{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["STROŠKI PRENOVE"],"not_rendered":{"images":2,"defined_names":4},"read":"whole","date_system":"1900"}

{"sheet":"STROŠKI PRENOVE","index":0,"n_rows":28,"n_cols":8,"rows_kept":28,"merged":[[25,1,25,5],[26,1,26,5],[27,1,27,5]]}
[null,"DELOVNI LIST STROŠKI PRENOVE KUHINJE"]
[]
[null,"Kategorija","Elementi","Količina","Predvideni stroški","Dejanski stroški","Skupni predvideni stroški","Skupni dejanski stroški"]
[null,"Omarice","Spodnje omarice: Modularne standardne (količina v cm)",25,{"v":5,"d":"5.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":125,"d":"125 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Omarice","Zgornje omarice: Modularne standardne (količina v cm)",25,{"v":3.5,"d":"3.50 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":87.5,"d":"88 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Naprave za čiščenje","Pomivalni stroj: Standard",1,{"v":250,"d":"250.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":250,"d":"250 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Naprave za čiščenje","Odstranjevanje: Standard",1,{"v":175,"d":"175.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":175,"d":"175 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Naprave za kuhanje","Obseg: Vgradni standardni",1,{"v":375,"d":"375.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":375,"d":"375 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Naprave za kuhanje","Mikrovalovka: Standard",1,{"v":300,"d":"300.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":300,"d":"300 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Pulti","Površine (količina v cm)",23,{"v":10,"d":"10.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":230,"d":"230 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Vrata","Notranjost: Furnirane plošče",1,{"v":65,"d":"65.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":65,"d":"65 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Dodatki","Dodatki: Hitri grelnik vode",1,{"v":120,"d":"120.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":120,"d":"120 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Dodatki","Dodatki: Pipa za milo",1,{"v":40,"d":"40.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":40,"d":"40 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Pipe","Pipa: Z ročico, standardna",1,{"v":130,"d":"130.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":130,"d":"130 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Tla","Laminat (količina v kvadratnih metrih)",165,{"v":3.5,"d":"3.50 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":577.5,"d":"578 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Pralni in sušilni stroj","Pralni stroj: Standard",1,{"v":500,"d":"500.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":500,"d":"500 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Pralni in sušilni stroj","Sušilni stroj: Standard",1,{"v":375,"d":"375.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":375,"d":"375 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Osvetlitev","Osvetlitev: Vgradna svetila",4,{"v":35,"d":"35.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":140,"d":"140 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Hladilniki","Hladilnik: Samostoječi, luksuzen",1,{"v":1200,"d":"1,200.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":1200,"d":"1,200 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Korita","Dvojno korito, nerjaveče jeklo, luksuzno",1,{"v":125,"d":"125.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":125,"d":"125 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Ventilacija","Napa: Z odvodom, standardna",1,{"v":180,"d":"180.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":180,"d":"180 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Stene","Stenska omarica (v kvadratnih metrih)",70,{"v":2,"d":"2.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":140,"d":"140 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Okna","Drsna",2,{"v":120,"d":"120.00 €"},null,{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":240,"d":"240 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Drugo",{"$nulls":4},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Predvideni stroški]]","v":{"v":0,"d":"0 €"}},{"$f":"Podatki[[#This Row],[Količina]]*Podatki[[#This Row],[Dejanski stroški]]","v":{"v":0,"d":"0 €"}}]
[null,"Skupaj",null,null,{"$f":"SUBTOTAL(109,Podatki[Predvideni stroški])","v":{"v":4014,"d":"4,014.00 €"}},{"$f":"SUBTOTAL(109,Podatki[Dejanski stroški])","v":{"v":0,"d":"0.00 €"}},{"$f":"SUBTOTAL(109,Podatki[Skupni predvideni stroški])","v":{"v":5375,"d":"5,375.00 €"}},{"$f":"SUBTOTAL(109,Podatki[Skupni dejanski stroški])","v":{"v":0,"d":"0.00 €"}}]
[null,"Delna_vsota",{"$nulls":4},{"$f":"SUBTOTAL(109,Podatki[Skupni predvideni stroški])","v":{"v":5375,"d":"5,375.00 €"}},{"$f":"SUBTOTAL(109,Podatki[Skupni dejanski stroški])","v":{"v":0,"d":"0.00 €"}}]
[null,"Nepričakovani stroški – dodaj 30 %",{"$nulls":4},{"$f":"G26*0.3","v":{"v":1612.5,"d":"1,612.50 €"}},{"$f":"H26*0.3","v":{"v":0,"d":"0.00 €"}}]
[null,"Skupaj",{"$nulls":4},{"$f":"SUM(G26:G27)","v":{"v":6987.5,"d":"6,987.50 €"}},{"$f":"SUM(H26:H27)","v":{"v":0,"d":"0.00 €"}}]