{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["NAVODILA","KAZALO","POVZETEK","POVZETEK_PO","POVZETEK_SC","IZJAVA","IPI","BS","IPI_T2_T3","BS_T2_T3","IDT_T2_T3","FIKSNI_DEL_T-1","FIKSNI_DEL_T","VARIABILNI_DEL","PRIHODKI","REKAPITULACIJA","BAZA_Sifranti","BAZA","BAZA_AEControl","XML"],"not_rendered":{"charts":0,"images":10,"macros":1,"external_links":0,"defined_names":29,"comments":0,"pivot_tables":1},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"NAVODILA","index":0,"n_rows":34,"n_cols":3,"rows_kept":34,"cut":false,"hidden":false,"merged":[[24,2,24,3],[5,6,5,8],[5,1,5,3],[6,1,6,3],[23,2,23,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[15,1,15,3],[4,1,4,3],[14,1,14,3],[7,1,7,3],[9,1,9,3],[13,1,13,3],[11,1,11,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[33,2,33,3],[25,2,25,3],[26,2,26,3],[27,2,27,3],[28,2,28,3],[29,2,29,3]]}
[]
[]
[null,"Navodila za izpolnjevanje elektronskega obrazca"]
[]
[null,"Elektronski obrazec je namenjen posredovanju zahteve za izdajo soglasja k izhodiščni ceni toplote v skladu s 302. členom Energetskega zakona (Uradni list RS 17/14, 81/15) s strani reguliranih izvajalcev dejavnosti distribucije in proizvodnje toplote."]
[null,"Zavezanec za regulacijo (v nadaljevanju vlagatelj) je:  \n-Distributer z lastno proizvodnjo toplote oz. distributer, ki skladno z določili 1. alineje, prvega odstavka, 284. člena Energetskega zakona (EZ-1) izvaja izbirno gospodarsko javno službo;\n-Reguliran proizvajalec, ki je skladno z določili 283. člena EZ-1 in 1. odstavka, 299. člena EZ-1 zavezan k regulaciji cene dobavljene toplote distributerju oz. distributerju z lastno proizvodnjo toplote."]
[null,"Zahteva za izdajo soglasja k izhodiščni ceni je namenjena izračunu upravičenih stroškov, prihodkov, izhodiščne ter povprečne cene za posamezen distribucijski sistem oz. dobavo toplote za vse tri tipe zavezancev za regulacijo."]
[null,"V vnosna polja obrazca (rumena polja) je dovoljen vpis podatkov v pred nastavljenem formatnem zapisu (numerične ali alfa numerični podatki s pred nastavljenimi omejitvami ali izbirnim seznamom). Vrsta dovoljenega formatnega zapisa se prikaže uporabniku pri prehodu vnosnega polja. V kolikor formatni zapis ne ustreza predpisanem formatu, podatka ni mogoče vnesti oz. se pojavi sporočilo o ugotovljeni napaki (obrazec ima vgrajeno osnovno logično kontrolo pravilnega vnosa, ki zavrne vnos nepravilnega formata podatka ali rdeče obarva njegovo vrednost ali ob vrstici tabele prikaže rdečo oznako napake ali pa izpiše vrsto zaznane napake). Uporabnik lahko podatke v vnosna polja tudi vnaša s t.i. posebnim lepljenjem, kjer se vnašajo podatki kot vrednosti (brez oblikovanja).\nObrazec je priporočeno izpolnjevati s programom Microsoft Excel 2010 (ali novejšo verzijo omenjenega programa), pri tem pa morajo biti omogočeni makroji (izvajanje VBA programskega jezika v obrazcu), ki omogočajo določeno vgrajeno logično kontrolo omenjenega obrazca in vgrajene dodatne funkcionalnosti obrazca (prikaz ustreznih tabel obrazca glede na izbrane vrednosti določenih vnosnih polj)."]
[]
[null,"Podatki se vpisujejo v polja označena z rumeno barvo."]
[]
[null,"V poljih, označenih s svetlo sivo barvo, so prikazane izračunane vrednosti vnesenih podatkov \n(vrednosti v ta polja ni mogoče vnašati)."]
[]
[null,"Dodatna pojasnila v zvezi z izpolnjevanjem elektronskega obrazca naslovite na elektronski naslov Agencije za energijo (v nadaljevanju agencija) info@agen-rs.si (tel. št. 02/234-03-00)."]
[null,"OPOZORILO:\nModel omogoča oddajo zahteve za izdajo soglasja k izhodiščni ceni samo za  območje enega distribucijskega sistem oz. za izdajo soglasja k izhodiščni ceni za enega reguliranega proizvajalca."]
[null,"Nepravilno ali nepopolno izpolnjenega obrazca oz. nepravilno poimenovanega  in posredovanega obrazca ter obrazca, ki bo spremenjen (odklenjen ali modificiran) s strani zavezanca za oddajo poročila ne bomo upoštevali! \nPRED ODDAJO OBRAZCA  JE POTREBNO OBVEZNO IZVESTI NJEGOVO KONTROLO Z AKTIVIRANJEM GUMBA \n\"IZVEDI KONTROLO OBRAZCA PRED ODDAJO\"!"]
[]
[null,"Vsebina elektronskega obrazca"]
[]
[null,"Delovni list","Vsebina delovnega lista"]
[null,"POVZETEK","Na delovnem listu se ročno vnesejo (rumena polja) ali samodejno izpolnijo (siva polja) naslednji osnovni podatki, ki so obvezni sestavni del zahteve:\n- Matična številka, ime in sedež vlagatelja;\n- Podatek o izvajanju dejavnosti distribucije toplote kot izbirne gospodarske javne službe  v skladu s prvo alinejo, prvega odstavka, 284. člena EZ-1  ali\n- Podatek o izvajanju dejavnosti proizvodnje toplote kot regulirani proizvajalec toplote v skladu z 283. členom EZ-1;\n- Navedba lokalnih skupnosti,  na območju katerih se izvaja gospodarska javna služba distribucije toplote ali regulirana dejavnost proizvodnje toplote;\n- Datum spremembe zahteve v  tem postopku izdaje soglasja je ob vložitvi zahtevi enak datumu vložitve zahteve za izdajo soglasja.\nVlagatelj v tabeli 2 izbere ali vlaga zahtevo za prvo oblikovanje izhodiščne cene v skladu z 9. in 10. členom Akta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje (Uradni list RS 2/17, v nadaljevanju akt) ali za spremembo izhodiščne cene v skladu s 15. členom akta.  S to izbiro se aktivirajo vsi delovni listi za posamezno vrsto izračuna izhodiščne cene.\n "]
[null,"POVZETEK_PO","Delovni list se aktivira, če vlagatelj v tabeli 2 označi, da vlaga zahevo za  prvo oblikovanje izhodiščne cene v skladu z 9. in 10. členom akta. Na delovnem listu se tabela 3 in 4  samodejno izpolni, vendar šele, ko vlagatelj izpolni celotno zahtevo. Povzetek_PO je treba podpisati s strani odgovorne osebe in ga poslati kot prilogo zahteve s fizično pošto."]
[null,"POVZETEK_SC","Delovni list se aktivira, če vlagatelj v tabeli 2 označi, da vlaga zahtevo za spremembo izhodiščne cene v skladu s 15. členom akta. Na delovnem listu se v tabeli 3 in 4 stolpci 04 in 05 samodejno izpolnijo, vendar šele po tem, ko vlagatelj izpolni celotno zahtevo. Vlagatelj v stolpec 03 v tabeli 3 in 4 vpiše zahtevane podatke o zadnji veljavni izhodiščni ceni, upravičenih stroških in prihodkih ter količinah in obračunski moči (z upoštevanjem spremembe izhodiščne cene na podlagi prilagajanja posameznih elementov izhodiščne cene spremembam upravičenih stroškov oz. z upoštevanjem zadnjega veljavnega soglasja s strani agencije).  Povzetek_SC je treba s strani odgovorne osebe in ga poslati kot prilogo zahteve s fizično pošto."]
[null,"IZJAVA","Na delovnem listu vlagatelj ustrezno izpolni tabelo 5, 6, 7, 8 in 9. V primeru, da je vlagatelj v okviru rednega letnega poročanja agenciji priložil vse navedene računovodske izkaze, se delovni listi IPI_T2_T3, BS_T2_T3 in IDT_T2_T3 ne aktivirajo, ker jih ni potrebno ponovno oddajati. Prav tako, če je vlagatelj agenciji že oddal zadnje veljavno koncesijsko pogodbo ali odlok, na podlagi katerega izvaja GJS ter zadnji veljavni pravilnik o sodilih,ter ustreznosti in pravilnost uporabe sodil, teh dokumentov ni potrebno ponovno oddati. Tabelo 8 izpolnjujejo samo distributerji in distributerji z lastno proizvodnjo toplote."]
[null,"IPI","V tabeli 10 vlagatelj izpolni načrtovan izkaz poslovnega izida za leto t ločeno skladno z nazivi stolpcev od št. 03 do 06. Načrtovan izkaz poslovnega izida mora biti usklajen z gospodarskim načrtom družbe."]
[null,"BS","V tabeli 11 in 12 vlagatelj izpolni podatke o sredstvih in kapitalu za leto t ločeno skladno z nazivi stolpcev od št. 03 do 06. Načrtovani podatki o sredstvih in obveznostih do virov sredstev morajo biti v skladu z gospodarskim načrtom družbe."]
[null,"IPI_T2_T3","V tabeli 13 vlagatelj izpolni izkaz poslovnega izida za obdobje t-2 in t-3. Izkaz poslovnega izida mora biti usklajen z izkazom poslovnega izida v revidiranem letnem poročilu, če tega nima pa z oddanimi podatki na Ajpes. V primeru, da je vlagatelj agenciji že posredoval zahtevane podatke teh tabel ni potrebno izpolnjevati. "]
[null,"BS_T2_T3","V tabeli 14 in 15 vlagatelj izpolni bilanco stanja za obdobje t-2 in t-3. Bilanca stanja mora biti usklajena z bilanco stanja  v revidiranem letnem poročilu, če tega nima pa z oddanimi podatki na Ajpes. V primeru, da je vlagatelj agenciji že posredoval zahtevane podatke teh tabel ni potrebno izpolnjevati. "]
[null,"IDT_T2_T3","V tabeli 16  vlagatelj izpolni izkaz denarnih tokov  za obdobje t-2 in t-3. Izkaz denarnih tokov mora biti usklajen z izkazom denarnih tokov  v revidiranem letnem poročilu. V primeru, da je vlagatelj agenciji že posredoval zahtevane podatke teh tabel ni potrebno izpolnjevati. "]
[null,"FIKSNI_DEL_T-1","V tabeli 18, 19 vlagatelj izpolni podatke o realiziranih oz. načrtovanih stroških v letu t-1, ki v skladu z aktom niso upravičeni. V tabeli 20 vlagatelj izpolni zahtevane podatke o realiziranih in načrtovanih fiksnih stroških leta t-1 za območje distribucijskega sistema oz. dobave toplote, za katerega vlagatelj vlaga zahtevo."]
[null,"FIKSNI_DEL_T","V tabeli 21 vlagatelj izpolni podatke o načrtovanih stroških v letu t, ki v skladu z aktom niso upravičeni stroški proizvodnje in distribucije toplote. V tabeli 22 vlagatelj ustrezno izpolni zahtevane podatke o načrtovanih fiksnih stroških leta t za območje distribucijskega sistema oz. dobave toplote, za katerega vlagatelj vlaga zahtevo.  V tabeli 23 se na podlagi podatkov v tabeli 22 in načrtovane obračunske moči, ki se prenesejo iz delovnega lista \"PRIHODKI\" izračuna fiksni del izhodiščne cene. Fiksni del izhodiščne cene se izračuna, ko vlagatelj v celoti izpolni delovni list \"PRIHODKI\".\nOpozorilo: Posamezne postavke fiksnih upravičenih stroškov NE SMEJO presegati teh postavk v načrtovanem izkazu poslovnega izida na delovnem listu IPI. "]
[null,"VARIABILNI_DEL","V tabeli 24 vlagatelj izpolni podatke o količini lastne in nabavljene toplote v letih od t-2 do t. V tabelah od 25 do 28 vlagatelj ustrezno izpolni realizirane oz. načrtovane podatke o strukturi in ceni energentov in drugih variabilnih stroškov, ki so potrebni za proizvodnjo oz. distribucijo toplote. V tabeli 30 se na podlagi podatkov v tabeli 28 in distribuiranih količin, ki se prenesejo iz delovnega lista \"PRIHODKI\", izračuna variaibilni del izhodiščne cene. Variabilni del izhodiščne cene se izračuna ,ko vlagatelj v celoti izpolni delovni list \"PRIHODKI\"."]
