{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["PREDRAČUN FILMA","Obrazec št.8b REKAPITUALCIJA","FINANČNO POROČILO","OBRAČUN PO VIRIH"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":0,"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":"PREDRAČUN FILMA","index":0,"n_rows":290,"n_cols":39,"rows_kept":290,"cut":false,"hidden":false,"merged":[[290,0,290,35],[285,0,285,2],[277,0,277,2],[282,2,282,3],[286,0,286,37],[287,0,287,37],[289,0,289,37],[288,0,288,37],[2,0,2,3],[0,14,0,20],[1,14,1,20],[4,14,4,20],[3,14,3,20],[0,8,0,12],[1,8,1,12],[2,8,2,12],[3,8,3,12],[4,8,4,12],[2,14,2,20],[1,0,1,3],[3,0,4,3]]}
["PREDRAČUN: REALIZACIJA IGRANEGA FILMSKEGA PROJEKTA",null,null,null,null,null,null,null,"RADIOTELEVIZIJA SLOVENIJA, javni zavod",null,null,null,null,null,"SLOVENSKI FILMSKI CENTER, javna agencija RS "]
["NASLOV FILMA: ",null,null,null,null,null,null,null,"SPECIFIKACIJA STROŠKOV PRI ZAHTEVKU ZA ____ OBROK",null,null,null,null,null,"SPECIFIKACIJA STROŠKOV PRI ZAHTEVKU ZA ____ TRANŠO"]
[null,null,null,null,null,null,null,null,"JR za izdelavo filmov neodv. producentov za javno kinematografsko ",null,null,null,null,null,"javni razpis (označiti): realizacija / prvenci / koprodukcije"]
["PRIJAVITELJ: ",null,null,null,null,null,null,null," prikazovanje 2019"]
[null,null,null,null,null,null,null,null,"SKUPNI ZNESEK RTV VLOŽKA: ___________________",null,null,null,null,null,"SKUPNI ZNESEK SOFINANCIRANJA SFC: ___________________"]
[]
["Št.",null,"   VRSTA STROŠKA","PREDRAČUN \n V EUR \n(brez DDV) ","OBRAČUN\n V  EUR \n(brez DDV) ","IME OSEBE/DOBAVITELJ","ŠTEVILKA POGODBE/RAČUN","DATUM PLAČILA"," 1. OBROK RTV\nAVANS","2. OBROK RTV","3. OBROK RTV","4. OBROK RTV","5. OBROK RTV","RTV SLO\nOBRAČUN"," 1. TRANŠA SFC\nAVANS","2. TRANŠA SFC","3. TRANŠA SFC","4. TRANŠA SFC","5. TRANŠA SFC","6. TRANŠA SFC","7. TRANŠA SFC","SFC\nOBRAČUN","VIBA FILM ","PRODUCENT/\nPRIJAVITELJ","EURIMAGES \n(koprodukcije)",{"$f":"AI7","v":"KOPRODUCENT 1\n(naziv, država)"},{"$f":"AJ7","v":"KOPRODUCENT 2\n (naziv, država)"},"KOPRODUCENT 3\n (naziv, država)","DRUGO","  SFC "," RTV SLO ","VIBA FILM ","PRODUCENT/\nPRIJAVITELJ","EURIMAGES \n(koprodukcije)","KOPRODUCENT 1\n(naziv, država)","KOPRODUCENT 2\n (naziv, država)","KOPRODUCENT 3\n (naziv, država)","DRUGO"]
["A",null,"ŽE OPRAVLJEN RAZVOJ SCENARIJA IN/ALI PROJEKTA - SKUPAJ",{"$f":"SUM(D9,D12)","v":0},{"$f":"SUM(E9,E12)","v":0},null,null,null,{"$f":"SUM(I9,I12)","v":0},{"$f":"SUM(J9,J12)","v":0},{"$f":"SUM(K9,K12)","v":0},{"$f":"SUM(L9,L12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(ISBLANK(B8),\"X\",+IF(ISBLANK(+OFFSET(B8,-1,0)),+OFFSET(A8,-1,0),+OFFSET(AM8,-1,0)))","v":"X"}]
[1,null,"RAZVOJ SCENARIJA",{"$f":"+SUMIF($AM$7:$AM$277,$A9,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A9,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A9,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(ISBLANK(B9),\"X\",+IF(ISBLANK(+OFFSET(B9,-1,0)),+OFFSET(A9,-1,0),+OFFSET(AM9,-1,0)))","v":"X"}]
["1",{"$f":"IF(+ISBLANK(A10),+OFFSET(B10,-1,0)+1,1)","v":1},null,{"$f":"SUM(AD10:AL10)","v":0},{"$f":"SUM(N10,V10,W10:AC10)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I10:M10)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O10:U10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["2",1,null,{"$f":"SUM(AD11:AL11)","v":0},{"$f":"SUM(N11,V11,W11:AC11)","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[2,null,"RAZVOJ PROJEKTA",{"$f":"+SUMIF($AM$7:$AM$277,$A12,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A12,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A12,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A13),+OFFSET(B13,-1,0)+1,1)","v":1},null,{"$f":"SUM(AD13:AL13)","v":0},{"$f":"SUM(N13,V13,W13:AC13)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I13:M13)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O13:U13)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["2",1,null,{"$f":"SUM(AD14:AL14)","v":0},{"$f":"SUM(N14,V14,W14:AC14)","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
["B",null,"PRODUKCIJA - SKUPAJ",{"$f":"SUM(D277)","v":0},{"$f":"SUM(E277)","v":0},null,null,null,{"$f":"SUM(I277)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL277)","v":0},"X"]
["1.",null,"UREDITEV PRAVIC",{"$f":"SUM(D17+D23+D25+D28)","v":0},{"$f":"SUM(E17+E23+E25+E28)","v":0},null,null,null,{"$f":"SUM(I17+I23+I25+I28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1.1.",null,"Ureditev pravic za literarno predlogo in scenarij, vsebinsko ali likovno zasnovo in zgodboris ",{"$f":"+SUMIF($AM$7:$AM$277,$A17,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A17,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A17,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A18),+OFFSET(B18,-1,0)+1,1)","v":1},"ureditev pravic za literarno predlogo",{"$f":"SUM(AD18:AL18)","v":0},{"$f":"SUM(N18,V18,W18:AC18)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I18:M18)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O18:U18)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B18),\"X\",+IF(ISBLANK(+OFFSET(B18,-1,0)),+OFFSET(A18,-1,0),+OFFSET(AM18,-1,0)))","v":"1.1."}]
["2",{"$f":"IF(+ISBLANK(A19),+OFFSET(B19,-1,0)+1,1)","v":1},"ureditev pravic za scenarij",{"$f":"SUM(AD19:AL19)","v":0},{"$f":"SUM(N19,V19,W19:AC19)","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B19),\"X\",+IF(ISBLANK(+OFFSET(B19,-1,0)),+OFFSET(A19,-1,0),+OFFSET(AM19,-1,0)))","v":"1.1."}]
[3,{"$f":"IF(+ISBLANK(A20),+OFFSET(B20,-1,0)+1,1)","v":1},"ureditev pravic za vsebinsko zasnovo",{"$f":"SUM(AD20:AL20)","v":0},{"$f":"SUM(N20,V20,W20:AC20)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I20:M20)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O20:U20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B20),\"X\",+IF(ISBLANK(+OFFSET(B20,-1,0)),+OFFSET(A20,-1,0),+OFFSET(AM20,-1,0)))","v":"1.1."}]
[4,{"$f":"IF(+ISBLANK(A21),+OFFSET(B21,-1,0)+1,1)","v":1},"ureditev pravic za likovno zasnovo",{"$f":"SUM(AD21:AL21)","v":0},{"$f":"SUM(N21,V21,W21:AC21)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I21:M21)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O21:U21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B21),\"X\",+IF(ISBLANK(+OFFSET(B21,-1,0)),+OFFSET(A21,-1,0),+OFFSET(AM21,-1,0)))","v":"1.1."}]
["5",{"$f":"IF(+ISBLANK(A22),+OFFSET(B22,-1,0)+1,1)","v":1},"ureditev pravic zgodboris",{"$f":"SUM(AD22:AL22)","v":0},{"$f":"SUM(N22,V22,W22:AC22)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I22:M22)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O22:U22)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B22),\"X\",+IF(ISBLANK(+OFFSET(B22,-1,0)),+OFFSET(A22,-1,0),+OFFSET(AM22,-1,0)))","v":"1.1."}]
["1.2.",null,"Stroški dela na scenariju",{"$f":"+SUMIF($AM$7:$AM$277,$A23,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A23,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A23,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"+IF(ISBLANK(B23),\"X\",+IF(ISBLANK(+OFFSET(B23,-1,0)),+OFFSET(A23,-1,0),+OFFSET(AM23,-1,0)))","v":"X"}]
["1",{"$f":"IF(+ISBLANK(A24),+OFFSET(B24,-1,0)+1,1)","v":1},"(navedite)",{"$f":"SUM(AD24:AL24)","v":0},{"$f":"SUM(N24,V24,W24:AC24)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I24:M24)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O24:U24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B24),\"X\",+IF(ISBLANK(+OFFSET(B24,-1,0)),+OFFSET(A24,-1,0),+OFFSET(AM24,-1,0)))","v":"1.2."}]
["1.3.",null,"Ureditev pravic glasbe ",{"$f":"+SUMIF($AM$7:$AM$277,$A25,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A25,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A25,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A26),+OFFSET(B26,-1,0)+1,1)","v":1},"avtorizacija glasbe",{"$f":"SUM(AD26:AL26)","v":0},{"$f":"SUM(N26,V26,W26:AC26)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I26:M26)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O26:U26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.3."]
