{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Poročilo o stroških"],"not_rendered":{"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Poročilo o stroških","index":0,"n_rows":45,"n_cols":10,"rows_kept":45,"merged":[[18,1,18,9],[27,1,27,9],[35,1,35,9],[40,1,43,4]]}
["IME PODJETJA"]
["POROČILO O STROŠKIH"]
[]
[null,"ZAPOSLENI:","Tina Makovec",{"$nulls":3},"ODOBRIL:"]
[null,"ODDELEK","Prodaja"]
[null,"KONEC TEDNA:","2013-03-07",{"$nulls":3},"DATUM:"]
[null,"KILOMETRINA:",{"v":0.67,"d":"0.67 €"}]
[]
[null,null,{"$f":"UPPER(TEXT(C10,\"dddd\"))","v":"PETEK"},{"$f":"UPPER(TEXT(D10,\"dddd\"))","v":"SOBOTA"},"NEDELJA","PONEDELJEK","TOREK","SREDA","ČETRTEK"]
[null,"PREVOZ",{"$f":"KonecTedna-6","v":"2013-03-01"},{"$f":"KonecTedna-5","v":"2013-03-02"},{"$f":"KonecTedna-4","v":"2013-03-03"},{"$f":"KonecTedna-3","v":"2013-03-04"},{"$f":"KonecTedna-2","v":"2013-03-05"},{"$f":"KonecTedna-1","v":"2013-03-06"},{"$f":"KonecTedna","v":"2013-03-07"},"SKUPAJ"]
[null,"Število prevoženih kilometrov",145,{"$nulls":6},{"$f":"SUM(transport[[#This Row],[Dan 1]:[Dan 7]])","v":145}]
[null,"Povračilo kilometrine",{"$f":"C11*Cestnina","v":{"v":97.15,"d":"97.15 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"SUM(transport[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":97.15,"d":"97.15 €"}}]
[null,"Parkirnina in cestnina",{"$nulls":3},{"v":17,"d":"17.00 €"},{"$nulls":3},{"$f":"SUM(transport[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":17,"d":"17.00 €"}}]
[null,"Najem avtomobila",{"v":79,"d":"79.00 €"},null,null,{"v":79,"d":"79.00 €"},{"$nulls":3},{"$f":"SUM(transport[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":158,"d":"158.00 €"}}]
[null,"Taksi/limuzina",{"$nulls":7},{"$f":"SUM(transport[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Drugo (vlak ali avtobus)",{"$nulls":7},{"$f":"SUM(transport[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Letalski prevoz",{"$nulls":3},{"v":235,"d":"235.00 €"},{"$nulls":3},{"$f":"SUM(transport[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":235,"d":"235.00 €"}}]
[null,"SKUPAJ",{"$f":"SUBTOTAL(109,C12:C17)","v":{"v":176.15,"d":"176.15 €"}},{"$f":"SUBTOTAL(109,D12:D17)","v":{"v":0,"d":"0.00 €"}},null,{"$f":"SUBTOTAL(109,F12:F17)","v":{"v":331,"d":"331.00 €"}},{"$f":"SUBTOTAL(109,G12:G17)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,H12:H17)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,I12:I17)","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(J12:J17)","v":{"v":507.15,"d":"507.15 €"}}]
[]
[null,"NASTANITEV IN OBROKI"]
[null,"Nastanitev",{"v":145,"d":"145.00 €"},{"$nulls":6},{"$f":"SUM(NastanitevObroki[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":145,"d":"145.00 €"}}]
[null,"Zajtrk",{"v":11.49,"d":"11.49 €"},{"$nulls":6},{"$f":"SUM(NastanitevObroki[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":11.49,"d":"11.49 €"}}]
[null,"Kosilo",{"v":12,"d":"12.00 €"},{"$nulls":6},{"$f":"SUM(NastanitevObroki[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":12,"d":"12.00 €"}}]
[null,"Večerja",{"v":17,"d":"17.00 €"},{"$nulls":6},{"$f":"SUM(NastanitevObroki[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":17,"d":"17.00 €"}}]