[null,"PRIHODKI","V tabelah od 31 do 34 izpolni vlagatelj realiziran oz. načrtovan tarifni cenik po vrstah storitev in vrstah odjemalcev za obdobje od leta t-2 do leta t. V tabeli 35 se podatki o variaiblnih in fiksnih prihodkih ter števninah prenesejo iz tabel od št. 31 do št. 34, vlagatelj ročno vnese le podatek o drugih prihodkih izven cenika za leto t-1 in t. Pri tem mora vlagatelj upoštevati, da v omenjeno postavko vnese vse realizirane druge poslovne in druge prihodke v letu t-1 ter načrtovane druge poslovne in druge prihodke za leto t-1 in t. Vsota prihodkov  v letu t mora biti enaka vsoti prihodkov  v načrtovanem poslovnem izidu. \nOpozorilo: Fiksni prihodki iz tarifnega sistema NE SMEJO presegajo višine fiksnih upravičenih stroškov in upravičeni prihodki NE SMEJO presegati upravičenih stroškov in povprečna cena NE SME presegati stroškovne cene."]
[null,"REKAPITULACIJA","Tabela predstavlja strnjen pregled najpomembnejših podatkov za območje distribucijskega sistema oz. dobave toplote, za katerega vlagatelj vlaga zahtevo."]

{"sheet":"KAZALO","index":1,"n_rows":25,"n_cols":4,"rows_kept":25,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"Kazalo delovnih listov obrazca:"]
[]
[null,"ID","Delovni list","Vsebina delovnega lista"]
[null,1,"NAVODILA"]
[null,2,"KAZALO"]
[null,3,"POVZETEK"]
[null,4,"POVZETEK_PO"]
[null,5,"POVZETEK_SC"]
[null,6,"IZJAVA"]
[null,7,"IPI"]
[null,8,"BS"]
[null,9,"IPI_T2_T3"]
[null,10,"BS_T2_T3"]
[null,11,"IDT_T2_T3"]
[null,12,"FIKSNI_DEL_T-1"]
[null,13,"FIKSNI_DEL_T"]
[null,14,"VARIABILNI_DEL"]
[null,15,"PRIHODKI"]
[null,16,"REKAPITULACIJA"]
[null,17,"BAZA_Sifranti"]
[null,18,"BAZA"]
[null,19,"BAZA_AEControl"]
[null,20,"XML"]

{"sheet":"POVZETEK","index":2,"n_rows":59,"n_cols":28,"rows_kept":59,"cut":false,"hidden":false,"merged":[[43,3,43,6],[44,3,44,6],[45,3,45,6],[3,2,3,8],[36,3,36,6],[37,3,37,6],[16,1,16,3],[16,4,16,6],[19,4,19,8],[18,1,18,8],[4,2,4,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB12-AB11+AA39+AB30","v":13},"Sumarne napake"]
[null,null,"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"]
[null,null,"Osnovni podatki o vložitvi zahteve v skladu z Aktom o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje, \nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje, Uradni list RS 2/17"]
[]
[null,null,{"$f":"IFERROR(IF(BAZA_AEControl!A2>0,\"OBRAZEC JE ŠE NEIZPOLNJEN ALI PA VSEBUJE NAPAKE VNOSA, ZATO GA NI MOŽNO ODDATI!\",\"\"),\"NAPAKA KONTROLE!\")","v":"OBRAZEC JE ŠE NEIZPOLNJEN ALI PA VSEBUJE NAPAKE VNOSA, ZATO GA NI MOŽNO ODDATI!"}]
[]
[null,null,null,null,null,null,null,null,"Številka zadeve AE:"]
[]
[null,null,"Tabela 1: Osnovni podatki o družbi",null,null,null,null,null,"Matična številka družbe:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj",{"$f":"COUNTA(J11,E17,E20,E22,E32,E30,E52:E54,E57:E58,E28)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število kontrolnih polj vnosa",12]
[null,null,"Naziv družbe:",{"$f":"IFERROR(VLOOKUP(MATCH(J11,tblS_Izvajalci[ID_POS],0),tblS_Izvajalci[],3),\"\")","v":""}]
[]
[null,null,"Sedež družbe:",{"$f":"IFERROR(VLOOKUP(MATCH(J11,tblS_Izvajalci[ID_POS],0),tblS_Izvajalci[],5),\"\")","v":""}]
[]
[null," Vlagatelj podaja zahtevo za izdajo soglasja k izhodiščni ceni kot: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(MATCH(E17,tblS_IzvajalecTip[Naziv],0),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(MATCH(E17,BAZA_Sifranti!V5:V7,0),BAZA_Sifranti!U5:W7,3),\"\")","v":""}]
[null,null,null,{"$f":"IF(E17=\"regulirani proizvajalec toplote\",\"distribucijskemu sistemu:\",\"na  distribucijskem sistemu:\")","v":"na  distribucijskem sistemu:"},null,null,null,null,null,","]
[]
[null,null,null,"ki je agenciji priglašen dne"]
[]
[null,null,null," (identifikacijska oznaka distribucijskega sistema)",{"$f":"IFERROR(VLOOKUP(MATCH(E20,tblS_DSistemi[DSistem Naziv_Distributer],0),tblS_DSistemi[],2),\"\")","v":""}]
[]
[null,null,null,"ki se nahaja na območju lokalne skupnosti: ",{"$f":"IFERROR(VLOOKUP(MATCH(E20,tblS_DSistemi[DSistem Naziv_Distributer],0),tblS_DSistemi[],5),\"\")","v":""}]
[]
[null,null,null,"Datum vložitve zahteve za izdajo soglasja:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E28=\"\",1,0)","v":1}]
[]
[null,null,null,"Datum zadnje spremembe vloge v  tem postopku izdaje soglasja:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E30<E28,1,0)","v":0}]
[]
[null,null,null,"Datum predvidene uveljavitve izhodiščne cene "]
[]
[null,null,"Tabela 2: Osnovni podatki vloge"]
[]
[null,null,null," Vlagatelj podaja zahtevo za izdajo soglasja k izhodiščni ceni za: ",null,null,null,"Ustrezno označiti!"]
[null,null,null,"Prvo oblikovanje izhodiščne cene ob začetku opravljanja dejavnosti v skladu z 9. in 10. členom akta",null,null,null,null,"NAPAKA - Izbrati je potrebno samo eno vrsto zahteve !!!",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,"Spremembo izhodiščne cene v skladu s 15. členom akta",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(AND(AA37=TRUE,AA38=TRUE),AND(AA37=FALSE,AA38=FALSE))=TRUE,1,0)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Obrazec izpolnil:"]
[null,null,null,"Ime in priimek:"]
[null,null,null,"Telefonska številka:"]
[null,null,null,"Elektronski poštni naslov:"]
[]
[null,null,null,"Direktor(ica) oz. odgovorna oseba: "]
[null,null,null,"Ime in priimek:"]
[null,null,null,"Datum:"]
[null,null,null,"Žig in podpis:"]

{"sheet":"POVZETEK_PO","index":3,"n_rows":47,"n_cols":27,"rows_kept":47,"cut":false,"hidden":true,"merged":[[3,2,3,7],[4,2,4,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,"Prvo oblikovanje izhodiščne cene ob začetku opravljanja dejavnosti v skladu z 9. in 10. členom \nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje, Uradni list RS 2/17"]
[]
[]
[null,null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""}]
[]
[null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[null,null,"Tabela 3: Podatki o izhodiščni ceni, upravičenih stroških in prihodkih v zahtevi "]
[]
[null,null,"01","02","03"]
[null,null,"ID","Podatek","Izhodiščna cena"]
[null,null,1,"Variabilni del izhodiščne cene (VCi) [EUR/MWh]",{"$f":"VARIABILNI_DEL!$F$254","v":0}]
[null,null,2,"Načrtovani variaibilni upravičeni stroški (VSTRt) [EUR]",{"$f":"VARIABILNI_DEL!$F$252","v":0}]
[null,null,3,"Fiksni del izhodiščne cene v (FCi) [EUR/MW/leto]",{"$f":"FIKSNI_DEL_T!$F$59","v":0}]
[null,null,4,"Načrtovani fiksni upravičeni stroški (FSTRt) [EUR]",{"$f":"FIKSNI_DEL_T!$F$61","v":0}]
[null,null,5,"Povprečna cena - PC (brez DDV) [EUR/MWh]:",{"$f":"PRIHODKI!$E$219","v":0}]
[null,null,6,"Načrtovani upravičeni prihodki [EUR]:",{"$f":"PRIHODKI!$E$217","v":0}]
[null,null,7,"Datum predvidene uveljavitve izhodiščne cene",{"$f":"POVZETEK!$E$32","v":"00:00:00"}]
[]
[null,null,"Opomba: Zneski podani brez DDV"]
[]
[null,null,"Tabela 4: Podatki o načrtovani distribuirani toploti in obračunski moči v zahtevi "]
[]
[null,null,"01","02","03"]
[null,null,"ID","Podatek","Vrednost"]
[null,null,1,"Skupna količina distribuirane oz. prodane toplote (Qt oz. Ki) [MWh]",{"$f":"PRIHODKI!$F$210","v":0}]
[null,null,2,"Skupna obračunska moč po kategorijah cenika (vsota Pi) [MW]",{"$f":"PRIHODKI!$F$211","v":0}]
[]
[]
[null,null,null,"Obrazec izpolnil:"]
[null,null,null,"Ime in priimek:",{"$f":"IF(POVZETEK!$E$52=\"\",\"\",POVZETEK!$E$52)","v":""}]
[null,null,null,"Telefonska številka:",{"$f":"IF(POVZETEK!$E$53=\"\",\"\",POVZETEK!$E$53)","v":""}]
[null,null,null,"Elektronski poštni naslov:",{"$f":"IF(POVZETEK!$E$54=\"\",\"\",POVZETEK!$E$54)","v":""}]
[null,null,null,"Datum spremembe zahteve v  tem postopku izdaje soglasja:",{"$f":"IF(POVZETEK!$E$30=\"\",\"\",POVZETEK!$E$30)","v":""}]
[]
[null,null,null,"Direktor(ica) oz. odgovorna oseba: "]
[null,null,null,"Ime in priimek:",{"$f":"IF(POVZETEK!$E$57=\"\",\"\",POVZETEK!$E$57)","v":""}]
[null,null,null,"Datum:",{"$f":"IF(POVZETEK!$E$58=\"\",\"\",POVZETEK!$E$58)","v":""}]
[null,null,null,"Žig in podpis:"]

{"sheet":"POVZETEK_SC","index":4,"n_rows":55,"n_cols":28,"rows_kept":55,"cut":false,"hidden":true,"merged":[[39,2,39,7],[43,2,43,7],[3,2,3,7],[4,2,4,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število vseh polj",11]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj",{"$f":"COUNTA(E20:E26,E34:E35,C40,C44)","v":0}]
[null,null,"Sprememba izhodiščne cene v skladu s 15. členom\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 2/17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":11}]
[]
[]
[null,{"$f":"IF(AB5>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""}]
[]
[null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[null,null,"Tabela 3: Podatki o izhodiščni ceni, upravičenih stroških in prihodkih v zahtevi pred in po spremembi izhodiščne cene"]
[]
[null,null,"01","02","03","04","05"]
[null,null,"ID","Podatek","Pred spremembo","Po spremembi","% spremembe         "]
[null,null,1,"Variabilni del izhodiščne cene (VCi) [EUR/MWh]",null,{"$f":"VARIABILNI_DEL!$F$254","v":0},{"$f":"IFERROR((F20-E20)/E20,0)","v":0}]
[null,null,2,"Načrtovani variaibilni upravičeni stroški (VSTRt) [EUR]",null,{"$f":"VARIABILNI_DEL!$F$252","v":0},{"$f":"IFERROR((F21-E21)/E21,0)","v":0}]
[null,null,3,"Fiksni del izhodiščne cene v (FCi) [EUR/MW/leto]",null,{"$f":"FIKSNI_DEL_T!$F$61","v":0},{"$f":"IFERROR((F22-E22)/E22,0)","v":0}]
[null,null,4,"Načrtovani fiksni upravičeni stroški (FSTRt) [EUR]",null,{"$f":"FIKSNI_DEL_T!$F$59","v":0},{"$f":"IFERROR((F23-E23)/E23,0)","v":0}]
[null,null,5," Povprečna cena - PC (brez DDV) [EUR/MWh]:",null,{"$f":"PRIHODKI!$E$219","v":0},0]
[null,null,6,"Načrtovani upravičeni prihodki [EUR]:",null,{"$f":"PRIHODKI!$E$217","v":0},0]
[null,null,7,"Datum uveljavitve izhodiščne cene",null,{"$f":"POVZETEK!$E$32","v":"00:00:00"}]
[null,null,"Opomba: Zneski podani brez DDV"]
[]
[]
[null,null,"Tabela 4: Podatki o načrtovani distribuirani energiji in obračunski moči v zahtevi pred in po spremembi izhodiščne cene"]
[]
[null,null,"01","02","03","04","05"]
[null,null,"ID","Podatek","Pred spremembo","Po spremembi","% spremembe         "]
[null,null,1,"Skupna količina distribuirane oz. prodane toplote (Qt oz. Ki) [MWh]",null,{"$f":"PRIHODKI!$F$210","v":0},{"$f":"IFERROR((F34-E34)/E34,0)","v":0}]