["2",1,"drugo (navedite)",{"$f":"SUM(AD27:AL27)","v":0},0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.3."]
["1.4.",null,"Ureditev drugih avtorskih pravic",{"$f":"+SUMIF($AM$7:$AM$277,$A28,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A28,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A28,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A29),+OFFSET(B29,-1,0)+1,1)","v":1},"arhivski material",{"$f":"SUM(AD29:AL29)","v":0},{"$f":"SUM(N29,V29,W29:AC29)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I29:M29)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O29:U29)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.4."]
["2",1,"slikovno / fotografsko gradivo",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.4."]
["3",1,"zvočni posnetki",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.4."]
["4",1,"drugo (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1.4."]
["2.",null,"STROŠKI FILMSKE EKIPE",{"$f":"SUM(D34+D40+D47+D57+D61+D68+D73+D78+D84+D88+D92+D97+D102+D106+D110)","v":0},{"$f":"SUM(E34+E40+E47+E57+E61+E68+E73+E78+E84+E88+E92+E97+E102+E106+E110)","v":0},null,null,null,{"$f":"SUM(I34+I40+I47+I57+I61+I68+I73+I78+I84+I88+I92+I97+I102+I106+I110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["2.1.",null,"ekipa produkcije ",{"$f":"+SUMIF($AM$7:$AM$277,$A34,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A34,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A34,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A35),+OFFSET(B35,-1,0)+1,1)","v":1},"producent",{"$f":"SUM(AD35:AL35)","v":0},{"$f":"SUM(N35,V35,W35:AC35)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I35:M35)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O35:U35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.1."]
["2",1,"direktor filma ",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.1."]
[3,1,"vodja snemanja",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.1."]
[4,1,"asistent produkcije",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.1."]
["5",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.1."]
["2.2.",null,"ekipa režije ",{"$f":"+SUMIF($AM$7:$AM$277,$A40,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A40,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A40,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A41),+OFFSET(B41,-1,0)+1,1)","v":1},"režiser",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I41:M41)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O41:U41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.2."]
["2",1,"prvi asistent režije",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.2."]
["3",1,"drugi asistent režije",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.2."]
["4",1,"koordinator statistov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.2."]
["5",1,"tajnica režije",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.2."]
["6",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.2."]
["2.3.",null,"ekipa kamere",{"$f":"+SUMIF($AM$7:$AM$277,$A47,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A47,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A47,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"direktor fotografije",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I48:M48)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O48:U48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3."]
["2",1,"asistent direktorja fotografije",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3."]
["3",1,"snemalec",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3."]
["4",1,"ostrilec",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3."]
["5",1,"loader",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3."]
["6",1,"video asistent",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3."]
["7",1,"steady cam operater",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3."]
["8",1,"scenski fotograf",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3."]
["9",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.3."]
["2.4.",null,"ekipa zvoka",{"$f":"+SUMIF($AM$7:$AM$277,$A57,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A57,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A57,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"snemalec zvoka",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I58:M58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O58:U58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.4."]
["2",1,"mikroman",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.4."]
["3",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.4."]
["2.5.",null,"ekipa scenografije ",{"$f":"+SUMIF($AM$7:$AM$277,$A61,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A61,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A61,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"scenograf",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I62:M62)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O62:U62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.5."]
["2",1,"asistent scenografa",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.5."]
["3",1,"zunanji rekviziter",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.5."]
["4",1,"notranji rekviziter",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.5."]
["5",1,"vodja gradnje",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.5."]
["6",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.5."]
["2.6.",null,"ekipa kostumografije",{"$f":"+SUMIF($AM$7:$AM$277,$A68,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A68,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A68,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"kostumograf",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I69:M69)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O69:U69)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.6."]
["2",1,"asistent kostumografa",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.6."]
["3",1,"garderober",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.6."]
["4",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.6."]
["2.7.",null,"ekipa maske ",{"$f":"+SUMIF($AM$7:$AM$277,$A73,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A73,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A73,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"oblikovalec maske",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I74:M74)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O74:U74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.7."]
["2",1,"masker",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.7."]
["3",1,"frizer",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.7."]
["4",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.7."]
["2.8.",null,"ekipa luči ",{"$f":"+SUMIF($AM$7:$AM$277,$A78,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A78,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A78,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"glavni osvetljevalec",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I79:M79)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O79:U79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.8."]
["2",1,"asistent",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.8."]
["3",1,"lučkar/ji",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.8."]
["4",1,"agregatist",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.8."]
["5",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B83),\"X\",+IF(ISBLANK(+OFFSET(B83,-1,0)),+OFFSET(A83,-1,0),+OFFSET(AM83,-1,0)))","v":"2.8."}]
["2.9.",null,"ekipa scenskih tehnikov",{"$f":"+SUMIF($AM$7:$AM$277,$A84,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A84,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A84,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"scenski mojster",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I85:M85)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O85:U85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.9."]
["2",1,"scenski delavec/ci",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.9."]
["3",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.9."]
["2.10.",null,"ekipa montaže slike",{"$f":"+SUMIF($AM$7:$AM$277,$A88,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A88,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A88,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"glavni montažer",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I89:M89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O89:U89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.10."]
["2",1,"asistent montažerja",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.10."]
["3",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.10."]
["2.11.",null,"ekipa tona ",{"$f":"+SUMIF($AM$7:$AM$277,$A92,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A92,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A92,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"tonski oblikovalec",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I93:M93)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O93:U93)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.11."]
["2",1,"tonski mixer",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.11."]
["3",1,"snemalec  glasbe ali šumov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.11."]
["4",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.11."]
["2.12.",null,"ekipa animatorjev",{"$f":"+SUMIF($AM$7:$AM$277,$A97,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A97,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A97,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"glavni animator",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I98:M98)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O98:U98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.12."]
["2",1,"animator 1",{"$f":"SUM(AD99:AL99)","v":0},{"$f":"SUM(N99,V99,W99:AC99)","v":0},null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.12."]
["3",1,"animator 2",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.12."]
["4",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.12."]
["2.13.",null,"ekipa oblikovalci",{"$f":"+SUMIF($AM$7:$AM$277,$A102,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A102,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A102,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"oblikovalec 1",0,{"$f":"SUM(N103,V103,W103:AC103)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I103:M103)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O103:U103)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.13."]
["2",1,"oblikovalec 2",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.13."]
["3",{"$f":"IF(+ISBLANK(A105),+OFFSET(B105,-1,0)+1,1)","v":1},"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.13."]