[null,"Prigrizki",{"$f":"C24*Cestnina","v":{"v":11.39,"d":"11.39 €"}},{"$nulls":6},{"$f":"SUM(NastanitevObroki[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":11.39,"d":"11.39 €"}}]
[null,"Delna vsota obrokov",{"$f":"SUM(C22:C24)","v":{"v":40.49,"d":"40.49 €"}},{"$f":"SUM(D22:D24)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"SUM(NastanitevObroki[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":40.49,"d":"40.49 €"}}]
[null,"SKUPAJ",{"$f":"SUBTOTAL(109,C21,C26)","v":{"v":185.49,"d":"185.49 €"}},{"$f":"SUBTOTAL(109,D21,D26)","v":{"v":0,"d":"0.00 €"}},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"},{"$f":"SUBTOTAL(109,J21,J26)","v":{"v":185.49,"d":"185.49 €"}}]
[]
[null,"RAZNO"]
[null,"Potrebščine",{"$nulls":7},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Oprema",{"$nulls":7},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Telefon, faks, internet",{"$nulls":7},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Drugo*",{"$nulls":7},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":0,"d":"0.00 €"}}]
[null,"Zabava*",{"$nulls":3},{"v":199,"d":"199.00 €"},{"$nulls":3},{"$f":"SUM(Razno[[#This Row],[Dan 1]:[Dan 7]])","v":{"v":199,"d":"199.00 €"}}]
[null,"SKUPAJ",{"$f":"SUBTOTAL(109,Razno[Dan 1])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razno[Dan 2])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razno[Dan 3])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razno[Dan 4])","v":{"v":199,"d":"199.00 €"}},{"$f":"SUBTOTAL(109,Razno[Dan 5])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razno[Dan 6])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razno[Dan 7])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Razno[Skupaj])","v":{"v":199,"d":"199.00 €"}}]
[]
[null,"SKUPNE VSOTE",{"$f":"SUM(Razno[[#Totals],[Dan 1]],NastanitevObroki[[#Totals],[Dan 1]],transport[[#Totals],[Dan 1]])","v":{"v":361.64,"d":"361.64 €"}},{"$f":"SUM(Razno[[#Totals],[Dan 2]],NastanitevObroki[[#Totals],[Dan 2]],transport[[#Totals],[Dan 2]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Razno[[#Totals],[Dan 3]],NastanitevObroki[[#Totals],[Dan 3]],transport[[#Totals],[Dan 3]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Razno[[#Totals],[Dan 4]],NastanitevObroki[[#Totals],[Dan 4]],transport[[#Totals],[Dan 4]])","v":{"v":530,"d":"530.00 €"}},{"$f":"SUM(Razno[[#Totals],[Dan 5]],NastanitevObroki[[#Totals],[Dan 5]],transport[[#Totals],[Dan 5]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Razno[[#Totals],[Dan 6]],NastanitevObroki[[#Totals],[Dan 6]],transport[[#Totals],[Dan 6]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Razno[[#Totals],[Dan 7]],NastanitevObroki[[#Totals],[Dan 7]],transport[[#Totals],[Dan 7]])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUM(Razno[[#Totals],[Skupaj]],NastanitevObroki[[#Totals],[Skupaj]],transport[[#Totals],[Skupaj]])","v":{"v":891.64,"d":"891.64 €"}}]
[]
[{"$nulls":9},"SKUPNI STROŠKI"]
[null,"*Poslovni namen za elemente »Zabava« in »Drugo«:",{"$nulls":7},{"$f":"SUM(J18,J27,J35)","v":{"v":891.64,"d":"891.64 €"}}]
[{"$nulls":9},"PREDPLAČILA"]
[]
[{"$nulls":9},"SKUPAJ POVRAČILO"]
[{"$nulls":9},{"$f":"J40-J42","v":{"v":891.64,"d":"891.64 €"}}]
[{"$nulls":9},"Priložite vse račune."]