[null,null,2,"Skupna obračunska moč po kategorijah cenika (vsota Pt) [MW]",null,{"$f":"PRIHODKI!$F$211","v":0},{"$f":"IFERROR((F35-E35)/E35,0)","v":0}]
[]
[]
[null,null,"Razlog za spremembo izhodiščne cene:"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(C40),\"û\",\"ü\")","v":"û"}]
[]
[null,null,"Obrazložitev razloga za spremembo cene toplote:"]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(C44),\"û\",\"ü\")","v":"û"}]
[]
[null,null,null,"Obrazec izpolnil:"]
[null,null,null,"Ime in priimek:",{"$f":"IF(POVZETEK!$E$52=\"\",\"\",POVZETEK!$E$52)","v":""}]
[null,null,null,"Telefonska številka:",{"$f":"IF(POVZETEK!$E$53=\"\",\"\",POVZETEK!$E$53)","v":""}]
[null,null,null,"Elektronski poštni naslov:",{"$f":"IF(POVZETEK!$E$54=\"\",\"\",POVZETEK!$E$54)","v":""}]
[null,null,null,"Datum spremembe zahteve v  tem postopku izdaje soglasja:",{"$f":"IF(POVZETEK!$E$30=\"\",\"\",POVZETEK!$E$30)","v":""}]
[]
[null,null,null,"Direktor(ica) oz. odgovorna oseba: "]
[null,null,null,"Ime in priimek:",{"$f":"IF(POVZETEK!$E$57=\"\",\"\",POVZETEK!$E$57)","v":""}]
[null,null,null,"Datum:",{"$f":"IF(POVZETEK!$E$58=\"\",\"\",POVZETEK!$E$58)","v":""}]
[null,null,null,"Žig in podpis:"]

{"sheet":"IZJAVA","index":5,"n_rows":78,"n_cols":28,"rows_kept":78,"cut":false,"hidden":true,"merged":[[3,2,3,6],[4,2,4,6],[59,5,59,6],[71,5,71,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število vseh polj",{"$f":"IF(POVZETEK!E17=\"Regulirani proizvajalec toplote\",28,35)","v":35}]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj",{"$f":"COUNTA(E34:G35,E42:G47,E55:E60,E68:E72)","v":0}]
[null,null,"Izjava o posredovanih podatkih\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje, Uradni list RS 2/17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":35}]
[]
[]
[null,{"$f":"IF(AA33>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola napak"]
[]
[null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""}]
[]
[null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Izjava_Izkazi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,{"$f":"\"Tabela 5: Vlagatelj s podpisom izjave potrjuje, da je v okviru letnih poročanj agenciji  za leto \"&BAZA_Sifranti!AM7&\" in \"&BAZA_Sifranti!AM8&\" priložil naslednje računovodske evidence in tehnične podatke:\"","v":"Tabela 5: Vlagatelj s podpisom izjave potrjuje, da je v okviru letnih poročanj agenciji  za leto t-2 (2018) in t-3 (2017) priložil naslednje računovodske evidence in tehnične podatke:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[null,null,"ID","Računovodski izkazi","Oddano agenciji","Datum oddaje",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola_Napake"]
[null,null,1,"Izkaza poslovnega izida družbe",null,null,{"$f":"IF(AA15=1,\"û\",IF(AND(AA15=3,ISBLANK(F21)),\"ü\",IF(AND(AA15=2,ISBLANK(F21)),\"û\",\"ü\")))","v":"ü"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G21=\"û\",1,0)","v":0}]
[null,null,2,"Bilanco stanja družbe",null,null,{"$f":"IF(AA16=1,\"û\",IF(AND(AA16=3,ISBLANK(F22)),\"ü\",IF(AND(AA16=2,ISBLANK(F22)),\"û\",\"ü\")))","v":"ü"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G22=\"û\",1,0)","v":0}]
[null,null,3,"Izkaz denarnih tokov družbe",null,null,{"$f":"IF(AA17=1,\"û\",IF(AND(AA17=3,ISBLANK(F23)),\"ü\",IF(AND(AA17=2,ISBLANK(F23)),\"û\",\"ü\")))","v":"ü"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G23=\"û\",1,0)","v":0}]
[null,null,4,"Register osnovnih sredstev družbe",null,null,{"$f":"IF(AA18=1,\"û\",IF(AND(AA18=3,ISBLANK(F24)),\"ü\",IF(AND(AA18=2,ISBLANK(F24)),\"û\",\"ü\")))","v":"ü"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G25=\"û\",1,0)","v":0}]
[null,null,5,"Tehnične podatke (letno poročilo)",null,null,{"$f":"IF(AA19=1,\"û\",IF(AND(AA19=3,ISBLANK(F24)),\"ü\",IF(AND(AA19=2,ISBLANK(F24)),\"û\",\"ü\")))","v":"ü"}]
[]
[null,null,"Dodatno zahtevani podatki:"]
[]
[null,null,"Tabela 6: Podatki o znesku prejetih subvencij v zadnjih treh letih",null,null,null,"v EUR"]
[]
[null,null,"01","02","03","04","05"]
[null,null,"ID","Znesek prejetih subvencij, dotacij ali drugih oblik državne ali druge pomoči v letih",{"$f":"VLOOKUP(E33,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2019},{"$f":"VLOOKUP(F33,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2018},{"$f":"VLOOKUP(G33,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2017},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM NAPAK"]
[null,null,"ID","Postavka","t-1","t-2","t-3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB5+SUM(AA21:AA24)","v":35}]
[null,null,1,"Družba"]
[null,null,2,"Dejavnost proizvodnje in distribucije toplote"]
[]
[null,null,"Tabela 7: Podatek o sredstvih v najemu za dejavnost proizvodnje in distribucije toplote",null,null,null,"v EUR"]
[]
[null,null,"01","02","03","04","05"]
[null,null,"ID","Podatek o sredstvih v najemu za dejavnost proizvodnje in distribucije toplote:",{"$f":"VLOOKUP(E41,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2019},{"$f":"VLOOKUP(F41,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2018},{"$f":"VLOOKUP(G41,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2017}]
[null,null,"ID","Postavka","t-1","t-2","t-3"]
[null,null,1,"Neopredmetena dolgoročna sredstva"]
[null,null,"1.1","- od tega v najemu od lokalne skupnost"]
[null,null,"2","Opredmetena osnovna sredstva "]
[null,null,"2.1","- od tega v najemu od lokalne skupnost"]
[null,null,"3","Strošek najema"]
[null,null,"3.1","- od tega v najemu od lokalne skupnost"]
[null,null,"* v kolikor ima družba sredstva v najemu priloži tudi pogodbe o najemu sredstev"]
[]
[null,null,"Tabela 8: Osnovni podatki o izvajanju gospodarske javne službe (izpolnijo samo distributerji in distributerji z lastno proizvodnjo toplote)"]
[]
[null,null,"01","02","03"]
[null,null,"ID","Osnovni podatki o izvajanju gospodarske javne službe oskrba s toplote","Izpolnite podatke"]
[null,null,"ID","Postavka","Izpolnite podatke "]
[null,null,1,"Št. koncesijske pogodbe oz. odloka"]
[null,null,2,"Obdobje pridobljene pravice za izvajanje GJS distribucije toplote začetek... (dd.mm.llll) "]
[null,null,3,"Obdobje pridobljene pravice za izvajanje GJS distribucije toplote konec… (dd.mm.llll)"]
[null,null,4,"Datum zadnje spremembe koncesijske pogodbe ali odloka  (dd.mm.llll)"]
[null,null,5,"Znesek koncesnine"]
[null,null,6,"Ali ste v okviru prejšnega postopka za izdajo soglasja k izhodiščni ceni ali vloge za SON agenciji že posredovali zadnjo veljavno koncesijsko pogodbo ali odlok. V primeru označitve z \"DA\" koncesijske pogodbe ali odloka ni potrebno ponovno pošiljati.",null,{"$f":"IF(ISBLANK(E60),\" \",IF(E60=\"DA\",\"Dokumenta ni potrebno ponovno pošiljati agenciji za energijo\",\" Potrebno posredovati pravno podlago na podlagi katerega družba izvaja GJS\"))","v":" "}]
[null,null,7,"Vpišite datum oddaje koncesijske pogodbe agenciji za energijo"]
[]
[null,null,"Tabela 9: Osnovni podatki o izvajanju gospodarske javne službe"]
[]
[null,null,"01","02","03"]
[null,null,"ID","Podatki o sodilih za razporejanje sredstev in obveznosti, stroškov in odhodkov ter prihodkov","Izpolnite podatke"]
[null,null,"ID","Postavka","Izpolnite podatke "]
[null,null,1,"Št. pravilnika  o sodilih za razporejanje sredstev in obveznosti, stroškov in odhodkov ter prihodkov ",null,{"$f":"IF(E67=\"DA\",\"Dokumenta ni treba ponovno pošiljati agenciji za energijo\",\" \")","v":" "}]
[null,null,2,"Datum sprejetja pravilnika  o sodilih za razporejanje sredstev in obveznosti, stroškov in odhodkov ter prihodkov ",null," "]
[null,null,3,"Datum zadnje potrditve ustreznosti sodil s strani revizijske družbe",null," "]
[null,null,4,"Revizijska družba, ki je izvajala pregled ustreznosti sodil",null," "]
[null,null,5,"Ali ste v okviru prejšnega postopka za izdajo soglasja k izhodiščni ceni  agenciji že posredovali zadnji veljavni pravilnik o sodilih in potrditev ustreznosti s strani revizijske družbe. ",null,{"$f":"IF(ISBLANK(E72),\" \",IF(E72=\"DA\",\"Dokumenta ni potrebno ponovno pošiljati agenciji za energijo\",\" Potrebno posredovati poročilo o ustreznosti in pravilnosti sodil kot prilogo zahteve\"))","v":" "}]
[null,null,6,"Vpišite datum oddaje  pravilnika  o sodilih za razporejanje sredstev in obveznosti, stroškov in odhodkov ter prihodkov agenciji za energijo"]
[]
[null,null,null,"Direktor(ica) oz. odgovorna oseba: "]
[null,null,null,"Ime in priimek:",{"$f":"IF(POVZETEK!$E$57=\"\",\"\",POVZETEK!$E$57)","v":""}]
[null,null,null,"Datum:",{"$f":"IF(POVZETEK!$E$58=\"\",\"\",POVZETEK!$E$58)","v":""}]
[null,null,null,"Žig in podpis:"]

{"sheet":"IPI","index":6,"n_rows":76,"n_cols":28,"rows_kept":76,"cut":false,"hidden":true,"merged":[[77,1,77,9],[3,2,3,8],[4,2,4,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število vseh polj",152]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj",{"$f":"COUNTA(F23:I26,F29:I31,F33:I35,F37:I41,F44:I47,F49:I50,F52:I54,F56:I59,F61:I63,F65:I66,F68:I69,F71:I73)","v":0}]
[null,null,"Načrtovan izkaz poslovnega izida po dejavnostih za leto t\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 2/17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":152}]
[]
[]
[null,{"$f":"IF(AB5>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",null,{"$f":"POVZETEK!D13","v":""}]
[]
[null,null,"Tip izvajalca: ",null,{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[]
[]
[null,{"$f":"\"Tabela 10: Načrtovani izkaz poslovnega izida za leto\"&\" \"&BAZA_Sifranti!$AM$5","v":"Tabela 10: Načrtovani izkaz poslovnega izida za leto t (2020)"}]
[null,null,null,null,null,null,null,null,null,"v EUR (brez decimalnih mest)"]
[null,null,"01",null,"02","03","04","05","06","07"]
[null,null,"ID",null,"Postavka",{"$f":"IFERROR(VLOOKUP(POVZETEK!$E$17,BAZA_Sifranti!$AR$5:$AS$7,2,0)&\" \"&\"-\"&\" \"&POVZETEK!$E$20,\"NEDOLOČEN DS\")","v":"NEDOLOČEN DS"},"Proizvodnja_Distribucija DT OSTALI SISTEMI DT (GJS)","Druge energetske dejavnosti","Tržne in ostale neenergetske dejavnosti","Družba"]
[null,null,"ID","Šifra_IPI","POSTAVKA","DT_LP","DT_LP_Ostali","D_E_D","T_O_D","Družba"]
[null,null,1,10000,"Čisti  prihodki  od  prodaje  ",null,null,null,null,{"$f":"SUM(F23:I23)","v":0}]