["2.14.",1,"ekipa modelarjev",{"$f":"+SUMIF($AM$7:$AM$277,$A106,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A106,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A106,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"2.13."]
["1",1,"modelar 1",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I107:M107)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O107:U107)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.13."]
["2",1,"modelar 2",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.13."]
["3",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.13."]
["2.15.",null,"ekipa prevajalcev, podnapisi",{"$f":"+SUMIF($AM$7:$AM$277,$A110,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A110,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A110,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
[1,{"$f":"IF(+ISBLANK(A111),+OFFSET(B111,-1,0)+1,1)","v":1},"slovenski podnapisi za gluhe in naglušne, zvočni opis za slepe in slabovidne ",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I111:M111)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O111:U111)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.15."]
["2",{"$f":"IF(+ISBLANK(A112),+OFFSET(B112,-1,0)+1,1)","v":1},"prevajalci",{"$f":"SUM(AD112:AL112)","v":0},{"$f":"SUM(N112,V112,W112:AC112)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I112:M112)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O112:U112)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B112),\"X\",+IF(ISBLANK(+OFFSET(B112,-1,0)),+OFFSET(A112,-1,0),+OFFSET(AM112,-1,0)))","v":"2.15."}]
["3",1,"titlanje",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.15."]
["4",1,"drugi člani ekipe (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2.15."]
["3.",null,"STROŠKI IZVAJALSKE EKIPE  ",{"$f":"SUM(D116+D120+D122+D124+D126+D128+D130)","v":0},{"$f":"SUM(E116+E120+E122+E124+E126+E128+E130)","v":0},null,null,null,{"$f":"SUM(I116+I120+I122+I124+I126+I128+I130)","v":0},0,0,0,0,{"$f":"SUM(N116+N120+N122+N124+N126+N128+N130)","v":0},{"$f":"SUM(O116+O120+O122+O124+O126+O128+O130)","v":0},0,0,{"$f":"SUM(R116+R120+R122+R124+R126+R128+R130)","v":0},0,0,0,{"$f":"SUM(V116+V120+V122+V124+V126+V128+V130)","v":0},{"$f":"SUM(W116+W120+W122+W124+W126+W128+W130)","v":0},{"$f":"SUM(X116+X120+X122+X124+X126+X128+X130)","v":0},0,0,0,0,0,{"$f":"SUM(AD116+AD120+AD122+AD124+AD126+AD128+AD130)","v":0},0,0,0,0,0,0,0,0,"X"]
["3.1.",null,"glavne in velike vloge",{"$f":"+SUMIF($AM$7:$AM$277,$A116,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A116,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A116,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A117),+OFFSET(B117,-1,0)+1,1)","v":1},"glavna moška vloga ",0,{"$f":"SUM(N117,V117,W117:AC117)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I117:M117)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O117:U117)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.1."]
["2",1,"glavna ženska vloga ",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.1."]
["3",1,"druge glavne in velike vloge (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.1."]
["3.2.",null,"stranske vloge ",{"$f":"+SUMIF($AM$7:$AM$277,$A120,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A120,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A120,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A121),+OFFSET(B121,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.2."]
["3.3.",null,"male vloge in statisti ",{"$f":"+SUMIF($AM$7:$AM$277,$A122,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A122,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A122,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A123),+OFFSET(B123,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.3."]
["3.4.",null,"dublerji, kaskaderji",{"$f":"+SUMIF($AM$7:$AM$277,$A124,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A124,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A124,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A125),+OFFSET(B125,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.4."]
["3.5.",null,"glasbeniki, pevci, plesalci ",{"$f":"+SUMIF($AM$7:$AM$277,$A126,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A126,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A126,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A127),+OFFSET(B127,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.5."]
["3.6.",null,"vodniki, trenerji živali",{"$f":"+SUMIF($AM$7:$AM$277,$A128,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A128,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A128,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A129),+OFFSET(B129,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.6."]
["3.7.",null,"drugi (navedite) ",{"$f":"+SUMIF($AM$7:$AM$277,$A130,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A130,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A130,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A131),+OFFSET(B131,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3.7."]
["4. ",null,"STROŠKI IZBORA POTENCIALNE IZVAJALSKE EKIPE ",{"$f":"SUM(D133+D135+D137+D139)","v":0},{"$f":"SUM(E133+E135+E137+E139)","v":0},null,null,null,{"$f":"SUM(I133+I135+I137+I139)","v":0},0,0,0,0,{"$f":"SUM(N133+N135+N137+N139)","v":0},{"$f":"SUM(O133+O135+O137+O139)","v":0},0,0,{"$f":"SUM(R133+R135+R137+R139)","v":0},0,0,0,{"$f":"SUM(V133+V135+V137+V139)","v":0},{"$f":"SUM(W133+W135+W137+W139)","v":0},{"$f":"SUM(X133+X135+X137+X139)","v":0},0,0,0,0,0,{"$f":"SUM(AD133+AD135+AD137+AD139)","v":0},0,0,0,0,0,0,0,0,"X"]
["4.1.",null,"avdicije in zasedbe vlog",{"$f":"+SUMIF($AM$7:$AM$277,$A133,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A133,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A133,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A134),+OFFSET(B134,-1,0)+1,1)","v":1},"(navedite)",0,{"$f":"SUM(N134,V134,W134:AC134)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I134:M134)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O134:U134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.1."]
["4.2.",null,"izvedba predintervjujev ",{"$f":"+SUMIF($AM$7:$AM$277,$A135,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A135,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A135,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A136),+OFFSET(B136,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.2."]
["4.3.",null,"izvedba poskusnih snemanj",{"$f":"+SUMIF($AM$7:$AM$277,$A137,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A137,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A137,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A138),+OFFSET(B138,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.3."]
["4.4.",null,"drugo ",{"$f":"+SUMIF($AM$7:$AM$277,$A139,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A139,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A139,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A140),+OFFSET(B140,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4.4."]
["5.",null,"STROŠKI SCENOGRAFIJE IN REKVIZITOV",{"$f":"SUM(D142+D148+D155+D161+D167+D171)","v":0},{"$f":"SUM(E142+E148+E155+E161+E167+E171)","v":0},null,null,null,{"$f":"SUM(I142+I148+I155+I161+I167+I171)","v":0},0,0,0,0,{"$f":"SUM(N142+N148+N155+N161+N167+N171)","v":0},{"$f":"SUM(O142+O148+O155+O161+O167+O171)","v":0},0,0,{"$f":"SUM(R142+R148+R155+R161+R167+R171)","v":0},0,0,0,{"$f":"SUM(V142+V148+V155+V161+V167+V171)","v":0},{"$f":"SUM(W142+W148+W155+W161+W167+W171)","v":0},{"$f":"SUM(X142+X148+X155+X161+X167+X171)","v":0},0,0,0,0,0,{"$f":"SUM(AD142+AD148+AD155+AD161+AD167+AD171)","v":0},0,0,0,0,0,0,0,0,"X"]
["5.1.",null,"scenografija: atelje ",{"$f":"+SUMIF($AM$7:$AM$277,$A142,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A142,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A142,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A143),+OFFSET(B143,-1,0)+1,1)","v":1},"najem ateljeja in pomožnih prostorov",0,{"$f":"SUM(N143,V143,W143:AC143)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I143:M143)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O143:U143)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.1."]
["2",1,"obratovalni stroški ateljeja in pomožnih prostorov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.1."]
["3",1,"gradnja scenskih elementov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.1."]
["4",1,"nakup materialov za izdelavo scenskih elementov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.1."]
["5",1,"nakup in najem scenskih elementov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B147),\"X\",+IF(ISBLANK(+OFFSET(B147,-1,0)),+OFFSET(A147,-1,0),+OFFSET(AM147,-1,0)))","v":"5.1."}]
["5.2.",null,"scenografija: snemalne lokacije ",{"$f":"+SUMIF($AM$7:$AM$277,$A148,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A148,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A148,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A149),+OFFSET(B149,-1,0)+1,1)","v":1},"najem snemalnih lokacij in pomožnih prostorov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.2."]
["2",1,"pripadajoči obratovalni stroški lokacij in pomožnih prostorov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.2."]
