{"text_format":"1","workbook":"xls","n_sheets":3,"sheets":["Izdatki","Prihodek","Povzetek dobička – izgube"],"not_rendered":{"charts":1,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Izdatki","index":0,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Proračun za [Ime prireditve]"]
["Izdatki"]
[null,null,null,null,null,"Ocenjeni","Dejanski"]
["Izdatki – skupaj",null,null,null,null,700,300]
[]
[null,"Ocenjeni","Dejanski",null,null,"Ocenjeni","Dejanski"]
["Mesto",null,null,null,"Prigrizki"]
["Plačilo prostora in dvorane",500,null,null,"Hrana"]
["Osebje na mestu",null,null,null,"Pijača"]
["Oprema",null,null,null,"Platno"]
["Mize in stoli",null,null,null,"Osebje in darila"]
["Skupaj",500,0,null,"Skupaj",0,0]
[]
["Okraski",null,null,null,"Program"]
["Cvetje",200,300,null,"Nastopajoči"]
["Sveče",null,null,null,"Govorniki"]
["Razsvetljava",null,null,null,"Potni stroški"]
["Baloni",null,null,null,"Hotel"]
["Papir",null,null,null,"Drugo"]
["Skupaj",200,300,null,"Skupaj",0,0]
[]
["Oglaševanje",null,null,null,"Nagrade"]
["Grafična dela",null,null,null,"Trakovi/Plakete/Pokali"]
["Fotokopiranje/Tiskanje",null,null,null,"Darila"]
["Poštnina",null,null,null,"Skupaj",0,0]
["Skupaj",0,0]
[]
["Razno"]
["Telefon"]
["Prevoz"]
["Pisarniški material"]
["Storitve faksiranja"]
["Skupaj",0,0]

{"sheet":"Prihodek","index":1,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Proračun za [Ime prireditve]"]
["Prihodek"]
[null,null,null,null,null,"Ocenjeni","Dejanski"]
["Prihodek – skupaj",null,null,null,null,1936,1831]
[]
["Vstopnina"]
["Ocenjena","Dejanska",null,null,null,"Ocenjena","Dejanska"]
[300,278,"Odrasli po",5,null,1500,1390]
[197,195,"Otroci po",2,null,394,390]
[42,51,"Drugi po",1,null,42,51]
[null,null,null,null,null,1936,1831]
[]
[]
["Oglasi v programu"]
[null,null,"Naslovnice po",null,null,0,0]
[null,null,"Pol strani po",null,null,0,0]
[null,null,"Četrtina strani po",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Razstavljalci/dobavitelji"]
[null,null,"Veliki prostori po",null,null,0,0]
[null,null,"Srednji prostori po",null,null,0,0]
[null,null,"Majhni prostori po",null,null,0,0]
[null,null,null,null,null,0,0]
[]
[]
["Prodaja artiklov"]
[null,null,"Artikli po",null,null,0,0]
[null,null,"Artikli po",null,null,0,0]
[null,null,"Artikli po",null,null,0,0]
[null,null,"Artikli po",null,null,0,0]
[null,null,null,null,null,0,0]

{"sheet":"Povzetek dobička – izgube","index":2,"n_rows":9,"n_cols":3,"rows_kept":9,"cut":false,"hidden":false,"merged":[[0,0,0,6]],"flags":["formulas_cached_only"]}
["Proračun za [Ime prireditve]"]
["Povzetek dobička – izgube"]
[]
[]
[null,"Ocenjeni","Dejanski"]
["Skupni prihodek",1936,1831]
["Skupni izdatki",700,300]
[]
["Skupni dobiček (ali izguba)",1236,1531]