[null,null,2,11000,"Sprememba vred. zalog proizvodov in ned. proizv.",null,null,null,null,0]
[null,null,3,12000,"Usredstveni lastni proizvodi in lastne storitve",null,null,null,null,0]
[null,null,4,13000,"Drugi poslovni prihodki (s prevrednotovalnimi poslovnimi prihodki)",null,null,null,null,0]
[null,null,null,14000,"POSLOVNI PRIHODKI ",{"$f":"F23+F24+F25+F26","v":0},{"$f":"G23+G24+G25+G26","v":0},{"$f":"H23+H24+H25+H26","v":0},{"$f":"I23+I24+I25+I26","v":0},0]
[null,null,5,20000,"Stroški blaga, materiala in storitev  ",{"$f":"F29+F31","v":0},{"$f":"G29+G31","v":0},{"$f":"H29+H31","v":0},{"$f":"I29+I31","v":0},0]
[null,null,"5 a)",21000,"Nabavna vrednost prodanega blaga in materiala ter stroški porabljenega materiala",null,null,null,null,0]
[null,null,null,21001,"- od tega stroški porabljenega materiala ",null,null,null,null,0]
[null,null,"5 c)",29000,"Stroški storitev ",null,null,null,null,0]
[null,null,6,30000,"Stroški dela ",{"$f":"F33+F34+F35","v":0},{"$f":"G33+G34+G35","v":0},{"$f":"H33+H34+H35","v":0},{"$f":"I33+I34+I35","v":0},0]
[null,null,"6 a)",31000,"Stroški plač",null,null,null,null,0]
[null,null,"6 b)",32000,"Stroški socialnih zavarovanj ",null,null,null,null,0]
[null,null,"6,c)",33000,"Drugi stroški dela",null,null,null,null,0]
[null,null,7,40000,"Odpisi vrednosti ",{"$f":"F37+F38+F39","v":0},{"$f":"G37+G38+G39","v":0},{"$f":"H37+H38+H39","v":0},{"$f":"I37+I38+I39","v":0},0]
[null,null,"7 a)",41000,"Amortizacija",null,null,null,null,0]
[null,null,"7 b)",42000,"Prevrednotovalni poslovni odhodki pri neopredmetenih sredstvih in opredmetenih osnovnih sredstvih",null,null,null,null,0]
[null,null,"7 c)",43000,"Prevrednotovalni poslovni odhodki pri obratnih sredstvih",null,null,null,null,0]
[null,null,8,50000,"Drugi poslovni odhodki ",null,null,null,null,0]
[null,null,null,50001,"- od tega stroški emisijskih kuponov, ki niso pridobljeni brezplačno",null,null,null,null,0]
[null,null,null,60000,"POSLOVNI IZID IZ POSLOVANJA ",{"$f":"F27-F28-F32-F36-F40","v":0},{"$f":"G27-G28-G32-G36-G40","v":0},{"$f":"H27-H28-H32-H36-H40","v":0},{"$f":"I27-I28-I32-I36-I40","v":0},0]
[null,null,9,70000,"Finančni prihodki iz deležev  ",{"$f":"SUM(F44:F47)","v":0},{"$f":"SUM(G44:G47)","v":0},{"$f":"SUM(H44:H47)","v":0},{"$f":"SUM(I44:I47)","v":0},0]
[null,null,"9  a)",70100,"Finančni prihodki iz deležev v družbah v skupini",null,null,null,null,0]
[null,null,"9 b)",70200,"Finančni prihodki iz deležev v pridruženih družbah",null,null,null,null,0]
[null,null,"9 c)",70300,"Finančni prihodki iz deležev v drugih družbah",null,null,null,null,0]
[null,null,"9 č)",70400,"Finančni prihodki iz drugih naložb",null,null,null,null,0]
[null,null,10,71000,"Finančni prihodki iz danih posojil ",{"$f":"SUM(F49:F50)","v":0},{"$f":"SUM(G49:G50)","v":0},{"$f":"SUM(H49:H50)","v":0},{"$f":"SUM(I49:I50)","v":0},0]
[null,null,"10 a)",71100,"Finančni prihodki iz posojil, danih družbam v skupini",null,null,null,null,0]
[null,null,"10 b)",71200,"Finančni prihodki iz posojil, danim drugim",null,null,null,null,0]
[null,null,11,72000,"Finančni prihodki iz poslovnih terjatev ",{"$f":"SUM(F52:F53)","v":0},{"$f":"SUM(G52:G53)","v":0},{"$f":"SUM(H52:H53)","v":0},{"$f":"SUM(I52:I53)","v":0},0]
[null,null,"11 a)",72100,"Finančni prih. iz poslovnih terjatev do družb v skupini",null,null,null,null,0]
[null,null,"11 b)",72200,"Finančni prih. iz poslovnih terjatev do drugih",null,null,null,null,0]
[null,null,12,80000,"Finančni odhodki iz oslabitve in odpisov finančnih naložb",null,null,null,null,0]
[null,null,13,81000,"Finančni odhodki iz finančnih obveznosti ",{"$f":"SUM(F56:F59)","v":0},{"$f":"SUM(G56:G59)","v":0},{"$f":"SUM(H56:H59)","v":0},{"$f":"SUM(I56:I59)","v":0},{"$f":"SUM(F55:I55)","v":0}]
[null,null,"13 a)",81100,"Finančni odh. iz posojil, prejetih od družb v skupini",null,null,null,null,0]
[null,null,"13 b)",81200,"Finančni odh. iz posojil, prejetih od bank",null,null,null,null,0]
[null,null,"13 c)",81300,"Finančni odh. iz izdanih obveznic",null,null,null,null,0]
[null,null,"13 č)",81400,"Finančni odhodki iz drugih finančnih obveznosti",null,null,null,null,0]
[null,null,14,82000,"Finančni odhodki iz poslovnih obveznosti ",{"$f":"SUM(F61:F63)","v":0},{"$f":"SUM(G61:G63)","v":0},{"$f":"SUM(H61:H63)","v":0},{"$f":"SUM(I61:I63)","v":0},0]
[null,null,"14 a)",82100,"Finančni odh. iz poslovnih obveznosti do družb v skupini",null,null,null,null,0]
[null,null,"14 b)",82200,"finančni odh. iz obveznosti do dobaviteljev in meničnih obveznosti",null,null,null,null,0]
[null,null,"14 c)",82300,"finančni odh. iz drugih poslovnih obveznosti",null,null,null,null,0]
[null,null,null,90000,"POSLOVNI IZID IZ REDNEGA DELOVANJA ",{"$f":"F42+F43+F48+F51-F54-F55-F60","v":0},{"$f":"G42+G43+G48+G51-G54-G55-G60","v":0},{"$f":"H42+H43+H48+H51-H54-H55-H60","v":0},{"$f":"I42+I43+I48+I51-I54-I55-I60","v":0},0]
[null,null,15,91000,"Drugi prihodki",null,null,null,null,0]
[null,null,16,92000,"Drugi odhodki",null,null,null,null,0]
[null,null,null,93000,"POSLOVNI IZID ZUNAJ REDNEGA DELOVANJA ",{"$f":"F65-F66","v":0},{"$f":"G65-G66","v":0},{"$f":"H65-H66","v":0},{"$f":"I65-I66","v":0},0]
[null,null,17,94000,"Davek iz dobička ",null,null,null,null,0]
[null,null,18,95000,"Odloženi davki",null,null,null,null,0]
[null,null,19,96000,"ČISTI POSLOVNI IZID OBRAČUNSKEGA OBDOBJA ",{"$f":"F64+F65-F66-F68-F69","v":0},{"$f":"G64+G65-G66-G68-G69","v":0},{"$f":"H64+H65-H66-H68-H69","v":0},{"$f":"I64+I65-I66-I68-I69","v":0},0]
[null,null,null,97000,"Število zaposlenih na dejavnosti na dan 31.12. ",null,null,null,null,0]
[null,null,null,98000,"Povprečno število zaposlenih na dejavnosti\n v letu glede na število delovnih ur",null,null,null,null,0]
[null,null,null,99000,"OBLIKOVANJE ZAKONSKIH REZERV PO DEJAVNOSTIH",null,null,null,null,0]
[]
[]
[null,"Komentar:"]

{"sheet":"BS","index":7,"n_rows":139,"n_cols":29,"rows_kept":139,"cut":false,"hidden":true,"merged":[[140,1,140,9],[3,2,3,8],[4,2,4,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število vseh polj",{"$f":"AC4+AC5","v":316}]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj BS",{"$f":"COUNTA(F27:I31,F34:I37,F39:I43,F46:I49,F51:I53,F55:I58,F60:I60,F62:I65,F68:I70,F72:I74,F76:I79,F81:I81,F92:I94,F96:I104,F106:I108,F111:I114,F116:I121,F123:I123,F125:I128,F130:I136,F80:I80)","v":0},168]
[null,null,"Načrtovana bilanca stanja po dejavnostih za leto t\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 2/17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj BS",{"$f":"COUNTA(F92:I94,F96:I104,F106:I108,F111:I114,F116:I121,F123:I123,F125:I128,F130:I136)","v":0},148]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":316}]
[]
[null,{"$f":"IF(AB6>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",null,{"$f":"POVZETEK!D13","v":""}]
[]
[null,null,"Tip izvajalca: ",null,{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[]
[]
[]
[null,{"$f":"\"Tabela 11: Načrtovani podatki o sredstvih za leto\"&\" \"&BAZA_Sifranti!$AM$5","v":"Tabela 11: Načrtovani podatki o sredstvih za leto t (2020)"}]
[null,null,null,null,null,null,null,null,null,"v EUR (brez decimalnih mest)"]
[null,null,"01",null,"02","03","04","05","06","07"]
[null,null,"ID","Šifra_BS","Postavka",{"$f":"IFERROR(VLOOKUP(POVZETEK!$E$17,BAZA_Sifranti!$AR$5:$AS$7,2,0)&\" \"&\"-\"&\" \"&POVZETEK!$E$20,\"NEIZBRAN DS\")","v":"NEIZBRAN DS"},"Proizvodnja_Distribucija DT OSTALI SISTEMI DT (GJS)","Druge energetske dejavnosti","Tržne in ostale neenergetske dejavnosti","Družba"]
[null,null,"ID","Šifra_BS","POSTAVKA","DT_LP","DT_LP_Ostali","D_E_D","T_O_D","Družba"]
[null,null,null,100000,"SREDSTVA",{"$f":"F25+F59+F80","v":0},{"$f":"G25+G59+G80","v":0},{"$f":"H25+H59+H80","v":0},{"$f":"I25+I59+I80","v":0},{"$f":"SUM(F24:I24)","v":0}]
[null,null,"A",110000,"Dolgoročna sredstva",{"$f":"F26+F32+F43+F44+F54+F58","v":0},{"$f":"G26+G32+G43+G44+G54+G58","v":0},{"$f":"H26+H32+H43+H44+H54+H58","v":0},{"$f":"I26+I32+I43+I44+I54+I58","v":0},0]
[null,null,"I ",111000,"Neopredmetena sredstva in dolgoročne aktivne časovne razmejitve",{"$f":"SUM(F27:F31)","v":0},{"$f":"SUM(G27:G31)","v":0},0,0,0]
[null,null,1,111100,"Dolgoročne premoženjske pravice",null,null,null,null,0]
[null,null,2,111200,"Dobro ime",null,null,null,null,0]
[null,null,3,111300,"Predujmi za neopredmetena sredstva",null,null,null,null,0]
[null,null,4,111400,"Dolgoročno odloženi stroški razvijanja",null,null,null,null,0]
[null,null,5,111500,"Druge dolgoročne aktivne časovne razmejitve",null,null,null,null,0]
[null,null,"II ",112000,"Opredmetena osnovna sredstva",{"$f":"F33+F36+F37+F38+F41+F42","v":0},{"$f":"G33+G36+G37+G38+G41+G42","v":0},{"$f":"H33+H36+H37+H38+H41+H42","v":0},{"$f":"I33+I36+I37+I38+I41+I42","v":0},0]
[null,null,1,112100,"Zemljišča in zgradbe",{"$f":"F34+F35","v":0},{"$f":"G34+G35","v":0},{"$f":"H34+H35","v":0},{"$f":"I34+I35","v":0},0]
[null,null,"1  a)",112110,"Zemljišča",null,null,null,null,0]
[null,null,"1  b)",112120,"Zgradbe",null,null,null,null,0]
[null,null,2,112200,"Proizvajalne naprave in stroji",null,null,null,null,0]
[null,null,3,112300,"Druge naprave in oprema",null,null,null,null,0]
[null,null,4,112400,"Opredmetena osnovna sredstva, ki se prodobivajo ",{"$f":"SUM(F39:F40)","v":0},0,0,0,0]
[null,null,"4 a)",112410,"Opredmetena osnovna sredstva v gradnji in izdelavi",null,null,null,null,0]
[null,null,"4 b)",112420,"Predujmi za pridobitev opredmetenih osnovnih sredstev",null,null,null,null,0]
[null,null,5,112500,"Osnovna čreda",null,null,null,null,0]
[null,null,6,112600,"Večletni nasadi",null,null,null,null,0]
[null,null,"III ",113000,"Naložbene nepremičnine",null,null,null,null,0]
[null,null,"IV ",114000,"Dolgoročne finančne naložbe",{"$f":"F45+F50","v":0},{"$f":"G45+G50","v":0},{"$f":"H45+H50","v":0},{"$f":"I45+I50","v":0},0]
[null,null,1,114100,"Dolgoročne finančne naložbe, razen posojil",{"$f":"SUM(F46:F49)","v":0},0,0,0,0]
[null,null,"1 a)",114110,"Delnice in deleži v družbah v skupini",null,null,null,null,0]
[null,null,"1 b)",114120,"Delnice in deleži v pridruženih družbah",null,null,null,null,0]
[null,null,"1 c)",114130,"Druge delnice in deleži",null,null,null,null,0]