["3",1,"administrativni stroški lokacij in pomožnih prostorov (npr.: cestne zapore, varovanje, dovoljenja, takse, posebne asistence, odškodnine, objava v medijih, itn.)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.2."]
["4",1,"(do)gradnja scenskih elementov na lokacijah - storitev",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.2."]
["5",1,"vzpostavitev snemalnih lokacij v prvotno stanje",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.2."]
["6",1,"čiščenje ",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.2."]
["5.3.",null,"scenski elementi",{"$f":"+SUMIF($AM$7:$AM$277,$A155,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A155,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A155,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"nakup scenskih elementov",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I156:M156)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O156:U156)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.3."]
["2",1,"najem scenskih elementov",{"$f":"SUM(AD157:AL157)","v":0},0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.3."]
["3",1,"nakup materiala za izdelavo scenskih elementov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.3."]
["4",1,"izdelava scenskih elementov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.3."]
["5",1,"čiščenje",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.3."]
["5.4.",null,"rekviziti ",{"$f":"+SUMIF($AM$7:$AM$277,$A161,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A161,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A161,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"nakup rekvizitov",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I162:M162)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O162:U162)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4."]
["2",1,"najem rekvizitov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4."]
["3",1,"nakup materiala za izdelavo rekvizitov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4."]
["4",1,"izdelava rekvizitov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4."]
["5",1,"čiščenje",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.4."]
["5.5.",null,"posebni efekti ",{"$f":"+SUMIF($AM$7:$AM$277,$A167,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A167,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A167,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"nakupi materiala",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I168:M168)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O168:U168)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.5."]
["2",1,"najemi materiala",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.5."]
["3",1,"izvedba",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.5."]
["5.6.",null,"drugi stroški scenografije ",{"$f":"+SUMIF($AM$7:$AM$277,$A171,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A171,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A171,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,"izdelava varnostnega elaborata",{"$f":"SUM(AD172:AL172)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(I172:M172)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O172:U172)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.6."]
["2",1,"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5.6."]
["6.",null,"STROŠKI KOSTUMOGRAFIJE ",{"$f":"SUM(D175+D182)","v":0},{"$f":"SUM(E175+E182)","v":0},null,null,null,{"$f":"SUM(I175+I182)","v":0},0,0,0,0,{"$f":"SUM(N175+N182)","v":0},{"$f":"SUM(O175+O182)","v":0},0,0,{"$f":"SUM(R175+R182)","v":0},0,0,0,{"$f":"SUM(V175+V182)","v":0},{"$f":"SUM(W175+W182)","v":0},{"$f":"SUM(X175+X182)","v":0},0,0,0,0,0,{"$f":"SUM(AD175+AD182)","v":0},0,0,0,0,0,0,0,0,"X"]
["6.1.",null,"kostumi ",{"$f":"+SUMIF($AM$7:$AM$277,$A175,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A175,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A175,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A176),+OFFSET(B176,-1,0)+1,1)","v":1},"nakup materiala za izdelavo kostumov",0,{"$f":"SUM(N176,V176,W176:AC176)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I176:M176)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O176:U176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6.1."]
["2",1,"izdelava kostumov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6.1."]
["3",1,"nakupi kostumov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6.1."]
["4",1,"najemi kostumov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6.1."]
["5",1,"predelava kostumov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6.1."]
["6",1,"čiščenje kostumov",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6.1."]
["6.2.",null,"drugi stroški kostumografije",{"$f":"+SUMIF($AM$7:$AM$277,$A182,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A182,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A182,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A183),+OFFSET(B183,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"6.2."]
["7.",null,"STROŠKI MASKE",{"$f":"SUM(D185+D190)","v":0},{"$f":"SUM(E185+E190)","v":0},null,null,null,{"$f":"SUM(I185+I190)","v":0},0,0,0,0,{"$f":"SUM(N185+N190)","v":0},{"$f":"SUM(O185+O190)","v":0},0,0,{"$f":"SUM(R185+R190)","v":0},0,0,0,{"$f":"SUM(V185+V190)","v":0},{"$f":"SUM(W185+W190)","v":0},{"$f":"SUM(X185+X190)","v":0},0,0,0,0,0,{"$f":"SUM(AD185+AD190)","v":0},0,0,0,0,0,0,0,0,"X"]
["7.1.",null,"maska ",{"$f":"+SUMIF($AM$7:$AM$277,$A185,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A185,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A185,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A186),+OFFSET(B186,-1,0)+1,1)","v":1},"nakup materiala in stroški pripadajočih storitev za oblikovanje / izdelavo maske",0,{"$f":"SUM(N186,V186,W186:AC186)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I186:M186)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O186:U186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7.1."]
["2",{"$f":"IF(+ISBLANK(A187),+OFFSET(B187,-1,0)+1,1)","v":1},"frizerske storitve in nakup potrebnega materiala",{"$f":"SUM(AD187:AL187)","v":0},{"$f":"SUM(N187,V187,W187:AC187)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I187:M187)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O187:U187)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B187),\"X\",+IF(ISBLANK(+OFFSET(B187,-1,0)),+OFFSET(A187,-1,0),+OFFSET(AM187,-1,0)))","v":"7.1."}]
[null,2,null,0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7.1."]
["3",1,"posebni maskerski efekti",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I189:M189)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O189:U189)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7.1."]
["7.2.",null,"drugi stroški maske",{"$f":"+SUMIF($AM$7:$AM$277,$A190,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A190,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A190,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A191),+OFFSET(B191,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I191:M191)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O191:U191)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7.2."]
["8.",null,"STROŠKI FILMSKE TEHNIKE, STORITEV IN OPREME ",{"$f":"SUM(D193+D196+D198+D200+D202+D205+D207+D209)","v":0},{"$f":"SUM(E193+E196+E198+E200+E202+E205+E207+E209)","v":0},null,null,null,{"$f":"SUM(I193+I196+I198+I200+I202+I205+I207+I209)","v":0},0,0,0,0,{"$f":"SUM(N193+N196+N198+N200+N202+N205+N207+N209)","v":0},{"$f":"SUM(O193+O196+O198+O200+O202+O205+O207+O209)","v":0},0,0,{"$f":"SUM(R193+R196+R198+R200+R202+R205+R207+R209)","v":0},0,0,0,{"$f":"SUM(V193+V196+V198+V200+V202+V205+V207+V209)","v":0},{"$f":"SUM(W193+W196+W198+W200+W202+W205+W207+W209)","v":0},{"$f":"SUM(X193+X196+X198+X200+X202+X205+X207+X209)","v":0},0,0,0,0,0,{"$f":"SUM(AD193+AD196+AD198+AD200+AD202+AD205+AD207+AD209)","v":0},0,0,0,0,0,0,0,0,"X"]
["8.1.",null,"najem  kamere s priborom",{"$f":"+SUMIF($AM$7:$AM$277,$A193,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A193,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A193,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A194),+OFFSET(B194,-1,0)+1,1)","v":1},"(navedite)",0,{"$f":"SUM(N194,V194,W194:AC194)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I194:M194)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O194:U194)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.1."]
["2",1,"(navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I195:M195)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O195:U195)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.1."]
["8.2.",null,"najem scenske tehnike in pripadajočih storitev",{"$f":"+SUMIF($AM$7:$AM$277,$A196,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A196,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A196,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A197),+OFFSET(B197,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I197:M197)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O197:U197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.2."]
["8.3.",null,"najem tonske tehnike in pripadajočih storitev",{"$f":"+SUMIF($AM$7:$AM$277,$A198,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A198,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A198,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A199),+OFFSET(B199,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I199:M199)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O199:U199)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.3."]
["8.4.",null,"najem svetlobne tehnike in pripadajočih storitev ",{"$f":"+SUMIF($AM$7:$AM$277,$A200,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A200,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A200,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A201),+OFFSET(B201,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I201:M201)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O201:U201)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.4."]
["8.5.",null,"oprema in potrošni material za delovanje filmske tehnike ",{"$f":"+SUMIF($AM$7:$AM$277,$A202,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A202,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A202,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A203),+OFFSET(B203,-1,0)+1,1)","v":1},"najem",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I203:M203)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O203:U203)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.5."]
