{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["Financni_nacrt"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":1,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Financni_nacrt","index":0,"n_rows":239,"n_cols":17,"rows_kept":239,"cut":false,"hidden":false,"merged":[[39,0,39,15],[1,1,1,6],[14,0,14,15],[84,0,84,15],[85,0,85,15],[61,0,61,15]]}
[]
["PRILOGA 1: FINANČNI NAČRT OPERACIJE:","vnesite naziv operacije"]
[]
[]
["VNESITE VODILNEGA PARTNERJA IN POSAMEZNE PARTNERJE:"]
["Vodilni partner","Ime vodilnega partnerja"]
["Partner 1","Ime partnerja 1"]
["Partner 2","Ime partnerja 2"]
["Partner 3","Ime partnerja 3"]
["Partner 4","Ime partnerja 4"]
["Partner 5","Ime partnerja 5"]
["Partner 6","Ime partnerja 6"]
[]
[]
[]
["aktivnost operacije","nosilec stroška","kategorija stroška","enota","št. enot","cena na enoto brez DDV (€)","DDV (%)","skupna vrednost  brez DDV (€)","cena na enoto         z DDV (€)","skupna vrednost        z DDV (€) "," DDV    (€)","upravičen strošek (€)","delež sofinanciranja (%)","zaprošena vrednost (€)","lastna sredstva (€)","Opombe"]
["1. Faza",null,null,null,null,null,null,{"$f":"SUM(H18:H39)","v":0},{"$f":"SUM(I18:I39)","v":0},{"$f":"SUM(J18:J39)","v":0},{"$f":"SUM(K18:K39)","v":0},{"$f":"SUM(L18:L37)","v":0},null,{"$f":"SUM(N18:N39)","v":0},{"$f":"SUM(O18:O39)","v":0}]
[null,null,null,null,null,null,null,{"$f":"E18*F18","v":0},{"$f":"F18*G18+F18","v":0},{"$f":"I18*E18","v":0},{"$f":"F18*E18*G18","v":0},null,85,{"$f":"ROUND(((L18*M18)/100),2)","v":0},{"$f":"J18-N18","v":0}]
[null,null,null,null,null,null,null,{"$f":"E19*F19","v":0},{"$f":"F19*G19+F19","v":0},{"$f":"I19*E19","v":0},{"$f":"F19*E19*G19","v":0},null,85,{"$f":"ROUND(((L19*M19)/100),2)","v":0},{"$f":"J19-N19","v":0}]
[null,null,null,null,null,null,null,{"$f":"E20*F20","v":0},{"$f":"F20*G20+F20","v":0},{"$f":"I20*E20","v":0},{"$f":"F20*E20*G20","v":0},null,85,{"$f":"ROUND(((L20*M20)/100),2)","v":0},{"$f":"J20-N20","v":0}]
[null,null,null,null,null,null,null,{"$f":"E21*F21","v":0},{"$f":"F21*G21+F21","v":0},{"$f":"I21*E21","v":0},{"$f":"F21*E21*G21","v":0},null,85,{"$f":"ROUND(((L21*M21)/100),2)","v":0},{"$f":"J21-N21","v":0}]
[null,null,null,null,null,null,null,{"$f":"E22*F22","v":0},{"$f":"F22*G22+F22","v":0},{"$f":"I22*E22","v":0},{"$f":"F22*E22*G22","v":0},null,85,{"$f":"ROUND(((L22*M22)/100),2)","v":0},{"$f":"J22-N22","v":0}]
[null,null,null,null,null,null,null,{"$f":"E23*F23","v":0},{"$f":"F23*G23+F23","v":0},{"$f":"I23*E23","v":0},{"$f":"F23*E23*G23","v":0},null,85,{"$f":"ROUND(((L23*M23)/100),2)","v":0},{"$f":"J23-N23","v":0}]
[null,null,null,null,null,null,null,{"$f":"E24*F24","v":0},{"$f":"F24*G24+F24","v":0},{"$f":"I24*E24","v":0},{"$f":"F24*E24*G24","v":0},null,85,{"$f":"ROUND(((L24*M24)/100),2)","v":0},{"$f":"J24-N24","v":0}]
[null,null,null,null,null,null,null,{"$f":"E25*F25","v":0},{"$f":"F25*G25+F25","v":0},{"$f":"I25*E25","v":0},{"$f":"F25*E25*G25","v":0},null,85,{"$f":"ROUND(((L25*M25)/100),2)","v":0},{"$f":"J25-N25","v":0}]
[null,null,null,null,null,null,null,{"$f":"E26*F26","v":0},{"$f":"F26*G26+F26","v":0},{"$f":"I26*E26","v":0},{"$f":"F26*E26*G26","v":0},null,85,{"$f":"ROUND(((L26*M26)/100),2)","v":0},{"$f":"J26-N26","v":0},null,{"$f":"$P$25+1","v":1}]
[null,null,null,null,null,null,null,{"$f":"E27*F27","v":0},{"$f":"F27*G27+F27","v":0},{"$f":"I27*E27","v":0},{"$f":"F27*E27*G27","v":0},null,85,{"$f":"ROUND(((L27*M27)/100),2)","v":0},{"$f":"J27-N27","v":0},null,{"$f":"$P$26+1","v":1}]
[null,null,null,null,null,null,null,{"$f":"E28*F28","v":0},{"$f":"F28*G28+F28","v":0},{"$f":"I28*E28","v":0},{"$f":"F28*E28*G28","v":0},null,85,{"$f":"ROUND(((L28*M28)/100),2)","v":0},{"$f":"J28-N28","v":0},null,{"$f":"$P$26+1","v":1}]
