{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Navodila","Finančna konstrukcija projekta","Povzetek stroškov projekta","Šifranti"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":2},"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":"Navodila","index":0,"n_rows":15,"n_cols":1,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
["a) Izpolnite drugi zavihek Finančna konstrukcija projekta "]
["1. Aktivnosti opreacije morajo biti skladne z aktivnostmi iz vloge, poglavje D/1"]
["2. V stroškovnik vpisujte vrednosti/stroške iz pridobljenih ponudb, vrednosti iz ponudb v stroškovniku ne drobite. Vrednosti vpisujte na 2 decimalni številki natančno.  "]
["3. Stroške vpisujte po vrstnem redu aktivnosti in po fazah. Stroški prve faze so navedeni najprej, nato aktivnosti in stroški druge faze itd. "]
["4. Delež sofinanciranja lahko vnesete sami. Delež mora biti enak za vse stroške in ne sme presegati 80%"]
["5. Znesek sofinanciranja in lastni stroški se izračunavajo samodejno. "]
["6. Naziv prijavitelja, odgovorno osebo itd. na koncu tabele vnesite ročno, ko boste tabelo natisnili. "]
[]
["b) Izpolnite tretji zavihek Povzetek stroškov projekta "]
["1. V sivo polje vnesite samo naziv projekta "]
["2. Preverite ali se podatki ujemajo z drugim zavihkom (končne vrednosti). "]
[]
["c) Oba zavihka natisnite, podpišite in priložite k vlogi "]
[]
["d) V primeru težav, neskladja izračunov, potrebnega brisanja ali dodajanja vrstic, nas prosim kontaktirajte oz. nam posredujte svojo tabelo in vam bomo pomagali. "]

{"sheet":"Finančna konstrukcija projekta","index":1,"n_rows":109,"n_cols":15,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
["aktivnosti operacije ","Faza","kategorija stroška","enota","št. enot","cena na enoto z DDV (€)","skupna vrednost z DDV (€) "," DDV (€)","skupna vrednost brez DDV (€)","upravičen strošek (€)","delež sofinanciranja","znesek sofinanciranja (€)","lastna sredstva (€)","nosilec stroška","opombe"]
[null,null,null,null,null,null,null,null,null,null,0.8,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,0.8,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,0.8,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,0.8,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,0.8,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"Tabela1[[#This Row],[upravičen strošek (€)]]*Tabela1[[#This Row],[delež sofinanciranja]]","v":0},{"$f":"Tabela1[[#This Row],[skupna vrednost z DDV (€) ]]-Tabela1[[#This Row],[znesek sofinanciranja (€)]]","v":0}]
["VSOTA ",null,null,null,null,null,{"$f":"SUBTOTAL(109,Tabela1[skupna vrednost z DDV (€) ])","v":0},{"$f":"SUBTOTAL(109,Tabela1[ DDV (€)])","v":0},{"$f":"SUBTOTAL(109,Tabela1[skupna vrednost brez DDV (€)])","v":0},{"$f":"SUBTOTAL(109,Tabela1[upravičen strošek (€)])","v":0},null,{"$f":"SUBTOTAL(109,Tabela1[znesek sofinanciranja (€)])","v":0},{"$f":"SUBTOTAL(109,Tabela1[lastna sredstva (€)])","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Naziv prijavitelja: "]
[null,null,null,null,null,null,null,null,null,"Ime in priimek odgovorne osebe:"]
[null,null,null,null,null,null,null,null,null,"Podpis in žig: "]

{"sheet":"Povzetek stroškov projekta","index":2,"n_rows":13,"n_cols":4,"rows_kept":13,"cut":false,"hidden":false,"merged":[]}
["Naziv projekta"]
[]
["Oznake vrstic","Vsota od upravičen strošek (€)","Vsota od znesek sofinanciranja (€)"]
["(prazno)",null,0]
["Skupna vsota",null,0]
[]
[]
[]
[]
[]
["Oznake vrstic","Vsota od skupna vrednost z DDV (€) ","Vsota od upravičen strošek (€)","Vsota od znesek sofinanciranja (€)"]
["(prazno)",null,null,0]
["Skupna vsota",null,null,0]

{"sheet":"Šifranti","index":3,"n_rows":10,"n_cols":3,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
["Faze",null,"Vrste upravičenih stroškov"]
["faza 1",null,"Stroški dela na projektu "]
["faza 2",null,"Stroški vodenja in koordinacije"]
["faza 3",null,"Stroški promocije"]
[null,null,"Stroški materiala, naložb in storitev CLLD"]
[null,null,"Stroški nakupa zemlljišč CLLD"]
[null,null,"Prispevek v naravi - lasten material"]
[null,null,"Prispevek v naravi - lastno delo"]
[null,null,"Prispevek v naravi - zemljišče"]
[null,null,"Splošni stroški CLLD"]