["2",1,"nakup",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I204:M204)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O204:U204)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.5."]
["8.6.",null,"najem posebne mehanizacije (npr. dvigalo, helikopter, letalo, itn.) ",{"$f":"+SUMIF($AM$7:$AM$277,$A205,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A205,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A205,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A206),+OFFSET(B206,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I206:M206)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O206:U206)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.6."]
["8.7.",null,"odplačni obratovalni stroški",{"$f":"+SUMIF($AM$7:$AM$277,$A207,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A207,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A207,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A208),+OFFSET(B208,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I208:M208)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O208:U208)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.7."]
["8.8.",null,"drugi stroški filmske tehnike, storitev in opreme - skupno",{"$f":"+SUMIF($AM$7:$AM$277,$A209,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A209,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A209,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A210),+OFFSET(B210,-1,0)+1,1)","v":1},"radijska postaja",{"$f":"SUM(AD210:AL210)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(I210:M210)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O210:U210)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.8."]
["2",1,"gorivo za agregat",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I211:M211)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O211:U211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.8."]
["3",1,"stroški priklopa el. energije",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I212:M212)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O212:U212)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B212),\"X\",+IF(ISBLANK(+OFFSET(B212,-1,0)),+OFFSET(A212,-1,0),+OFFSET(AM212,-1,0)))","v":"8.8."}]
["4",1,"(navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I213:M213)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O213:U213)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"8.8."]
["9.",null,"STROŠKI POSTPRODUKCIJE",{"$f":"SUM(D215+D221+D228)","v":0},{"$f":"SUM(E215+E221+E228)","v":0},null,null,null,{"$f":"SUM(I215+I221+I228)","v":0},0,0,0,0,{"$f":"SUM(N215+N221+N228)","v":0},{"$f":"SUM(O215+O221+O228)","v":0},0,0,{"$f":"SUM(R215+R221+R228)","v":0},0,0,0,{"$f":"SUM(V215+V221+V228)","v":0},{"$f":"SUM(W215+W221+W228)","v":0},{"$f":"SUM(X215+X221+X228)","v":0},0,0,0,0,0,{"$f":"SUM(AD215+AD221+AD228)","v":0},0,0,0,0,0,0,0,0,"X"]
["9.1.",null,"nakup materialov",{"$f":"+SUMIF($AM$7:$AM$277,$A215,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A215,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A215,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A216),+OFFSET(B216,-1,0)+1,1)","v":1},"mediji za zapis materiala",0,{"$f":"SUM(N216,V216,W216:AC216)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I216:M216)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O216:U216)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.1."]
["2",1,"tonski nosilci",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I217:M217)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O217:U217)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.1."]
["3",1,"Hard disk",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I218:M218)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O218:U218)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.1."]
["4",1,"drugi nosilci slike in zvoka",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I219:M219)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O219:U219)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.1."]
["5",1,"Blue ray, DVD",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I220:M220)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O220:U220)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.1."]
["9.4.",null,"digitalna postprodukcija slike ",{"$f":"+SUMIF($AM$7:$AM$277,$A221,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A221,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A221,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A222),+OFFSET(B222,-1,0)+1,1)","v":1},"najem nelinearne montaže",{"$f":"SUM(AD222:AL222)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(I222:M222)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O222:U222)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.4."]
["2",1,"najem montaže",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.4."]
["3",1,"\"skeniranje\" negativa",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.4."]
["4",1,"barvne korekcije",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.4."]
["5",1,"izdelava DCP",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.4."]
["6",1,"drugo (navedite)",0,0,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.4."]
["9.5.",null,"tonska postprodukcija ",{"$f":"+SUMIF($AM$7:$AM$277,$A228,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A228,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A228,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A229),+OFFSET(B229,-1,0)+1,1)","v":1},"najem tonskega studia za oblikovanje zvoka",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I229:M229)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O229:U229)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.5."]
["2",1,"najem mešalnice za mešanje zvoka",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I230:M230)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O230:U230)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.5."]
["3",1,"drugo (navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I231:M231)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O231:U231)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"9.5."]
["10.",null,"STROŠKI PREHRANE IN PRENOČITEV ČLANOV EKIPE ",{"$f":"SUM(D233+D236)","v":0},{"$f":"SUM(E233+E236)","v":0},null,null,null,{"$f":"SUM(I233+I236)","v":0},0,0,0,0,{"$f":"SUM(N233+N236)","v":0},{"$f":"SUM(O233+O236)","v":0},0,0,{"$f":"SUM(R233+R236)","v":0},0,0,0,{"$f":"SUM(V233+V236)","v":0},{"$f":"SUM(W233+W236)","v":0},{"$f":"SUM(X233+X236)","v":0},0,0,0,0,0,{"$f":"SUM(AD233+AD236)","v":0},0,0,{"$f":"SUM(AG233+AG236)","v":0},0,0,0,0,0,"X"]
["10.1.",null,"prehrana ",{"$f":"+SUMIF($AM$7:$AM$277,$A233,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A233,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A233,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A234),+OFFSET(B234,-1,0)+1,1)","v":1},null,0,{"$f":"SUM(N234,V234,W234:AC234)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I234:M234)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O234:U234)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.1."]
["2",1,null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I235:M235)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O235:U235)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.1."]
["10.2.",null,"nočitve",{"$f":"+SUMIF($AM$7:$AM$277,$A236,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A236,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A236,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A237),+OFFSET(B237,-1,0)+1,1)","v":1},null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I237:M237)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O237:U237)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.2."]
["2",1,null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I238:M238)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O238:U238)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.2."]
["11.",null,"STROŠKI PREVOZOV ",{"$f":"SUM(D240+D243)","v":0},{"$f":"SUM(E240+E243)","v":0},null,null,null,{"$f":"SUM(I240+I243)","v":0},0,0,0,0,{"$f":"SUM(N240+N243)","v":0},{"$f":"SUM(O240+O243)","v":0},0,0,{"$f":"SUM(R240+R243)","v":0},0,0,0,{"$f":"SUM(V240+V243)","v":0},{"$f":"SUM(W240+W243)","v":0},{"$f":"SUM(X240+X243)","v":0},0,0,0,0,0,{"$f":"SUM(AD240+AD243)","v":0},0,0,0,0,0,0,0,0,"X"]
["11.1.",null,"prevozi",{"$f":"+SUMIF($AM$7:$AM$277,$A240,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A240,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A240,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A241),+OFFSET(B241,-1,0)+1,1)","v":1},null,0,{"$f":"SUM(N241,V241,W241:AC241)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I241:M241)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O241:U241)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.1."]
["2",1,null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I242:M242)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O242:U242)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.1."]
["11.2.",null,"gorivo za prevoze",{"$f":"+SUMIF($AM$7:$AM$277,$A243,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A243,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A243,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A244),+OFFSET(B244,-1,0)+1,1)","v":1},null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I244:M244)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O244:U244)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.2."]
["12.",null,"STROŠKI ZAVAROVANJ ",{"$f":"SUM(D246+D248+D250+D252+D254+D256+D258)","v":0},{"$f":"SUM(E246+E248+E250+E252+E254+E256+E258)","v":0},null,null,null,{"$f":"SUM(I246+I248+I250+I252+I254+I256+I258)","v":0},0,0,0,0,{"$f":"SUM(N246+N248+N250+N252+N254+N256+N258)","v":0},{"$f":"SUM(O246+O248+O250+O252+O254+O256+O258)","v":0},0,0,{"$f":"SUM(R246+R248+R250+R252+R254+R256+R258)","v":0},0,0,0,{"$f":"SUM(V246+V248+V250+V252+V254+V256+V258)","v":0},{"$f":"SUM(W246+W248+W250+W252+W254+W256+W258)","v":0},{"$f":"SUM(X246+X248+X250+X252+X254+X256+X258)","v":0},0,0,0,0,0,{"$f":"SUM(AD246+AD248+AD250+AD252+AD254+AD256+AD258)","v":0},0,0,0,0,0,0,0,0,"X"]
["12.1.",null,"finančno zavarovanje za dobro izvedbo pogodbenih obveznosti",{"$f":"+SUMIF($AM$7:$AM$277,$A246,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A246,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A246,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A247),+OFFSET(B247,-1,0)+1,1)","v":1},null,0,{"$f":"SUM(N247,V247,W247:AC247)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I247:M247)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O247:U247)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.1."]
