{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Vnos podatkov proračuna","Poročilo o proračunu","Podatki seznama"],"not_rendered":{"charts":2,"defined_names":7,"pivot_tables":1},"read":"whole","date_system":"1900"}

{"sheet":"Vnos podatkov proračuna","index":0,"n_rows":33,"n_cols":8,"rows_kept":33}
[]
[{"$nulls":3},"PRORAČUN ŠOLSKEGA ŠPORTNEGA ODDELKA"]
[{"$nulls":3}," VNOS PODATKOV"]
[]
[null,"DATUM","VRSTA ELEMENTA","ELEMENT STROŠKOV","PREDVIDENA CENA","DEJANSKI STROŠKI","PREKORAČITEV/ZNOTRAJ","RAZLIKA"]
[null,"2012-06-03","Odhodki","Uradniki",{"v":100,"d":"100.00"},{"v":85,"d":"85.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H6>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E6-'Vnos podatkov proračuna'!$F6","v":{"v":15,"d":"15.00 €"}}]
[null,"2012-06-03","Odhodki","Varnost",{"v":250,"d":"250.00"},{"v":215,"d":"215.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H7>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E7-'Vnos podatkov proračuna'!$F7","v":{"v":35,"d":"35.00 €"}}]
[null,"2012-06-03","Odhodki","Delavci na dogodku",{"v":200,"d":"200.00"},{"v":210,"d":"210.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H8>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E8-'Vnos podatkov proračuna'!$F8","v":{"v":-10,"d":"-10.00 €"}}]
[null,"2012-06-03","Odhodki","Nezaposleni delavci na dogodku",{"v":750,"d":"750.00"},{"v":724,"d":"724.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H9>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E9-'Vnos podatkov proračuna'!$F9","v":{"v":26,"d":"26.00 €"}}]
[null,"2012-06-03","Odhodki","Uniforme",{"v":670,"d":"670.00"},{"v":733,"d":"733.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H10>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E10-'Vnos podatkov proračuna'!$F10","v":{"v":-63,"d":"-63.00 €"}}]
[null,"2012-06-03","Dohodek","Dobiček od prodaje vstopnic",{"v":710,"d":"710.00"},{"v":750,"d":"750.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H11>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E11-'Vnos podatkov proračuna'!$F11","v":{"v":-40,"d":"-40.00 €"}}]
[null,"2012-06-03","Odhodki","Potrebščine, splošno",{"v":160,"d":"160.00"},{"v":145,"d":"145.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H12>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E12-'Vnos podatkov proračuna'!$F12","v":{"v":15,"d":"15.00 €"}}]
[null,"2012-06-03","Odhodki","Potovanje študentov znotraj države",{"v":490,"d":"490.00"},{"v":350,"d":"350.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H13>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E13-'Vnos podatkov proračuna'!$F13","v":{"v":140,"d":"140.00 €"}}]
[null,"2012-06-03","Odhodki","Potovanje študentov znotraj države",{"v":760,"d":"760.00"},{"v":725,"d":"725.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H14>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E14-'Vnos podatkov proračuna'!$F14","v":{"v":35,"d":"35.00 €"}}]
[null,"2012-06-03","Odhodki","Splošne potrebščine",{"v":850,"d":"850.00"},{"v":475,"d":"475.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H15>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E15-'Vnos podatkov proračuna'!$F15","v":{"v":375,"d":"375.00 €"}}]
[null,"2012-06-03","Odhodki","Pisarniške potrebščine",{"v":660,"d":"660.00"},{"v":200,"d":"200.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H16>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E16-'Vnos podatkov proračuna'!$F16","v":{"v":460,"d":"460.00 €"}}]
[null,"2012-06-03","Odhodki","Odhodni prenosi",{"v":860,"d":"860.00"},{"v":350,"d":"350.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H17>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E17-'Vnos podatkov proračuna'!$F17","v":{"v":510,"d":"510.00 €"}}]