[null,null,"1 č)",114140,"Druge dolgoročne finančne naložbe",null,null,null,null,0]
[null,null,2,114200,"Dolgoročna posojila",{"$f":"SUM(F51:F53)","v":0},0,0,0,0]
[null,null,"2 a)",114210,"Dolgoročna posojila družbam v skupini",null,null,null,null,0]
[null,null,"2 b)",114220,"Dolgoročna posojila drugim",null,null,null,null,0]
[null,null,"2 c)",114230,"Dolgoročno nevplačani vpoklicani kapital",null,null,null,null,0]
[null,null,"V ",115000,"Dolgoročne poslovne terjatve",{"$f":"SUM(F55:F57)","v":0},0,0,0,0]
[null,null,1,115100,"Dolgoročne poslovne terjatve do družb v skupini",null,null,null,null,0]
[null,null,2,115200,"Dolgoročne poslovne terjatve do kupcev",null,null,null,null,{"$f":"SUM(F56:I56)","v":0}]
[null,null,3,115300,"Dolgoročne poslovne terjatve do drugih",null,null,null,null,0]
[null,null,"VI ",116000,"Odložene terjatve za davek",null,null,null,null,0]
[null,null,"B",120000,"Kratkoročna sredstva",{"$f":"F60+F61+F75+F66+F79","v":0},{"$f":"G60+G61+G75+G66+G79","v":0},{"$f":"H60+H61+H75+H66+H79","v":0},{"$f":"I60+I61+I75+I66+I79","v":0},0]
[null,null,"I ",121000,"Sredstva (skupine za odtujitev) za prodajo",null,null,null,null,0]
[null,null,"II ",122000,"Zaloge",{"$f":"SUM(F62:F65)","v":0},0,0,0,0]
[null,null,1,122100,"Material ",null,null,null,null,0]
[null,null,2,122200,"Nedokončana proizvodnja",null,null,null,null,0]
[null,null,3,122300,"Proizvodi in trgovsko blago",null,null,null,null,0]
[null,null,4,122400,"Predujmi za zaloge",null,null,null,null,{"$f":"SUM(F65:I65)","v":0}]
[null,null,"III ",123000,"Kratkoročne finančne naložbe",{"$f":"F67+F71","v":0},{"$f":"G67+G71","v":0},{"$f":"H67+H71","v":0},{"$f":"I67+I71","v":0},0]
[null,null,1,123100,"Kratkoročne finančne naložbe, razen posojil",{"$f":"SUM(F68:F70)","v":0},0,0,0,0]
[null,null,"1 a)",123110,"Delnice in deleži v družbah v skupini",null,null,null,null,0]
[null,null,"1 b)",123120,"Druge delnice in deleži",null,null,null,null,0]
[null,null,"1 c)",123130,"Druge kratkoročne finančne naložbe",null,null,null,null,0]
[null,null,2,123200,"Kratkoročna posojila",{"$f":"SUM(F72:F74)","v":0},0,0,0,0]
[null,null,"2 a)",123210,"Kratkoročna posojila družbam v skupini",null,null,null,null,0]
[null,null,"2 b)",123220,"Kratkoročna posojila drugim",null,null,null,null,0]
[null,null,"2 c)",123230,"Kratkoročno nevplačani vpoklicani kapital",null,null,null,null,0]
[null,null,"IV ",124000,"Kratkoročne poslovne terjatve",{"$f":"SUM(F76:F78)","v":0},0,0,{"$f":"SUM(I76:I78)","v":0},0]
[null,null,1,124100,"Kratkoročne poslovne terjatve do družb v skupini",null,null,null,null,0]
[null,null,2,124200,"Kratkoročne poslovne terjatve do kupcev",null,null,null,null,0]
[null,null,3,124300,"Kratkoročne poslovne terjatve do drugih",null,null,null,null,0]
[null,null,"V ",125000,"Denarna sredstva",null,null,null,null,0]
[null,null,"C ",130000,"Kratkoročne aktivne časovne razmejitve",null,null,null,null,0]
[null,null,null,140000,"Zunajbilančna sredstva",null,null,null,null,0]
[]
[]
[null,{"$f":"\"Tabela 12: Načrtovani podatki o kapitalu za leto\"&\" \"&BAZA_Sifranti!$AM$5","v":"Tabela 12: Načrtovani podatki o kapitalu za leto t (2020)"},null,null,null,null,null,null,null,"v EUR (brez decimalnih mest)"]
[]
[null,null,"01",null,"02","03","04","05","06","07"]
[null,null,"ID","Šifra_BS","Postavka",{"$f":"IFERROR(VLOOKUP(POVZETEK!$E$17,BAZA_Sifranti!$AR$5:$AS$7,2,0)&\" \"&\"-\"&\" \"&POVZETEK!$E$20,\"NEIZBRAN DS\")","v":"NEIZBRAN DS"},"Proizvodnja_Distribucija DT OSTALI SISTEMI DT (GJS)","Druge energetske dejavnosti","Tržne in ostale neenergetske dejavnosti","Družba"]
[null,null,"ID","Šifra_BS","POSTAVKA","DT_LP","DT_LP_Ostali","D_E_D","T_O_D","Družba"]
[null,null,null,200000,"OBVEZNOSTI DO VIROV SREDSTEV",{"$f":"F90+F105+F109+F122+F135","v":0},{"$f":"G90+G105+G109+G122+G135","v":0},{"$f":"H90+H105+H109+H122+H135","v":0},{"$f":"I90+I105+I109+I122+I135","v":0},{"$f":"SUM(F89:I89)","v":0}]
[null,null,"A",210000,"Kapital",{"$f":"F91+F94+F95+F101+F103+F104+F102","v":0},{"$f":"G91+G94+G95+G101+G103+G104+G102","v":0},{"$f":"H91+H94+H95+H101+H103+H104+H102","v":0},{"$f":"I91+I94+I95+I101+I103+I104+I102","v":0},{"$f":"SUM(F90:I90)","v":0}]
[null,null,"I ",211000,"Vpoklicani kapital",{"$f":"F92-F93","v":0},{"$f":"G92-G93","v":0},{"$f":"H92-H93","v":0},{"$f":"I92-I93","v":0},0]
[null,null,1,211100,"Osnovni kapital",null,null,null,null,0]
[null,null,2,211200,"Nevpoklicani kapital (kot odbitna postavka)",null,null,null,null,0]
[null,null,"II ",212000,"Kapitalske rezerve",null,null,null,null,0]
[null,null,"III ",213000,"Rezerve iz dobička",{"$f":"F96+F97-F98+F99+F100","v":0},{"$f":"G96+G97-G98+G99+G100","v":0},{"$f":"H96+H97-H98+H99+H100","v":0},{"$f":"I96+I97-I98+I99+I100","v":0},0]
[null,null,1,213100,"Zakonske rezerve",null,null,null,null,0]
[null,null,2,213200,"Rezerve za lastne delnice in lastne poslovne deleže",null,null,null,null,0]
[null,null,3,213300,"Lastne delnice in lastni poslovni deleži (kot odbitna postavka)",null,null,null,null,0]
[null,null,4,213400,"Statutarne rezerve",null,null,null,null,{"$f":"SUM(F99:I99)","v":0}]
[null,null,5,213500,"Druge rezerve iz dobička",null,null,null,null,0]
[null,null,"IV ",214000,"Revalorizacijske rezerve",null,null,null,null,0]
[null,null,"V ",215000,"Rezerve, nastale zaradi vrednotenja po pošteni vrednosti",null,null,null,null,0]
[null,null,"VI ",216000,"Preneseni čisti poslovni izid",null,null,null,null,0]
[null,null,"VII ",217000,"Čisti poslovni izid poslovnega leta",null,null,null,null,0]
[null,null,"B ",220000,"Rezervacije in dolgoročne pasivne časovne razmejitve",{"$f":"F106+F107+F108","v":0},{"$f":"G106+G107+G108","v":0},{"$f":"H106+H107+H108","v":0},{"$f":"I106+I107+I108","v":0},0]
[null,null,1,220100,"Rezervacije za pokojnine in podobne obveznosti",null,null,null,null,0]
[null,null,2,220200,"Druge rezervacije",null,null,null,null,0]
[null,null,3,220300,"Dolgoročne pasivne časovne razmejitve",null,null,null,null,0]
[null,null,"C ",230000,"Dolgoročne obveznosti",{"$f":"F110+F115+F121","v":0},{"$f":"G110+G115+G121","v":0},{"$f":"H110+H115+H121","v":0},{"$f":"I110+I115+I121","v":0},{"$f":"SUM(F109:I109)","v":0}]
[null,null,"I ",231000,"Dolgoročne finančne obveznosti",{"$f":"SUM(F111:F114)","v":0},0,0,0,0]
[null,null,1,231100,"Dolgoročne finančne obveznosti do družb v skupini",null,null,null,null,0]
[null,null,2,231200,"Dolgoročne finančne obveznosti do bank",null,null,null,null,0]
[null,null,3,231300,"Dolgoročne finančne obveznosti na podlagi obveznic",null,null,null,null,0]
[null,null,4,231400,"Druge dolgoročne finančne obveznosti",null,null,null,null,0]
[null,null,"II ",232000,"Dolgoročne poslovne obveznosti",{"$f":"SUM(F116:F120)","v":0},0,0,0,0]
[null,null,1,232100,"Dolgoročne poslovne obveznosti do družb v skupini",null,null,null,null,0]
[null,null,2,232200,"Dolgoročne poslovne obveznosti do dobaviteljev",null,null,null,null,0]
[null,null,3,232300,"Dolgoročne menične obveznosti",null,null,null,null,0]
[null,null,4,232400,"Dolgoročne poslovne obveznosti na podlagi predujmov",null,null,null,null,0]
[null,null,5,232500,"Druge dolgoročne poslovne obveznosti ",null,null,null,null,0]
[null,null,"III ",233000,"Odložene obveznosti za davek",null,null,null,null,0]
[null,null,"Č ",240000,"Kratkoročne obveznosti",{"$f":"F123+F124+F129","v":0},{"$f":"G123+G124+G129","v":0},{"$f":"H123+H124+H129","v":0},{"$f":"I123+I124+I129","v":0},0]
[null,null,"I ",241000,"Obveznosti, vključene v skupine za odtujitev",null,null,null,null,{"$f":"SUM(F123:I123)","v":0}]
[null,null,"II ",242000,"Kratkoročne finančne obveznosti",{"$f":"SUM(F125:F128)","v":0},0,0,0,0]
[null,null,1,242100,"Kratkoročne finančne obveznosti do družb v skupini",null,null,null,null,0]
[null,null,2,242200,"Kratkoročne finančne obveznosti do bank",null,null,null,null,0]
[null,null,3,242300,"Kratkoročne finančne obveznosti na podlagi obveznic",null,null,null,null,0]
[null,null,4,242400,"Druge kratkoročne finančne obveznosti",null,null,null,null,0]
[null,null,"III ",243000,"Kratkoročne poslovne obveznosti",{"$f":"SUM(F130:F134)","v":0},{"$f":"SUM(G130:G134)","v":0},0,0,0]
[null,null,1,243100,"Kratkoročne poslovne obveznosti do družb v skupini",null,null,null,null,0]
[null,null,2,243200,"Kratkoročne poslovne obveznosti do dobaviteljev",null,null,null,null,0]
[null,null,3,243300,"Kratkoročne menične obveznosti",null,null,null,null,0]
[null,null,4,243400,"Kratkoročne poslovne obveznosti na podlagi predujmov",null,null,null,null,0]
[null,null,5,243500,"Druge kratkoročne poslovne obveznosti ",null,null,null,null,0]
[null,null,"D ",250000,"Kratkoročne pasivne časovne razmejitve  ",null,null,null,null,0]
[null,null,null,260000,"Zunajbilančne obveznosti",null,null,null,null,0]
[]
[]
[null,"Komentar:"]

{"sheet":"IPI_T2_T3","index":8,"n_rows":78,"n_cols":28,"rows_kept":78,"cut":false,"hidden":true,"merged":[[3,3,3,6],[4,3,4,6],[79,1,79,7]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število vseh polj",76]
[null,null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj",{"$f":"COUNTA(F22:G25,F28:G30,F32:G34,F36:G40,F43:G46,F48:G49,F51:G53,F55:G58,F60:G62,F64:G65,F67:G68,F70:G72)","v":0}]
[null,null,null,"Izkaz poslovnega izida družba za leto t-3 in t-2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":76}]
[]
[]
[null,{"$f":"IF(AB5>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",null,{"$f":"POVZETEK!$D$13","v":""}]
[]
[null,null,"Tip izvajalca: ",null,{"$f":"UPPER(POVZETEK!$E$17)","v":""},null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[]
[null,{"$f":"\"Tabela 13: Izkaz poslovnega izida za leto\"&\" \"&BAZA_Sifranti!$AM$8&\" in \"&BAZA_Sifranti!$AM$7","v":"Tabela 13: Izkaz poslovnega izida za leto t-3 (2017) in t-2 (2018)"},null,null,null,null,"v EUR"]
[]
[null,null,"01",null,"02","03","04"]
[null,null,"ID","Šifra_IPI","Postavka",{"$f":"VLOOKUP(F21,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2018},{"$f":"VLOOKUP(G21,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2017}]
[null,null,"ID","Šifra_IPI","POSTAVKA","t-2","t-3"]
[null,null,1,10000,"Čisti  prihodki  od  prodaje  "]
[null,null,2,11000,"Sprememba vred. zalog proizvodov in ned. proizv."]