["12.2.",null,"nezgodno zavarovanje oseb, ki sodelujejo pri realizaciji",{"$f":"+SUMIF($AM$7:$AM$277,$A248,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A248,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A248,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A249),+OFFSET(B249,-1,0)+1,1)","v":1},null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I249:M249)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O249:U249)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.2."]
["12.3.",null,"zavarovanje filmske tehnike in opreme",{"$f":"+SUMIF($AM$7:$AM$277,$A250,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A250,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A250,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I251:M251)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O251:U251)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.3."]
["12.4.",null,"zavarovanje objektov, scenografije in rekvizitov",{"$f":"+SUMIF($AM$7:$AM$277,$A252,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A252,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A252,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I253:M253)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O253:U253)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.4."]
["12.5.",null,"zavarovanje filmskega negativa in ostalih filmskih materialov v fazi snemanja in laboratorijske obdelave",{"$f":"+SUMIF($AM$7:$AM$277,$A254,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A254,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A254,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I255:M255)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O255:U255)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.5."]
["12.6.",null,"zavarovanje proti tretji osebi",{"$f":"+SUMIF($AM$7:$AM$277,$A256,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A256,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A256,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I257:M257)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O257:U257)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.6."]
["12.7.",null,"druga zavarovanja (navedite)",{"$f":"+SUMIF($AM$7:$AM$277,$A258,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A258,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A258,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",1,null,{"$f":"SUM(AD259:AL259)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(I259:M259)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O259:U259)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.7."]
["13.",null,"REŽIJSKI STROŠKI ",{"$f":"SUM(D261+D263+D265+D267+D269+D271+D273+D275)","v":0},{"$f":"SUM(E261+E263+E265+E267+E269+E271+E273+E275)","v":0},null,null,null,{"$f":"SUM(I261+I263+I265+I267+I269+I271+I273+I275)","v":0},0,0,0,0,{"$f":"SUM(N261+N263+N265+N267+N269+N271+N273+N275)","v":0},{"$f":"SUM(O261+O263+O265+O267+O269+O271+O273+O275)","v":0},0,0,{"$f":"SUM(R261+R263+R265+R267+R269+R271+R273+R275)","v":0},0,0,0,{"$f":"SUM(V261+V263+V265+V267+V269+V271+V273+V275)","v":0},{"$f":"SUM(W261+W263+W265+W267+W269+W271+W273+W275)","v":0},{"$f":"SUM(X261+X263+X265+X267+X269+X271+X273+X275)","v":0},0,0,0,0,0,{"$f":"SUM(AD261+AD263+AD265+AD267+AD269+AD271+AD273+AD275)","v":0},0,0,0,0,0,0,0,0,"X"]
["13.1.",null,"telekomunikacijske in poštne storitve",{"$f":"+SUMIF($AM$7:$AM$277,$A261,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A261,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A261,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A262),+OFFSET(B262,-1,0)+1,1)","v":1},null,0,{"$f":"SUM(N262,V262,W262:AC262)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(I262:M262)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O262:U262)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.1."]
["13.2.",null,"čiščenje, vzdrževanje in upravljanje registriranega poslovnega prostora",{"$f":"+SUMIF($AM$7:$AM$277,$A263,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A263,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A263,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A264),+OFFSET(B264,-1,0)+1,1)","v":1},null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I264:M264)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O264:U264)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.2."]
["13.3.",null,"najem poslovnih prostorov",{"$f":"+SUMIF($AM$7:$AM$277,$A265,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A265,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A265,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A266),+OFFSET(B266,-1,0)+1,1)","v":1},null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I266:M266)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O266:U266)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.3."]
["13.4.",null,"pisarniški material in drobni inventar",{"$f":"+SUMIF($AM$7:$AM$277,$A267,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A267,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A267,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A268),+OFFSET(B268,-1,0)+1,1)","v":1},null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I268:M268)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O268:U268)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.4."]
["13.5.",null,"tiskanje in fotokopiranje",{"$f":"+SUMIF($AM$7:$AM$277,$A269,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A269,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A269,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A270),+OFFSET(B270,-1,0)+1,1)","v":1},null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I270:M270)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O270:U270)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.5."]
["13.6.",null,"računovodske in svetovalne storitve",{"$f":"+SUMIF($AM$7:$AM$277,$A271,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A271,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A271,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A272),+OFFSET(B272,-1,0)+1,1)","v":1},null,0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I272:M272)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O272:U272)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.6."]
["13.7.",null,"drugo",{"$f":"+SUMIF($AM$7:$AM$277,$A273,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A273,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A273,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A274),+OFFSET(B274,-1,0)+1,1)","v":1},"(navedite)",0,0,null,null,null,null,null,null,null,null,{"$f":"SUM(I274:M274)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O274:U274)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.7."]
["13.8.",null,"tarifa SFC",{"$f":"+SUMIF($AM$7:$AM$277,$A275,D$7:D$277)","v":0},{"$f":"+SUMIF($AM$7:$AM$277,$A275,E$7:E$277)","v":0},null,null,null,{"$f":"+SUMIF($AM$7:$AM$277,$A275,I$7:I$277)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["1",{"$f":"IF(+ISBLANK(A276),+OFFSET(B276,-1,0)+1,1)","v":1},null,{"$f":"SUM(AD276:AL276)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"SUM(I276:M276)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O276:U276)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+IF(ISBLANK(B276),\"X\",+IF(ISBLANK(+OFFSET(B276,-1,0)),+OFFSET(A276,-1,0),+OFFSET(AM276,-1,0)))","v":"13.8."}]
[null,null,"SKUPAJ:",{"$f":"SUM(D16+D33+D115+D132+D141+D174+D184+D192+D214+D232+D239+D245+D260)","v":0},{"$f":"SUM(E16+E33+E115+E132+E141+E174+E184+E192+E214+E232+E239+E245+E260)","v":0},null,null,null,{"$f":"SUM(I16+I33+I115+I132+I141+I174+I184+I192+I214+I232+I239+I245+I260)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
["A (RAZVOJ) in B (PRODUKCIJA) - SKUPAJ:",null,null,{"$f":"SUM(D8+D15)","v":0},{"$f":"SUM(E8+E15)","v":0},null,null,null,{"$f":"SUM(I8+I15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,"X"]
[null,null," "]
[]
[null,null,"Datum:"]
[]
[null,null,"PODPIS IN ŽIG ZASTOPNIKA PRIJAVITELJA:"]
[]
[]
["OPOMBE:"]
["Agencija lahko sofinancira v zvezi s projektom nastale stroške dela producenta največ do višine 7% zneska sofinanciranja projekta. V to omejitev niso vključeni zaposleni pri producentu."]
["Agencija lahko sofinancira v zvezi s projektom nastale režijske stroške največ do višine 5% zneska sofinanciranja projekta. Strošek tarife SFC ne sodi v omenjeno omejitev."]
["Pri izpolnjevanju obrazca upoštevajte določila Pravilnika Slovenskega filmskega centra, javne agencije Republike Slovenije o upravičenih stroških sofinanciranih projektov (objavljen na spletni strani SFC)"]
["S strani SFC so sofinancirani upravičeni stroški, ki so nastali od dneva objave javnega razpisa naprej, razen stroškov ureditve avtorskih pravic, ki so lahko sofinancirani tudi, če so nastali do največ enega leta pred dnevom objave javnega razpisa."]

