHODNO LETO])","v":{"v":230000,"d":"230000.00"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[PREDLAGANO])","v":{"v":290000,"d":"290000.00"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[DEJANSKO])","v":{"v":250000,"d":"250000.00"}},{"$f":"SUBTOTAL(109,TabelaDohodkov[RAZLIKA])","v":{"v":-40000,"d":"(40,000.00€)"}},{"$f":"SUBTOTAL(105,TabelaDohodkov[+/- PREDHODNO LETO])","v":{"v":-10000,"d":"(10,000.00€)"}}]
{"$rows_empty":8}
[null,null,{"$f":"CONCATENATE(\"FY \",PL-1)","v":"FY 2011"},{"$f":"CONCATENATE(\"FY \",PL)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",PL)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",PL)","v":"FY 2012"},{"$f":"CONCATENATE(\"FY \",PL)","v":"FY 2012"}]
[null,"Stroški","PREDHODNO LETO","PREDLAGANO","DEJANSKO","RAZLIKA","+/- PREDHODNO LETO"]
[null,"Plače",{"v":15000,"d":"15,000.00"},{"v":30000,"d":"30,000.00"},{"v":30000,"d":"30,000.00"},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":15000,"d":"15,000.00"}}]
[null,"Prednosti",{"v":5000,"d":"5,000.00"},{"v":7500,"d":"7,500.00"},{"v":7800,"d":"7,800.00"},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":300,"d":"300.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":2800,"d":"2,800.00"}}]
[null,"Najemnina",{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Storitve",{"v":1000,"d":"1,000.00"},{"v":1200,"d":"1,200.00"},{"v":1150,"d":"1,150.00"},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":-50,"d":"(50.00)"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":150,"d":"150.00"}}]
[null,"Potovanja in srečanja",{"v":2500,"d":"2,500.00"},{"v":2000,"d":"2,000.00"},{"v":2800,"d":"2,800.00"},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":800,"d":"800.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":300,"d":"300.00"}}]
[null,"Pristojbine za strokovna dela",{"$nulls":3},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Trženje/oglaševanje",{"$nulls":3},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Zavarovanje",{"$nulls":3},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Telefon",{"$nulls":3},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Spletne pristojbine (spletno mesto, mesto srečanja ...)",{"$nulls":3},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Oprema",{"$nulls":3},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Potrebščine",{"$nulls":3},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"Poštnina",{"$nulls":3},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDLAGANO]]","v":{"v":0,"d":"0.00"}},{"$f":"TabelaStroška[[#This Row],[DEJANSKO]]-TabelaStroška[[#This Row],[PREDHODNO LETO]]","v":{"v":0,"d":"0.00"}}]
[null,"SKUPAJ",{"$f":"SUBTOTAL(109,TabelaStroška[PREDHODNO LETO])","v":{"v":29500,"d":"29,500.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroška[PREDLAGANO])","v":{"v":46700,"d":"46,700.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroška[DEJANSKO])","v":{"v":47750,"d":"47,750.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroška[RAZLIKA])","v":{"v":1050,"d":"1,050.00 €"}},{"$f":"SUBTOTAL(109,TabelaStroška[+/- PREDHODNO LETO])","v":{"v":18250,"d":"18,250.00 €"}}]