[null,"2012-06-03","Odhodki","Razno",{"v":150,"d":"150.00"},{"v":144,"d":"144.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H18>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E18-'Vnos podatkov proračuna'!$F18","v":{"v":6,"d":"6.00 €"}}]
[null,"2012-06-03","Dohodek","Delitev prihodka od prodaje vstopnic",{"v":340,"d":"340.00"},{"v":350,"d":"350.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H19>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E19-'Vnos podatkov proračuna'!$F19","v":{"v":-10,"d":"-10.00 €"}}]
[null,"2012-06-03","Dohodek","Dobrodelne prireditve",{"v":670,"d":"670.00"},{"v":700,"d":"700.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H20>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E20-'Vnos podatkov proračuna'!$F20","v":{"v":-30,"d":"-30.00 €"}}]
[null,"2012-06-03","Dohodek","Donacije",{"v":720,"d":"720.00"},{"v":800,"d":"800.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H21>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E21-'Vnos podatkov proračuna'!$F21","v":{"v":-80,"d":"-80.00 €"}}]
[null,"2012-06-03","Odhodki","Potovanje študentov znotraj države",{"v":880,"d":"880.00"},{"v":750,"d":"750.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H22>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E22-'Vnos podatkov proračuna'!$F22","v":{"v":130,"d":"130.00 €"}}]
[null,"2012-06-03","Dohodek","Donacije",{"v":800,"d":"800.00"},{"v":700,"d":"700.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H23>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E23-'Vnos podatkov proračuna'!$F23","v":{"v":100,"d":"100.00 €"}}]
[null,"2012-06-03","Dohodek","Prenos",{"v":720,"d":"720.00"},{"v":700,"d":"700.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H24>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E24-'Vnos podatkov proračuna'!$F24","v":{"v":20,"d":"20.00 €"}}]
[null,"2012-06-03","Odhodki","Izobraževanje za vodstveni kader/potovanje",{"v":620,"d":"620.00"},{"v":820,"d":"820.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H25>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E25-'Vnos podatkov proračuna'!$F25","v":{"v":-200,"d":"-200.00 €"}}]
[null,"2012-06-03","Dohodek","Dohodni prenosi",{"v":880,"d":"880.00"},{"v":875,"d":"875.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H26>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E26-'Vnos podatkov proračuna'!$F26","v":{"v":5,"d":"5.00 €"}}]
[null,"2012-06-03","Odhodki","Uniforme",{"v":850,"d":"850.00"},{"v":875,"d":"875.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H27>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E27-'Vnos podatkov proračuna'!$F27","v":{"v":-25,"d":"-25.00 €"}}]
[null,"2012-06-03","Odhodki","Potovanje študentov znotraj države",{"v":710,"d":"710.00"},{"v":710,"d":"710.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H28>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E28-'Vnos podatkov proračuna'!$F28","v":{"v":0,"d":"0.00 €"}}]
[null,"2012-06-03","Dohodek","Razno",{"v":950,"d":"950.00"},{"v":949,"d":"949.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H29>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E29-'Vnos podatkov proračuna'!$F29","v":{"v":1,"d":"1.00 €"}}]
[null,"2012-06-03","Dohodek","Dobrodelne prireditve",{"v":720,"d":"720.00"},{"v":725,"d":"725.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H30>0)","v":{"v":0,"d":"0%"}},{"$f":"'Vnos podatkov proračuna'!$E30-'Vnos podatkov proračuna'!$F30","v":{"v":-5,"d":"-5.00 €"}}]
[null,"2012-06-03","Odhodki","Potovanje študentov znotraj države",{"v":580,"d":"580.00"},{"v":569,"d":"569.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H31>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E31-'Vnos podatkov proračuna'!$F31","v":{"v":11,"d":"11.00 €"}}]
[null,"2012-06-03","Odhodki","Pisarniške potrebščine",{"v":570,"d":"570.00"},{"v":550,"d":"550.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H32>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E32-'Vnos podatkov proračuna'!$F32","v":{"v":20,"d":"20.00 €"}}]