{"sheet":"Obrazec št.8b REKAPITUALCIJA","index":1,"n_rows":36,"n_cols":12,"rows_kept":36,"cut":false,"hidden":true,"merged":[[35,1,35,2],[2,0,2,11],[6,3,6,11],[4,0,4,1],[3,0,3,1],[3,2,3,6],[4,2,4,6],[6,0,6,1],[6,2,7,2]]}
["Razpisna dokumentacija JR za izdelavo filmov neodvisnih producentov za javno kinematografsko prikazovanje 2019"]
[]
["Obrazec št. 8b: REKAPITULACIJA PROJEKTA (PO VIRIH FINANCIRANJA)"]
["NASLOV FILMA: "]
["PRIJAVITELJ:"]
[]
["  REKAPITULACIJA /VRSTA STROŠKA",null,"PREDRAČUN\nznesek (v celih EUR)","VIRI FINANCIRANJA "]
[null,"vrsta stroška",null,"SFC","RTV SLO","FS VIBA FILM","PRODUCENT/\nPRIJAVITELJ","EURIMAGES/ \n(koprodukcije)",{"$f":"'PREDRAČUN FILMA'!AI7","v":"KOPRODUCENT 1\n(naziv, država)"},{"$f":"'PREDRAČUN FILMA'!AJ7","v":"KOPRODUCENT 2\n (naziv, država)"},{"$f":"'PREDRAČUN FILMA'!AK7","v":"KOPRODUCENT 3\n (naziv, država)"},{"$f":"'PREDRAČUN FILMA'!AL7","v":"DRUGO"}]
[{"$f":"('PREDRAČUN FILMA'!A8)","v":"A"},{"$f":"('PREDRAČUN FILMA'!C8)","v":"ŽE OPRAVLJEN RAZVOJ SCENARIJA IN/ALI PROJEKTA - SKUPAJ"},{"$f":"SUM(C10:C11)","v":{"$error":"#REF!"}},{"$f":"SUM(D10:D11)","v":{"$error":"#REF!"}},{"$f":"SUM(E10:E11)","v":{"$error":"#REF!"}},{"$f":"SUM(F10:F11)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["1.","RAZVOJ SCENARIJA",{"$f":"SUM(D10:L10)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}}]
["2.","RAZVOJ PROJEKTA",{"$f":"SUM(D11:L11)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AD12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL12)","v":0}]
[{"$f":"('PREDRAČUN FILMA'!A15)","v":"B"},{"$f":"('PREDRAČUN FILMA'!C15)","v":"PRODUKCIJA - SKUPAJ"},{"$f":"SUM(C13:C25)","v":0},{"$f":"SUM(D13:D25)","v":0},{"$f":"SUM(E13:E25)","v":0},0,0,0,0,0,0,0]
["1.","STROŠKI ODKUPA PRAVIC",{"$f":"SUM(D13:L13)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AD16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL16)","v":0}]
["2.","STROŠKI HONORARJEV FILMSKE EKIPE ",{"$f":"SUM(D14:L14)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AD33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL33)","v":0}]
["3.","STROŠKI HONORARJEV IZVAJALSKE EKIPE",0,{"$f":"SUM('PREDRAČUN FILMA'!AD115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL115)","v":0}]
["4.","STROŠKI IZBORA POTENCIALNE IZVAJALSKE EKIPE",0,{"$f":"SUM('PREDRAČUN FILMA'!AD132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL132)","v":0}]
["5.","STROŠKI SCENOGRAFIJE IN REKVIZITOV",0,{"$f":"SUM('PREDRAČUN FILMA'!AD141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL141)","v":0}]
["6.","STROŠKI KOSTUMOGRAFIJE",0,{"$f":"SUM('PREDRAČUN FILMA'!AD174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL174)","v":0}]
["7.","STROŠKI MASKE",0,{"$f":"SUM('PREDRAČUN FILMA'!AD184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL184)","v":0}]
["8.","STROŠKI FILMSKE TEHNIKE, STORITEV IN OPREME",0,{"$f":"SUM('PREDRAČUN FILMA'!AD192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL192)","v":0}]
["9.","STROŠKI POSTPRODUKCIJE",0,{"$f":"SUM('PREDRAČUN FILMA'!AD214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL214)","v":0}]
["10.","STROŠKI PREHRANE IN PRENOČITEV ČLANOV EKIPE",0,{"$f":"SUM('PREDRAČUN FILMA'!AD232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL232)","v":0}]
["11.","STROŠKI PREVOZOV",0,{"$f":"SUM('PREDRAČUN FILMA'!AD239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL239)","v":0}]
["12.","STROŠKI ZAVAROVANJ",0,{"$f":"SUM('PREDRAČUN FILMA'!AD245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL245)","v":0}]
["13.","REŽIJSKI STROŠKI ",0,{"$f":"SUM('PREDRAČUN FILMA'!AD260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL260)","v":0}]
[null,"PREDRAČUN SKUPAJ A + B",{"$f":"SUM(C12+C9)","v":{"$error":"#REF!"}},{"$f":"SUM(D13:D25)","v":0},{"$f":"SUM(E13:E25)","v":0},0,0,0,0,0,0,0]
[null,"PREDRAČUN SKUPAJ PO DELEŽIH VIROV FINANCIRANJA A + B:",{"$f":"SUM(D27:L27)","v":{"$error":"#REF!"}},{"$f":"D26/C26","v":{"$error":"#REF!"}},{"$f":"E26/C26","v":{"$error":"#REF!"}},{"$f":"F26/C26","v":{"$error":"#REF!"}},{"$f":"G26/C26","v":{"$error":"#REF!"}},{"$f":"H26/C26","v":{"$error":"#REF!"}},{"$f":"I26/C26","v":{"$error":"#REF!"}},{"$f":"J26/C26","v":{"$error":"#REF!"}},{"$f":"K26/C26","v":{"$error":"#REF!"}},{"$f":"L26/C26","v":{"$error":"#REF!"}}]
[{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C29:C30)","v":{"$error":"#REF!"}},{"$f":"SUM(D29:D30)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(D29:L29)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}}]
[null,"SKUPAJ B + C",{"$f":"SUM(C28+C12)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E28+E12)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"SKUPAJ A + B + C",{"$f":"SUM(C28+C12+C9)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(E28+E12+E9)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Datum:"]
[]
[null,"PODPIS IN ŽIG ZASTOPNIKA PRIJAVITELJA:"]

{"sheet":"FINANČNO POROČILO","index":2,"n_rows":37,"n_cols":13,"rows_kept":37,"cut":false,"hidden":true,"merged":[[2,0,2,12],[3,0,3,12],[6,0,6,2],[6,4,6,12],[36,1,36,2],[4,0,4,12],[26,1,26,2],[27,1,27,2]]}
[]
[]
["FINANČNO POROČILO (PO VIRIH FINANCIRANJA)"]
["NASLOV FILMA: "]
["PRIJAVITELJ:"]
[]
["  REKAPITULACIJA /VRSTA STROŠKA",null,null,null,"VIRI FINANCIRANJA "]
[null,"vrsta stroška","PREDRAČUN\n (v celih EUR)","OBRAČUN\n (v celih EUR)","RTV SLO","SFC","FS VIBA FILM","PRODUCENT/\nPRIJAVITELJ","EURIMAGES/ \nSLO del",{"$f":"'PREDRAČUN FILMA'!AI7","v":"KOPRODUCENT 1\n(naziv, država)"},{"$f":"'PREDRAČUN FILMA'!AJ7","v":"KOPRODUCENT 2\n (naziv, država)"},{"$f":"'PREDRAČUN FILMA'!AK7","v":"KOPRODUCENT 3\n (naziv, država)"},{"$f":"'PREDRAČUN FILMA'!AL7","v":"DRUGO"}]
[{"$f":"('PREDRAČUN FILMA'!A8)","v":"A"},{"$f":"('PREDRAČUN FILMA'!C8)","v":"ŽE OPRAVLJEN RAZVOJ SCENARIJA IN/ALI PROJEKTA - SKUPAJ"},{"$f":"SUM(C10:C11)","v":{"$error":"#REF!"}},{"$f":"SUM(E9:M9)","v":{"$error":"#REF!"}},{"$f":"SUM(E10:E11)","v":{"$error":"#REF!"}},{"$f":"SUM(F10:F11)","v":{"$error":"#REF!"}},{"$f":"SUM(G10:G11)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
["1.","RAZVOJ SCENARIJA",{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(E10:M10)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}}]
["2.","RAZVOJ PROJEKTA",{"$f":"SUM('PREDRAČUN FILMA'!D12)","v":0},{"$f":"SUM(E11:M11)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!N12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB12)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC12)","v":0}]
[{"$f":"('PREDRAČUN FILMA'!A15)","v":"B"},{"$f":"('PREDRAČUN FILMA'!C15)","v":"PRODUKCIJA - SKUPAJ"},{"$f":"SUM(C13:C25)","v":0},{"$f":"SUM(E12:M12)","v":0},{"$f":"SUM(E13:E25)","v":0},{"$f":"SUM(F13:F25)","v":0},0,0,0,0,0,0,0]
["1.","STROŠKI ODKUPA PRAVIC",{"$f":"SUM('PREDRAČUN FILMA'!D16)","v":0},{"$f":"SUM(E13:M13)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!N16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB16)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC16)","v":0}]