[null,null,null,null,null,null,null,{"$f":"E29*F29","v":0},{"$f":"F29*G29+F29","v":0},{"$f":"I29*E29","v":0},{"$f":"F29*E29*G29","v":0},null,85,{"$f":"ROUND(((L29*M29)/100),2)","v":0},{"$f":"J29-N29","v":0},null,{"$f":"$P$26+1","v":1}]
[null,null,null,null,null,null,null,{"$f":"E30*F30","v":0},{"$f":"F30*G30+F30","v":0},{"$f":"I30*E30","v":0},{"$f":"F30*E30*G30","v":0},null,85,{"$f":"ROUND(((L30*M30)/100),2)","v":0},{"$f":"J30-N30","v":0},null,{"$f":"$P$26+1","v":1}]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0,null,{"$f":"$P$30+1","v":1}]
[null,null,null,null,null,null,null,{"$f":"E32*F32","v":0},{"$f":"F32*G32+F32","v":0},{"$f":"I32*E32","v":0},{"$f":"F32*E32*G32","v":0},null,85,{"$f":"ROUND(((L32*M32)/100),2)","v":0},{"$f":"J32-N32","v":0}]
[null,null,null,null,null,null,null,{"$f":"E33*F33","v":0},{"$f":"F33*G33+F33","v":0},{"$f":"I33*E33","v":0},{"$f":"F33*E33*G33","v":0},null,85,{"$f":"ROUND(((L33*M33)/100),2)","v":0},{"$f":"J33-N33","v":0}]
[null,null,null,null,null,null,null,{"$f":"E34*F34","v":0},{"$f":"F34*G34+F34","v":0},{"$f":"I34*E34","v":0},{"$f":"F34*E34*G34","v":0},null,85,{"$f":"ROUND(((L34*M34)/100),2)","v":0},{"$f":"J34-N34","v":0}]
[null,null,null,null,null,null,null,{"$f":"E35*F35","v":0},{"$f":"F35*G35+F35","v":0},{"$f":"I35*E35","v":0},{"$f":"F35*E35*G35","v":0},null,85,{"$f":"ROUND(((L35*M35)/100),2)","v":0},{"$f":"J35-N35","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0,null,{"$f":"$P$35+1","v":1}]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,{"$f":"E38*F38","v":0},{"$f":"F38*G38+F38","v":0},{"$f":"I38*E38","v":0},{"$f":"F38*E38*G38","v":0},null,85,{"$f":"ROUND(((L38*M38)/100),2)","v":0},{"$f":"J38-N38","v":0}]
[]
[]
["2. Faza",null,null,null,null,null,null,{"$f":"SUM(H42:H61)","v":0},{"$f":"SUM(I42:I61)","v":0},{"$f":"SUM(J42:J61)","v":0},{"$f":"SUM(K42:K61)","v":0},{"$f":"SUM(L42:L61)","v":0},null,{"$f":"SUM(N42:N61)","v":0},{"$f":"SUM(O42:O61)","v":0},null,{"$f":"$P$40+1","v":1}]
[null,null,null,null,null,null,null,0,0,0,0,null,85,{"$f":"ROUND(((L42*M42)/100),2)","v":0},{"$f":"J42-N42","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,{"$f":"ROUND(((L45*M45)/100),2)","v":0},0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,{"$f":"ROUND(((L52*M52)/100),2)","v":0},0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[]
[]
["3. Faza",null,null,null,null,null,null,{"$f":"SUM(H64:H83)","v":0},{"$f":"SUM(I64:I83)","v":0},{"$f":"SUM(J64:J83)","v":0},{"$f":"SUM(K64:K83)","v":0},{"$f":"SUM(L64:L83)","v":0},null,{"$f":"SUM(N64:N83)","v":0},{"$f":"SUM(O64:O83)","v":0}]
[null,null,null,null,null,null,null,{"$f":"E64*F64","v":0},{"$f":"F64*G64+F64","v":0},{"$f":"I64*E64","v":0},{"$f":"F64*E64*G64","v":0},null,85,{"$f":"ROUND(((L64*M64)/100),2)","v":0},{"$f":"J64-N64","v":0}]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,{"$f":"ROUND(((L74*M74)/100),2)","v":0},0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,{"$f":"ROUND(((L75*M75)/100),2)","v":0},0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,{"$f":"F78*G78+F78","v":0},0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[null,null,null,null,null,null,null,0,0,0,0,null,85,0,0]
[]
["SKUPAJ",null,null,null,null,null,null,{"$f":"SUM(H17+H41+H63)","v":0},{"$f":"SUM(I17+I41+I63)","v":0},{"$f":"SUM(J17+J41+J63)","v":0},{"$f":"SUM(K17+K41+K63)","v":0},{"$f":"SUM(L17+L41+L63)","v":0},null,{"$f":"SUM(N17+N41+N63)","v":0},{"$f":"SUM(O17+O41+O63)","v":0}]
["polja obarvana rumeno, se izpolnijo avtomatsko in so zaklenjena"]
["zneski v stolpcu F morajo biti vpisani na dve decimalni mesti natančno"]
[]
[]
[]
["Če potrebujete več vrstic v določeni Fazi, se postavite na predzadnje polje v tisti fazi in pritisnite gumb \"Dodaj vrstico\". Predhodno morate omogočiti macre."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[0]
[9.5000000000000001E-2]
[0.22]