[null,null,3,12000,"Usredstveni lastni proizvodi in lastne storitve"]
[null,null,4,13000,"Drugi poslovni prihodki (s prevrednotovalnimi poslovnimi prihodki)"]
[null,null,null,14000,"POSLOVNI PRIHODKI ",{"$f":"F22+F23+F24+F25","v":0},{"$f":"G22+G23+G24+G25","v":0}]
[null,null,5,20000,"Stroški blaga, materiala in storitev  ",{"$f":"F28+F30","v":0},{"$f":"G28+G30","v":0}]
[null,null,"5 a)",21000,"Nabavna vrednost prodanega blaga in materiala ter stroški porabljenega materiala"]
[null,null,null,21001,"- od tega stroški porabljenega materiala "]
[null,null,"5 c)",29000,"Stroški storitev "]
[null,null,6,30000,"Stroški dela ",{"$f":"F32+F33+F34","v":0},{"$f":"G32+G33+G34","v":0}]
[null,null,"6 a)",31000,"Stroški plač"]
[null,null,"6 b)",32000,"Stroški socialnih zavarovanj "]
[null,null,"6 c)",33000,"Drugi stroški dela"]
[null,null,7,40000,"Odpisi vrednosti ",{"$f":"F36+F37+F38","v":0},{"$f":"G36+G37+G38","v":0}]
[null,null,"7 a)",41000,"Amortizacija"]
[null,null,"7 b)",42000,"Prevrednotovalni poslovni odhodki pri neopredmetenih sredstvih in opredmetenih osnovnih sredstvih"]
[null,null,"7 c)",43000,"Prevrednotovalni poslovni odhodki pri obratnih sredstvih"]
[null,null,8,50000,"Drugi poslovni odhodki "]
[null,null,null,50001,"- od tega stroški emisijkih kuponov"]
[null,null,null,60000,"POSLOVNI IZID IZ POSLOVANJA ",{"$f":"F26-F27-F31-F35-F39","v":0},{"$f":"G26-G27-G31-G35-G39","v":0}]
[null,null,9,70000,"Finančni prihodki iz deležev  ",{"$f":"SUM(F43:F46)","v":0},{"$f":"SUM(G43:G46)","v":0}]
[null,null,"9  a)",70100,"Finančni prihodki iz deležev v družbah v skupini"]
[null,null,"9 b)",70200,"Finančni prihodki iz deležev v pridruženih družbah"]
[null,null,"9 c)",70300,"Finančni prihodki iz deležev v drugih družbah"]
[null,null,"9 č)",70400,"Finančni prihodki iz drugih naložb"]
[null,null,10,71000,"Finančni prihodki iz danih posojil ",{"$f":"SUM(F48:F49)","v":0},{"$f":"SUM(G48:G49)","v":0}]
[null,null,"10 a)",71100,"Finančni prihodki iz posojil, danih družbam v skupini"]
[null,null,"10 b)",71200,"Finančni prihodki iz posojil, danim drugim"]
[null,null,11,72000,"Finančni prihodki iz poslovnih terjatev ",{"$f":"SUM(F51:F52)","v":0},{"$f":"SUM(G51:G52)","v":0}]
[null,null,"11 a)",72100,"Finančni prih. iz poslovnih terjatev do družb v skupini"]
[null,null,"11 b)",72200,"Finančni prih. iz poslovnih terjatev do drugih"]
[null,null,12,80000,"Finančni odhodki iz oslabitve in odpisov finančnih naložb"]
[null,null,13,81000,"Finančni odhodki iz finančnih obveznosti ",{"$f":"SUM(F55:F58)","v":0},{"$f":"SUM(G55:G58)","v":0}]
[null,null,"13 a)",81100,"Finančni odh. iz posojil, prejetih od družb v skupini"]
[null,null,"13 b)",81200,"Finančni odh. iz posojil, prejetih od bank"]
[null,null,"13 c)",81300,"Finančni odh. iz izdanih obveznic"]
[null,null,"13 č)",81400,"Finančni odhodki iz drugih finančnih obveznosti"]
[null,null,14,82000,"Finančni odhodki iz poslovnih obveznosti ",{"$f":"SUM(F60:F62)","v":0},{"$f":"SUM(G60:G62)","v":0}]
[null,null,"14 a)",82100,"Finančni odh. iz poslovnih obveznosti do družb v skupini"]
[null,null,"14 b)",82200,"finančni odh. iz obveznosti do dobaviteljev in meničnih obveznosti"]
[null,null,"14 c)",82300,"finančni odh. iz drugih poslovnih obveznosti"]
[null,null,null,90000,"POSLOVNI IZID IZ REDNEGA DELOVANJA ",{"$f":"F41+F42+F47+F50-F53-F54-F59","v":0},{"$f":"G41+G42+G47+G50-G53-G54-G59","v":0}]
[null,null,15,91000,"Drugi prihodki"]
[null,null,16,92000,"Drugi odhodki"]
[null,null,null,93000,"POSLOVNI IZID ZUNAJ REDNEGA DELOVANJA ",{"$f":"F64-F65","v":0},{"$f":"G64-G65","v":0}]
[null,null,17,94000,"Davek iz dobička "]
[null,null,18,95000,"Odloženi davki"]
[null,null,19,96000,"ČISTI POSLOVNI IZID OBRAČUNSKEGA OBDOBJA ",{"$f":"F63+F64-F65-F67-F68","v":0},{"$f":"G63+G64-G65-G67-G68","v":0}]
[null,null,null,97000,"Število zaposlenih na dejavnosti na dan 31.12. "]
[null,null,null,98000,"Povprečno število zaposlenih na dejavnosti v letu \nglede na število delovnih ur"]
[null,null,null,99000,"OBLIKOVANJE ZAKONSKIH REZERV PO DEJAVNOSTIH"]
[]
[]
[]
[]
[]
[null,"Komentar:"]

{"sheet":"BS_T2_T3","index":9,"n_rows":137,"n_cols":29,"rows_kept":137,"cut":false,"hidden":true,"merged":[[3,2,3,7],[4,2,4,7],[138,1,138,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število vseh polj",156]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj BS",{"$f":"COUNTA(F25:G29,F32:G35,F37:G41,F44:G47,F49:G51,F53:G56,F58:G58,F60:G63,F66:G68,F70:G72,F74:G77,F79:G79)","v":0},82]
[null,null,"Bilanca stanja družba za leto t-3 in t-2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj KAP",{"$f":"COUNTA(F90:G92,F94:G102,F104:G106,F109:G112,F114:G119,F121:G121,F123:G126,F128:G134)","v":0},74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika ",{"$f":"AB3-AB4-AB5","v":156}]
[]
[null,{"$f":"IF(AB6>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""},{"$f":"POVZETEK!$D$13","v":""}]
[]
[null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},{"$f":"UPPER(POVZETEK!$E$17)","v":""},null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[]
[null,null,{"$f":"\"Tabela 14: Podatki o sredstvih za leto\"&\" \"&BAZA_Sifranti!$AM$8&\" in \"&BAZA_Sifranti!$AM$7","v":"Tabela 14: Podatki o sredstvih za leto t-3 (2017) in t-2 (2018)"},null,null,null,"v EUR"]
[]
[null,null,"01","02","03","04","05"]
[null,null,"ID","Šifra_BS","Postavka",{"$f":"VLOOKUP(F21,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2018},{"$f":"VLOOKUP(G21,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2017}]
[null,null,"ID","Šifra_BS","POSTAVKA","t-2","t-3"]
[null,null,null,100000,"SREDSTVA",{"$f":"F23+F57+F78","v":0},{"$f":"G23+G57+G78","v":0}]
[null,null,"A",110000,"Dolgoročna sredstva",{"$f":"F24+F30+F41+F42+F52+F56","v":0},{"$f":"G24+G30+G41+G42+G52+G56","v":0}]
[null,null,"I ",111000,"Neopredmetena sredstva in dolgoročne aktivne časovne razmejitve",{"$f":"SUM(F25:F29)","v":0},{"$f":"SUM(G25:G29)","v":0}]
[null,null,1,111100,"Dolgoročne premoženjske pravice"]
[null,null,2,111200,"Dobro ime"]
[null,null,3,111300,"Predujmi za neopredmetena sredstva"]
[null,null,4,111400,"Dolgoročno odloženi stroški razvijanja"]
[null,null,5,111500,"Druge dolgoročne aktivne časovne razmejitve"]
[null,null,"II ",112000,"Opredmetena osnovna sredstva",{"$f":"F31+F34+F35+F36+F39+F40","v":0},{"$f":"G31+G34+G35+G36+G39+G40","v":0}]
[null,null,1,112100,"Zemljišča in zgradbe",{"$f":"F32+F33","v":0},{"$f":"G32+G33","v":0}]
[null,null,"1  a)",112110,"Zemljišča"]
[null,null,"1  b)",112120,"Zgradbe"]
[null,null,2,112200,"Proizvajalne naprave in stroji"]
[null,null,3,112300,"Druge naprave in oprema"]
[null,null,4,112400,"Opredmetena osnovna sredstva, ki se prodobivajo ",{"$f":"SUM(F37:F38)","v":0},0]
[null,null,"4 a)",112410,"Opredmetena osnovna sredstva v gradnji in izdelavi"]
[null,null,"4 b)",112420,"Predujmi za pridobitev opredmetenih osnovnih sredstev"]
[null,null,5,112500,"Osnovna čreda"]
[null,null,6,112600,"Večletni nasadi"]
[null,null,"III ",113000,"Naložbene nepremičnine"]
[null,null,"IV ",114000,"Dolgoročne finančne naložbe",{"$f":"F43+F48","v":0},{"$f":"G43+G48","v":0}]
[null,null,1,114100,"Dolgoročne finančne naložbe, razen posojil",{"$f":"SUM(F44:F47)","v":0},0]
[null,null,"1 a)",114110,"Delnice in deleži v družbah v skupini"]
[null,null,"1 b)",114120,"Delnice in deleži v pridruženih družbah"]
[null,null,"1 c)",114130,"Druge delnice in deleži"]
[null,null,"1 č)",114140,"Druge dolgoročne finančne naložbe"]
[null,null,2,114200,"Dolgoročna posojila",{"$f":"SUM(F49:F51)","v":0},0]
[null,null,"2 a)",114210,"Dolgoročna posojila družbam v skupini"]
[null,null,"2 b)",114220,"Dolgoročna posojila drugim"]
[null,null,"2 c)",114230,"Dolgoročno nevplačani vpoklicani kapital"]
[null,null,"V ",115000,"Dolgoročne poslovne terjatve",{"$f":"SUM(F53:F55)","v":0},0]
[null,null,1,115100,"Dolgoročne poslovne terjatve do družb v skupini"]
[null,null,2,115200,"Dolgoročne poslovne terjatve do kupcev"]
[null,null,3,115300,"Dolgoročne poslovne terjatve do drugih"]
[null,null,"VI ",116000,"Odložene terjatve za davek"]
[null,null,"B",120000,"Kratkoročna sredstva",{"$f":"F58+F59+F73+F64+F77","v":0},{"$f":"G58+G59+G73+G64+G77","v":0}]
[null,null,"I ",121000,"Sredstva (skupine za odtujitev) za prodajo"]
[null,null,"II ",122000,"Zaloge",{"$f":"SUM(F60:F63)","v":0},0]
[null,null,1,122100,"Material "]
[null,null,2,122200,"Nedokončana proizvodnja"]
[null,null,3,122300,"Proizvodi in trgovsko blago"]
[null,null,4,122400,"Predujmi za zaloge"]
[null,null,"III ",123000,"Kratkoročne finančne naložbe",{"$f":"F65+F69","v":0},{"$f":"G65+G69","v":0}]
[null,null,1,123100,"Kratkoročne finančne naložbe, razen posojil",{"$f":"SUM(F66:F68)","v":0},0]
[null,null,"1 a)",123110,"Delnice in deleži v družbah v skupini"]
[null,null,"1 b)",123120,"Druge delnice in deleži"]
[null,null,"1 c)",123130,"Druge kratkoročne finančne naložbe"]
[null,null,2,123200,"Kratkoročna posojila",{"$f":"SUM(F70:F72)","v":0},{"$f":"SUM(G70:G72)","v":0}]
[null,null,"2 a)",123210,"Kratkoročna posojila družbam v skupini"]
[null,null,"2 b)",123220,"Kratkoročna posojila drugim"]
[null,null,"2 c)",123230,"Kratkoročno nevplačani vpoklicani kapital"]
[null,null,"IV ",124000,"Kratkoročne poslovne terjatve",{"$f":"SUM(F74:F76)","v":0},{"$f":"SUM(G74:G76)","v":0}]
[null,null,1,124100,"Kratkoročne poslovne terjatve do družb v skupini"]
[null,null,2,124200,"Kratkoročne poslovne terjatve do kupcev"]
[null,null,3,124300,"Kratkoročne poslovne terjatve do drugih"]
[null,null,"V ",125000,"Denarna sredstva"]
[null,null,"C ",130000,"Kratkoročne aktivne časovne razmejitve"]
[null,null,null,140000,"Zunajbilančna sredstva"]
[]
[]
[null,null,{"$f":"\"Tabela 15: Podatki o virih sredstev za leto\"&\" \"&BAZA_Sifranti!$AM$8&\" in \"&BAZA_Sifranti!$AM$7","v":"Tabela 15: Podatki o virih sredstev za leto t-3 (2017) in t-2 (2018)"},null,null,null,"v EUR"]
[]
[null,null,"01",null,"02","03","04"]