[null,"2012-06-03","Dohodek","Dobiček od prodaje vstopnic",{"v":670,"d":"670.00"},{"v":650,"d":"650.00 €"},{"$f":"--('Vnos podatkov proračuna'!$H33>0)","v":{"v":1,"d":"100%"}},{"$f":"'Vnos podatkov proračuna'!$E33-'Vnos podatkov proračuna'!$F33","v":{"v":20,"d":"20.00 €"}}]

{"sheet":"Poročilo o proračunu","index":1,"n_rows":27,"n_cols":5,"rows_kept":27}
[]
[null,null,"PRORAČUN ŠOLSKEGA ŠPORTNEGA ODDELKA"]
[null,null,"  INFORMATIVNO"]
[]
[null,"STROŠKI in DOHODEK"," PRORAČUN"," DEJANSKI"," RAZLIKA"]
[null,"Odhodki",{"v":10110,"d":"10,110.00 €"},{"v":8630,"d":"8,630.00 €"},{"v":1480,"d":"1,480.00 €"}]
[null,"Uradniki",{"v":100,"d":"100.00 €"},{"v":85,"d":"85.00 €"},{"v":15,"d":"15.00 €"}]
[null,"Varnost",{"v":250,"d":"250.00 €"},{"v":215,"d":"215.00 €"},{"v":35,"d":"35.00 €"}]
[null,"Delavci na dogodku",{"v":200,"d":"200.00 €"},{"v":210,"d":"210.00 €"},{"v":-10,"d":"-10.00 €"}]
[null,"Nezaposleni delavci na dogodku",{"v":750,"d":"750.00 €"},{"v":724,"d":"724.00 €"},{"v":26,"d":"26.00 €"}]
[null,"Uniforme",{"v":1520,"d":"1,520.00 €"},{"v":1608,"d":"1,608.00 €"},{"v":-88,"d":"-88.00 €"}]
[null,"Potrebščine, splošno",{"v":160,"d":"160.00 €"},{"v":145,"d":"145.00 €"},{"v":15,"d":"15.00 €"}]
[null,"Potovanje študentov znotraj države",{"v":3420,"d":"3,420.00 €"},{"v":3104,"d":"3,104.00 €"},{"v":316,"d":"316.00 €"}]
[null,"Splošne potrebščine",{"v":850,"d":"850.00 €"},{"v":475,"d":"475.00 €"},{"v":375,"d":"375.00 €"}]
[null,"Pisarniške potrebščine",{"v":1230,"d":"1,230.00 €"},{"v":750,"d":"750.00 €"},{"v":480,"d":"480.00 €"}]
[null,"Odhodni prenosi",{"v":860,"d":"860.00 €"},{"v":350,"d":"350.00 €"},{"v":510,"d":"510.00 €"}]
[null,"Razno",{"v":150,"d":"150.00 €"},{"v":144,"d":"144.00 €"},{"v":6,"d":"6.00 €"}]
[null,"Izobraževanje za vodstveni kader/potovanje",{"v":620,"d":"620.00 €"},{"v":820,"d":"820.00 €"},{"v":-200,"d":"-200.00 €"}]
[null,"Dohodek",{"v":7180,"d":"7,180.00 €"},{"v":7199,"d":"7,199.00 €"},{"v":-19,"d":"-19.00 €"}]
[null,"Dobiček od prodaje vstopnic",{"v":1380,"d":"1,380.00 €"},{"v":1400,"d":"1,400.00 €"},{"v":-20,"d":"-20.00 €"}]
[null,"Odhodni prenosi",{"v":880,"d":"880.00 €"},{"v":875,"d":"875.00 €"},{"v":5,"d":"5.00 €"}]
[null,"Razno",{"v":950,"d":"950.00 €"},{"v":949,"d":"949.00 €"},{"v":1,"d":"1.00 €"}]
[null,"Delitev prihodka od prodaje vstopnic",{"v":340,"d":"340.00 €"},{"v":350,"d":"350.00 €"},{"v":-10,"d":"-10.00 €"}]
[null,"Dobrodelne prireditve",{"v":1390,"d":"1,390.00 €"},{"v":1425,"d":"1,425.00 €"},{"v":-35,"d":"-35.00 €"}]
[null,"Donacije",{"v":1520,"d":"1,520.00 €"},{"v":1500,"d":"1,500.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Prenos",{"v":720,"d":"720.00 €"},{"v":700,"d":"700.00 €"},{"v":20,"d":"20.00 €"}]
[null,"Skupna vsota",{"v":17290,"d":"17,290.00 €"},{"v":15829,"d":"15,829.00 €"},{"v":1461,"d":"1,461.00 €"}]

{"sheet":"Podatki seznama","index":2,"n_rows":20,"n_cols":4,"rows_kept":20}
[]
[{"$nulls":3},"PRORAČUN ŠOLSKEGA ŠPORTNEGA ODDELKA"]
[{"$nulls":3}," UREJANJE SEZNAMOV"]
[]
[null,"SEZNAM ELEMENTOV PRIHODKA",null,"SEZNAM ELEMENTOV STROŠKA"]
[null,"Dobiček od prodaje vstopnic",null,"Uradniki"]
[null,"Delitev prihodka od prodaje vstopnic",null,"Varnost"]
[null,"Dobrodelne prireditve",null,"Delavci na dogodku"]
[null,"Donacije",null,"Nezaposleni delavci na dogodku"]
[null,"Prenos",null,"Uniforme"]
[null,"Dohodni prenosi",null,"Potrebščine na terenu"]
[null,"Razno",null,"Potrebščine, splošno"]
[{"$nulls":3},"Obrok pred tekmo"]
[{"$nulls":3},"Potovanje študentov znotraj države"]
[{"$nulls":3},"Potovanja študentov zunaj države"]
[{"$nulls":3},"Izobraževanje za vodstveni kader/potovanje"]
[{"$nulls":3},"Splošne potrebščine"]
[{"$nulls":3},"Pisarniške potrebščine"]
[{"$nulls":3},"Odhodni prenosi"]
[{"$nulls":3},"Razno"]