["2.","STROŠKI HONORARJEV FILMSKE EKIPE ",{"$f":"SUM('PREDRAČUN FILMA'!D33)","v":0},{"$f":"SUM(E14:M14)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!N33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB33)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC33)","v":0}]
["3.","STROŠKI HONORARJEV IZVAJALSKE EKIPE",{"$f":"SUM('PREDRAČUN FILMA'!D115)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB115)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC115)","v":0}]
["4.","STROŠKI IZBORA POTENCIALNE IZVAJALSKE EKIPE",{"$f":"SUM('PREDRAČUN FILMA'!D132)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB132)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC132)","v":0}]
["5.","STROŠKI SCENOGRAFIJE IN REKVIZITOV",{"$f":"SUM('PREDRAČUN FILMA'!D141)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB141)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC141)","v":0}]
["6.","STROŠKI KOSTUMOGRAFIJE",{"$f":"SUM('PREDRAČUN FILMA'!D174)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB174)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC174)","v":0}]
["7.","STROŠKI MASKE",{"$f":"SUM('PREDRAČUN FILMA'!D184)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB184)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC184)","v":0}]
["8.","STROŠKI FILMSKE TEHNIKE, STORITEV IN OPREME",{"$f":"SUM('PREDRAČUN FILMA'!D192)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB192)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC192)","v":0}]
["9.","STROŠKI POSTPRODUKCIJE",{"$f":"SUM('PREDRAČUN FILMA'!D214)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB214)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC214)","v":0}]
["10.","STROŠKI PREHRANE IN PRENOČITEV ČLANOV EKIPE",{"$f":"SUM('PREDRAČUN FILMA'!D232)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB232)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC232)","v":0}]
["11.","STROŠKI PREVOZOV",{"$f":"SUM('PREDRAČUN FILMA'!D239)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB239)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC239)","v":0}]
["12.","STROŠKI ZAVAROVANJ",{"$f":"SUM('PREDRAČUN FILMA'!D245)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!V245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!W245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!X245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Y245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!Z245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AA245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AB245)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AC245)","v":0}]
["13.","REŽIJSKI STROŠKI ",{"$f":"SUM('PREDRAČUN FILMA'!D260)","v":0},0,{"$f":"SUM('PREDRAČUN FILMA'!N260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AE260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AF260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AG260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AH260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AI260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AJ260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AK260)","v":0},{"$f":"SUM('PREDRAČUN FILMA'!AL260)","v":0}]
[null,"OBRAČUN SKUPAJ A + B",{"$f":"SUM(C12+C9)","v":{"$error":"#REF!"}},{"$f":"SUM(D12+D9)","v":{"$error":"#REF!"}},{"$f":"+E12+E9","v":{"$error":"#REF!"}},{"$f":"+F12+F9","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OBRAČUN SKUPAJ PO DELEŽIH VIROV FINANCIRANJA A + B:",null,{"$f":"SUM(E27:M27)","v":{"$error":"#REF!"}},{"$f":"E26/$D26","v":{"$error":"#REF!"}},{"$f":"F26/$D26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"I26/$D26","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"OBRAČUN SKUPAJ PO DELEŽIH KOPRODUCENTOV A + B:",null,{"$f":"SUM(E28:M28)","v":{"$error":"#REF!"}},{"$f":"SUM(E27)","v":{"$error":"#REF!"}},0,0,{"$f":"SUM(F27,G27,H27,I27)","v":{"$error":"#REF!"}},0,{"$f":"SUM(J27)","v":{"$error":"#REF!"}},{"$f":"SUM(K27)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM(M27)","v":{"$error":"#REF!"}}]
[{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(C30:C31)","v":{"$error":"#REF!"}},{"$f":"SUM(E29:M29)","v":{"$error":"#REF!"}},{"$f":"SUM(E30:E31)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM(E30:M30)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}}]
[{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}},{"$f":"SUM('PREDRAČUN FILMA'!#REF!)","v":{"$error":"#REF!"}}]
[null,"SKUPAJ B + C",{"$f":"SUM(C29+C12)","v":{"$error":"#REF!"}},{"$f":"SUM(E32:M32)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[null,"SKUPAJ A + B + C",{"$f":"SUM(C29+C12+C9)","v":{"$error":"#REF!"}},{"$f":"SUM(E33:M33)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,"Datum:"]
[]
[null,"PODPIS IN ŽIG ZASTOPNIKA RTV SLO IN PRIJAVITELJA:"]

{"sheet":"OBRAČUN PO VIRIH","index":3,"n_rows":57,"n_cols":3,"rows_kept":57,"cut":false,"hidden":true,"merged":[[0,1,0,2]]}
[null,"KONČNI OBRAČUN REALIZACIJE FILMSKEGA PROJEKTA PO VIRIH FINANCIRANJA"]
[]
[null,"NASLOV PROJEKTA:"]
[null,"NAZIV PRIJAVITELJA: "]
[null,"Datum: "]
[]
[null,"VIRI FINANCIRANJA","znesek (v EUR)"]
["A","RAZVOJ scenarija in/ali projekta "]
[null,"Slovenski filmski center"]
[null,"Lastna sredstva in morebitni ostali sofinancerji projekta SKUPAJ"]
[null,"MEDIA"]
[null,"SKUPAJ RAZVOJ",{"$f":"SUM(C9:C11)","v":0}]
[]
["B","PRODUKCIJA"]
["1.","Prijavitelj - lastna sredstva"]
["2.","Slovenski javni viri"]
[null,"Slovenski filmski center"]
[null,"Viba film"]
[null,"Drugo (navedite)"]
["3.","Slovenski koproducenti in drugi sofinanancerji"]
[null,"(navedite)"]
[]
[]
["4.","Tuji koproducenti - lastna sredstva"]
[null,"(navedite naziv in državo)"]
[]
[]
["5.","Tuji koproducenti - javni viri"]
[null,"(navedite naziv in državo)"]
[]
[]
["6.","Drugo (tuje tv, predprodaja, distributerji, ipd.)"]
[]
["7.","Nadnacionalni viri"]
[null,"Eurimages"]
[]
["8.","Sponzorji in donatorji (domači in tuji)"]
[null,"(navedite naziv in državo)"]
[null,"SKUPAJ PRODUKCIJA ",{"$f":"SUM(C15:C38)","v":0}]
[]
["C","PROMOCIJA IN DISTRIBUCIJA v Republiki Sloveniji"]
[null,"Slovenski filmski center"]
[null,"Lastna sredstva"]
[null,"Drugo (navedite)"]
[null,"SKUPAJ PROMOCIJA IN DISTRIBUCIJA",{"$f":"SUM(C42:C44)","v":0}]
[]
[null,"SKUPAJ REALIZACIJA  (B+C)",{"$f":"C39+C45","v":0}]
[null,"SKUPAJ Z RAZVOJEM (A+B+C)",{"$f":"C12+C39+C45","v":0}]
[null,"ODSTOTEK DRŽAVNE POMOČI REPUBLIKE SLOVENIJE",{"$f":"(C9+C17+C18+C42)/C48","v":{"$error":"#DIV/0!"}}]
[]
[null,"PODPIS IN ŽIG PRODUCENTA:","PODPIS IN ŽIG OSTALIH SOFINANCERJEV*:"]
[]
[]
[]
[]
["*","podpisi s strani FS Viba filma, Medie ali Eurimagesa niso potrebni"]
["*","podpis sofinancerja lahko nadomesti sklenjena pogodba, če je iz nje razviden izkazan znesek."]