[null,null,"ID","Šifra_BS","Postavka",{"$f":"VLOOKUP(F86,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2018},{"$f":"VLOOKUP(G86,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2017}]
[null,null,"ID","Šifra_BS","POSTAVKA","t-2","t-3"]
[null,null,null,200000,"OBVEZNOSTI DO VIROV SREDSTEV",{"$f":"F88+F103+F107+F120+F133","v":0},{"$f":"G88+G103+G107+G120+G133","v":0}]
[null,null,"A",210000,"Kapital",{"$f":"F89+F92+F93+F99+F101+F102+F100","v":0},{"$f":"G89+G92+G93+G99+G101+G102+G100","v":0}]
[null,null,"I ",211000,"Vpoklicani kapital",{"$f":"F90-F91","v":0},{"$f":"G90-G91","v":0}]
[null,null,1,211100,"Osnovni kapital"]
[null,null,2,211200,"Nevpoklicani kapital (kot odbitna postavka)"]
[null,null,"II ",212000,"Kapitalske rezerve"]
[null,null,"III ",213000,"Rezerve iz dobička",{"$f":"F94+F95-F96+F97+F98","v":0},{"$f":"G94+G95-G96+G97+G98","v":0}]
[null,null,1,213100,"Zakonske rezerve"]
[null,null,2,213200,"Rezerve za lastne delnice in lastne poslovne deleže"]
[null,null,3,213300,"Lastne delnice in lastni poslovni deleži (kot odbitna postavka)"]
[null,null,4,213400,"Statutarne rezerve"]
[null,null,5,213500,"Druge rezerve iz dobička"]
[null,null,"IV ",214000,"Revalorizacijske rezerve"]
[null,null,"V ",215000,"Rezerve, nastale zaradi vrednotenja po pošteni vrednosti"]
[null,null,"VI ",216000,"Preneseni čisti poslovni izid"]
[null,null,"VII ",217000,"Čisti poslovni izid poslovnega leta"]
[null,null,"B ",220000,"Rezervacije in dolgoročne pasivne časovne razmejitve",{"$f":"F104+F105+F106","v":0},{"$f":"G104+G105+G106","v":0}]
[null,null,1,220100,"Rezervacije za pokojnine in podobne obveznosti"]
[null,null,2,220200,"Druge rezervacije"]
[null,null,3,220300,"Dolgoročne pasivne časovne razmejitve"]
[null,null,"C ",230000,"Dolgoročne obveznosti",{"$f":"F108+F113+F119","v":0},{"$f":"G108+G113+G119","v":0}]
[null,null,"I ",231000,"Dolgoročne finančne obveznosti",{"$f":"SUM(F109:F112)","v":0},0]
[null,null,1,231100,"Dolgoročne finančne obveznosti do družb v skupini"]
[null,null,2,231200,"Dolgoročne finančne obveznosti do bank"]
[null,null,3,231300,"Dolgoročne finančne obveznosti na podlagi obveznic"]
[null,null,4,231400,"Druge dolgoročne finančne obveznosti"]
[null,null,"II ",232000,"Dolgoročne poslovne obveznosti",{"$f":"SUM(F114:F118)","v":0},0]
[null,null,1,232100,"Dolgoročne poslovne obveznosti do družb v skupini"]
[null,null,2,232200,"Dolgoročne poslovne obveznosti do dobaviteljev"]
[null,null,3,232300,"Dolgoročne menične obveznosti"]
[null,null,4,232400,"Dolgoročne poslovne obveznosti na podlagi predujmov"]
[null,null,5,232500,"Druge dolgoročne poslovne obveznosti "]
[null,null,"III ",233000,"Odložene obveznosti za davek"]
[null,null,"Č ",240000,"Kratkoročne obveznosti",{"$f":"F121+F122+F127","v":0},{"$f":"G121+G122+G127","v":0}]
[null,null,"I ",241000,"Obveznosti, vključene v skupine za odtujitev"]
[null,null,"II ",242000,"Kratkoročne finančne obveznosti",{"$f":"SUM(F123:F126)","v":0},0]
[null,null,1,242100,"Kratkoročne finančne obveznosti do družb v skupini"]
[null,null,2,242200,"Kratkoročne finančne obveznosti do bank"]
[null,null,3,242300,"Kratkoročne finančne obveznosti na podlagi obveznic"]
[null,null,4,242400,"Druge kratkoročne finančne obveznosti"]
[null,null,"III ",243000,"Kratkoročne poslovne obveznosti",{"$f":"SUM(F128:F132)","v":0},{"$f":"SUM(G128:G132)","v":0}]
[null,null,1,243100,"Kratkoročne poslovne obveznosti do družb v skupini"]
[null,null,2,243200,"Kratkoročne poslovne obveznosti do dobaviteljev"]
[null,null,3,243300,"Kratkoročne menične obveznosti"]
[null,null,4,243400,"Kratkoročne poslovne obveznosti na podlagi predujmov"]
[null,null,5,243500,"Druge kratkoročne poslovne obveznosti "]
[null,null,"D ",250000,"Kratkoročne pasivne časovne razmejitve  "]
[null,null,null,260000,"Zunajbilančne obveznosti"]
[]
[]
[null,"Komentar:"]

{"sheet":"IDT_T2_T3","index":10,"n_rows":111,"n_cols":27,"rows_kept":111,"cut":false,"hidden":true,"merged":[[3,2,3,7],[4,2,4,7],[112,1,112,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,"Izkaz denarnih tokov za leto t-3 in t-2"]
[]
[]
[null,null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""}]
[]
[null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[]
[null,null,{"$f":"\"Tabela 16: Izkaz denarnih tokov I. različica za leto\"&\" \"&BAZA_Sifranti!$AM$8&\" in \"&BAZA_Sifranti!$AM$7","v":"Tabela 16: Izkaz denarnih tokov I. različica za leto t-3 (2017) in t-2 (2018)"},null,null,"v EUR"]
[]
[null,null,"01","02","03","04"]
[null,null,"ID","Postavka",{"$f":"VLOOKUP(E21,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2018},{"$f":"VLOOKUP(F21,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2017}]
[null,null,"ID","POSTAVKA","t-2","t-3"]
[null,null,null,"DENARNI TOKOVI PRI POSLOVANJU"]
[null,null,1,"Prejemki pri poslovanju",{"$f":"E24+E25","v":0},{"$f":"F24+F25","v":0}]
[null,null,"1.1.","Prejemki od prodaje proizvodov in storitev"]
[null,null,"1.2.","Drugi prejemki pri poslovanju"]
[null,null,2,"Izdatki pri poslovanju",{"$f":"E27+E28+E29+E30","v":0},{"$f":"F27+F28+F29+F30","v":0}]
[null,null,"2.1.","Izdatki za nakupe materiala in storitev"]
[null,null,"2.2.","Izdatki za plače in deleže zaposlencev v dobičku"]
[null,null,"2.3.","Izdatki za dajatve vseh vrst"]
[null,null,"2.4.","Drugi izdatki pri poslovanju"]
[null,null,3,"Pozitivni ali negativni denarni izid pri poslovanju",{"$f":"E23+E26","v":0},{"$f":"F23+F26","v":0}]
[null,null,null,"DENARNI TOKOVI PRI INVESTIRANJU"]
[null,null,4,"Prejemki pri investiranju",{"$f":"E34+E35+E36+E37+E38","v":0},{"$f":"F34+F35+F36+F37+F38","v":0}]
[null,null,"4.1.","Prejemki od dobljenih obresti in deležev v dobičku drugih, ki se nanašajo na investiranje"]
[null,null,"4.2.","Prejemki od odtujitve neopredmetenih sredstev"]
[null,null,"4.3.","Prejemki od odtujitve opredmetenih osnovnih sredstev"]
[null,null,"4.4.","Prejemki od odtujitve naložbenih nepremičnin"]
[null,null,"4.5.","Prejemki od odtujitve finančnih naložb"]
[null,null,5,"Izdatki pri investiranju",{"$f":"E40+E41+E42+E43","v":0},{"$f":"F40+F41+F42+F43","v":0}]
[null,null,"5.1.","Izdatki za pridobitev neopredmetenih sredstev"]
[null,null,"5.2.","Izdatki za pridobitev opredmetenih dolgoročnih sredstev"]
[null,null,"5.3.","Izdatki za pridobitev naložbenih nepremičnin"]
[null,null,"5.4.","Izdatki za pridobitev finančnih naložb"]
[null,null,6,"Pozitivni ali negativni denarni izid pri investiranju",{"$f":"E33+E39","v":0},{"$f":"F33+F39","v":0}]
[null,null,null,"DENARNI TOKOVI PRI FINANCIRANJU"]
[null,null,7,"Prejemki pri financiranju",{"$f":"E47+E48","v":0},{"$f":"F47+F48","v":0}]
[null,null,"7.1.","Prejemki od vplačanega kapitala"]
[null,null,"7.2.","Prejemki od dobljenih finančnih obveznosti"]
[null,null,8,"Izdatki pri financiranju",{"$f":"E50+E51+E52+E53","v":0},{"$f":"F50+F51+F52+F53","v":0}]
[null,null,"8.1.","Izdatki za dane obresti, ki se nanašajo na financiranje"]
[null,null,"8.2.","Izdatki za vračila kapitala"]
[null,null,"8.3.","Izdatki za odplačila finančnih obveznosti"]
[null,null,"8.5.","Izdatki za izplačila dividend in drugih deležev v dobičku"]
[null,null,9,"Pozitivni ali negativni denarni izid pri financiranju",{"$f":"E46+E49","v":0},{"$f":"F46+F49","v":0}]
[null,null,10,"KONČNO STANJE DENARNIH SREDSTEV",{"$f":"E56+E58","v":0},{"$f":"F56+F58","v":0}]
[null,null,"10.1.","Denarni izid v obdobju",{"$f":"E31+E44+E54","v":0},{"$f":"F31+F44+F54","v":0}]
[null,null,"","+"]
[null,null,"10.2.","Začetno stanje denarnih sredstev"]
[]
[]
[]
[null,null,{"$f":"\"Tabela 17: Izkaz denarnih tokov II. različica za leto\"&\" \"&BAZA_Sifranti!$AM$8&\" in \"&BAZA_Sifranti!$AM$7","v":"Tabela 17: Izkaz denarnih tokov II. različica za leto t-3 (2017) in t-2 (2018)"},null,null,"v EUR"]
[]
[null,null,"01","02","03","04"]
[null,null,"ID","Postavka",{"$f":"VLOOKUP(E66,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2018},{"$f":"VLOOKUP(F66,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2017}]
[null,null,"ID","POSTAVKA","t-2","t-3"]
[null,null,null,"DENARNI TOKOVI PRI POSLOVANJU"]
[null,null,1,"Postavke izkaza poslovnega izida",{"$f":"E69+E70+E71","v":0},{"$f":"F69+F70+F71","v":0}]
[null,null,"1.1.","Poslovni prihodki (razen za prevrednotenje) in finančni prihodki iz poslovnih terjatev"]
[null,null,"1.2.","Poslovni odhodki brez amortizacije (razen za prevrednotenje) in finančni odhodki iz poslovnih obveznosti"]
[null,null,"1.3.","Davki iz dobička in drugi davki, ki niso zajeti v poslovnih odhodkih"]
[null,null,2,"Spremembe čistih obratnih sredstev (in časovnih razmejitev, rezervacij ter odloženih terjatev in obveznosti za davek) poslovnih postavk bilance stanja",{"$f":"E73+E74+E75+E76+E77+E78+E79+E80","v":0},{"$f":"F73+F74+F75+F76+F77+F78+F79+F80","v":0}]
[null,null,"2.1.","Začetne manj končne poslovne terjatve"]
[null,null,"2.2.","Začetne manj končne aktivne časovne razmejitve"]
[null,null,"2.3.","Začetne manj končne odložene terjatve za davek"]
[null,null,"2.4.","Začetna manj končna sredstva (skupine za odtujitev) za prodajo"]
[null,null,"2.5.","Začetne manj končne zaloge"]
[null,null,"2.6.","Končni manj začetni poslovni dolgovi"]
[null,null,"2.7.","Končne manj začetne pasivne časovne razmejitve in rezervacije"]
[null,null,"2.8.","Končne manj začetne odložene obveznosti za davek"]
[null,null,3,"Pozitivni ali negativni denarni izid pri poslovanju",{"$f":"E68+E72","v":0},{"$f":"F68+F72","v":0}]
[null,null,null,"DENARNI TOKOVI PRI INVESTIRANJU"]
[null,null,4,"Prejemki pri investiranju",{"$f":"E84+E85+E86+E87+E88","v":0},{"$f":"F84+F85+F86+F87+F88","v":0}]
[null,null,"4.1.","Prejemki od dobljenih obresti in deležev v dobičku drugih, ki se nanašajo na investiranje"]
[null,null,"4.2.","Prejemki od odtujitve neopredmetenih sredstev"]
[null,null,"4.3.","Prejemki od odtujitve opredmetenih osnovnih sredstev"]
[null,null,"4.4.","Prejemki od odtujitve naložbenih nepremičnin"]
[null,null,"4.5.","Prejemki od odtujitve finančnih naložb"]
[null,null,5,"Izdatki pri investiranju",{"$f":"E90+E91+E92+E93","v":0},{"$f":"F90+F91+F92+F93","v":0}]
[null,null,"5.1.","Izdatki za pridobitev neopredmetenih sredstev"]
[null,null,"5.2.","Izdatki za pridobitev opredmetenih osnovnih sredstev"]
[null,null,"5.3.","Izdatki za pridobitev naložbenih nepremičnin"]
[null,null,"5.4.","Izdatki za pridobitev  finančnih naložb"]
[null,null,6,"Pozitivni ali negativni denarni izid pri investiranju",{"$f":"E83+E89","v":0},{"$f":"F83+F89","v":0}]
[null,null,null,"DENARNI TOKOVI PRI FINANCIRANJU"]
[null,null,7,"Prejemki pri financiranju",{"$f":"E97+E98","v":0},{"$f":"F97+F98","v":0}]
[null,null,"7.1.","Prejemki od vplačanega kapitala"]
[null,null,"7.2.","Prejemki od dobljenih finančnih obveznosti"]
[null,null,8,"Izdatki pri financiranju",{"$f":"E100+E101+E102+E103","v":0},{"$f":"F100+F101+F102+F103","v":0}]
[null,null,"8.1.","Izdatki za dane obresti, ki se nanašajo na financiranje"]
[null,null,"8.2.","Izdatki za vračila kapitala"]
[null,null,"8.3.","Izdatki za odplačila  finančnih obveznosti"]
[null,null,"8.5.","Izdatki za izplačila dividend in drugih deležev v dobičku"]
[null,null,9,"Pozitivni ali negativni denarni izid pri financiranju",{"$f":"E96+E99","v":0},{"$f":"F96+F99","v":0}]
[null,null,10,"KONČNO STANJE DENARNIH SREDSTEV",{"$f":"E106+E108","v":0},{"$f":"F106+F108","v":0}]
[null,null,"10.1.","Denarni izid v obdobju",{"$f":"E81+E94+E104","v":0},{"$f":"F81+F94+F104","v":0}]
[null,null,"","+"]
[null,null,"10.2.","Začetno stanje denarnih sredstev"]
[]
[]
[null,"Komentar:"]

{"sheet":"FIKSNI_DEL_T-1","index":11,"n_rows":74,"n_cols":32,"rows_kept":74,"cut":false,"hidden":true,"merged":[[3,2,3,8],[4,2,4,8],[75,2,75,10],[57,4,57,5],[57,6,57,7],[57,2,57,3],[19,2,19,3],[19,4,19,14],[38,2,38,3],[38,4,38,14],[57,8,57,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število vseh polj",82]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj",{"$f":"COUNTA(E25:F25,E27:E29,G27:I29,E31:E33,F32:F33,J25:M25,N31,J32:M33,J44:M44,E44:F44,E46:E48,E50:E52,F51:F52,G46:I48,J51:M52,N50,E62:E70,G62:G70)","v":0},null,null,null,32]
[null,null,"Realizirani in načrtovani fiksni stroški proizvodnje in distribucije toplote v letu t-1\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 2/17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":82},null,null,null,32]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[]
[null,{"$f":"IF(AB5>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola napak"]
[]
[null,null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""}]
[]
[null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[]
[]
[null,{"$f":"\"Tabela 18: Realizirani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (8.člen 14. in 15. člen odstavek metodologije)\"&\" za obdobje\"&\" \"&BAZA_Sifranti!AN6","v":"Tabela 18: Realizirani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (8.člen 14. in 15. člen odstavek metodologije) za obdobje 1.1.2019 - 31.10.2018"},null,null,null,null,null,null,null,null,null,null,null,null,"v EUR"]
[]
[null,null,"Neupravičeni stroški",null,{"$f":"\"Realizirani\"&\" \"&\"za obdobje\"&\" \"&BAZA_Sifranti!$AN$6","v":"Realizirani za obdobje 1.1.2019 - 31.10.2018"}]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,null,"ID","POSTAVKA","Usredstveni lastni proizvodi","Stroški spoznorstev","Stroški dodatnega pokojninskega zavarovanja","Uspešnost poslovanja","Nagrade","Privatno življenje","Donacije","Prisilna izterjava davkov in kazni","Reprezentanca","Amortizacija","Skupaj"]
[null,null,"ID","POSTAVKA","U_L_P","Str_S","Str_dod_pok","Uspešnost","Nagrade","Pri_Ž","Donacije","Dav_Kaz","Reprezrntanca","Amort","Skupaj"]
[null,null,1,"Stroški blaga, materiala in storitev  ",{"$f":"SUM(E25:E25)","v":0},{"$f":"SUM(F25:F25)","v":0},null,null,null,{"$f":"SUM(J25:J25)","v":0},{"$f":"SUM(K25:K25)","v":0},{"$f":"SUM(L25:L25)","v":0},{"$f":"SUM(M25:M25)","v":0},null,{"$f":"SUM(E24:N24)","v":0}]
[null,null,"1.1.","Stroški storitev ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,2,"Stroški dela  ",{"$f":"SUM(E27:E29)","v":0},null,{"$f":"SUM(G27:G29)","v":0},{"$f":"SUM(H27:H29)","v":0},{"$f":"SUM(I27:I29)","v":0},null,null,null,null,null,0]
[null,null,"2.1.","Stroški plač",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"2.2.","Stroški socialnih zavarovanj (posebej izkazani stroški pokojninskih zavarovanj)",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"2.3.","Drugi stroški dela",null,null,null,null,null,null,null,null,null,null,0]
[null,null,3,"Del odpisov vrednosti ",{"$f":"SUM(E31:E31)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N31:N31)","v":0},0]
[null,null,"3.1.","Amortizacija",null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,"Drugi poslovni odhodki ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,"Drugi odhodki",null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,"Skupaj",{"$f":"SUM(E24+E26+E30+E32+E33)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"Tabela 19: Načrtovani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (8.člen 14. in 15. člen odstavek metodologije)\"&\" za obdobje\"&\" \"&BAZA_Sifranti!AO6","v":"Tabela 19: Načrtovani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (8.člen 14. in 15. člen odstavek metodologije) za obdobje 1.11.2018 - 31.12.2019"},null,null,null,null,null,null,null,null,null,null,null,null,"v EUR"]
[]
[null,null,"Neupravičeni stroški",null,{"$f":"\"Načrtovani\"&\" \"&\"za obdobje\"&\" \"&BAZA_Sifranti!$AO$6","v":"Načrtovani za obdobje 1.11.2018 - 31.12.2019"}]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,null,"ID","POSTAVKA","Usredstveni lastni proizvodi","Stroški spoznorstev","Stroški dodatnega pokojninskega zavarovanja","Uspešnost poslovanja","Nagrade","Privatno življenje","Donacije","Prisilna izterjava davkov in kazni","Reprezentanca","Amortizacija","Skupaj"]
[null,null,"ID","POSTAVKA","U_L_P","Str_S","Str_dod_pok","Uspešnost","Nagrade","Pri_Ž","Donacije","Dav_Kaz","Reprezentanca","Amort","Skupaj"]
[null,null,1,"Stroški blaga, materiala in storitev  ",{"$f":"SUM(E44:E44)","v":0},{"$f":"SUM(F44:F44)","v":0},null,null,null,{"$f":"SUM(J44:J44)","v":0},{"$f":"SUM(K44:K44)","v":0},{"$f":"SUM(L44:L44)","v":0},{"$f":"SUM(M44:M44)","v":0},null,{"$f":"SUM(E43:N43)","v":0}]
[null,null,"1.1.","Stroški storitev ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,2,"Stroški dela  ",{"$f":"SUM(E46:E48)","v":0},null,{"$f":"SUM(G46:G48)","v":0},{"$f":"SUM(H46:H48)","v":0},{"$f":"SUM(I46:I48)","v":0},null,null,null,null,null,0]
[null,null,"2.1.","Stroški plač",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"2.2.","Stroški socialnih zavarovanj (posebej izkazani stroški pokojninskih zavarovanj)",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"2.3.","Drugi stroški dela",null,null,null,null,null,null,null,null,null,null,0]
[null,null,3,"Del odpisov vrednosti ",{"$f":"SUM(E50:E50)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N50:N50)","v":0},0]
[null,null,"3.1.","Amortizacija",null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,"Drugi poslovni odhodki ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,"Drugi odhodki",null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,"Skupaj",{"$f":"SUM(E43+E45+E49+E51+E52)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"Tabela 20: Upravičeni stroški za distribucijski sistem\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \"&BAZA_Sifranti!AM6","v":"Tabela 20: Upravičeni stroški za distribucijski sistem  za leto t-1 (2019)"},null,null,null,null,null,null,null,null,"v EUR"]
[]
[null,null,"Upravičeni stroški",null,{"$f":"\"t-1 \n(\"&BAZA_Sifranti!$AN$6&\")\"","v":"t-1 \n(1.1.2019 - 31.10.2018)"},null,{"$f":"\"t-1 \n(\"&BAZA_Sifranti!$AO$6&\")\"","v":"t-1 \n(1.11.2018 - 31.12.2019)"},null,{"$f":"BAZA_Sifranti!$AM$6","v":"t-1 (2019)"}]
[null,null,"01","02","03","04","05","06","07","08","09"]
[null,null,"ID","Postavka ","Stroški_Real","Neupravičeni stroški_Real","Stroški_Načrt","Neupravičeni stroški_Načrt","Stroški_t-1","Neupravičeni stroški_t-1","Upravičeni stroški_t-1"]
[null,null,"ID","Postavka","Real_DT_LP","Real_NEU_STR","Načrt_DT_LP","Načrt_NEU_STR","DT_LP","NEU_STR","UPR_STR"]
[null,null,1,"Stroški materiala brez stroškov energentov in nabavljene toplote, vključene v variabilni del cene",null,null,null,null,{"$f":"E62+G62","v":0},{"$f":"F62+H62","v":0},{"$f":"I62-J62","v":0}]
[null,null,2,"Stroški storitev",null,{"$f":"$O$25","v":0},null,{"$f":"$O$44","v":0},0,0,0]
[null,null,3,"Stroški dela",null,{"$f":"$O$26","v":0},null,{"$f":"$O$45","v":0},0,0,0]
[null,null,4,"Amortizacija ",null,{"$f":"$O$31","v":0},null,{"$f":"$O$50","v":0},0,0,0]
[null,null,5,"Drugi odpisi vrednosti",null,null,null,null,0,0,0]
[null,null,6,"Drugi poslovni odhodki brez stroškov emisijskih kuponov, ki niso pridobljeni brezplačno",null,{"$f":"$O$32","v":0},null,{"$f":"$O$51","v":0},0,0,0]
[null,null,7,"Odhodki financiranja",null,null,null,null,0,0,0]
[null,null,8,"Drugi odhodki",null,{"$f":"$O$33","v":0},null,{"$f":"$O$52","v":0},0,0,0]
[null,null,9,"Dobiček za zagotavljanje zakonskih rezerv",null,null,null,null,0,0,0]
[null,null,"Vsota",null,{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[Real_DT_LP])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[Real_NEU_STR])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[Načrt_DT_LP])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[Načrt_NEU_STR])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[DT_LP])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[NEU_STR])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[UPR_STR])","v":0}]
[]
[]
[null,null,"Komentar:"]

{"sheet":"FIKSNI_DEL_T","index":12,"n_rows":65,"n_cols":28,"rows_kept":65,"cut":false,"hidden":true,"merged":[[3,2,3,8],[4,2,4,8],[66,2,66,10],[52,6,52,7],[38,2,38,3],[38,4,38,7],[19,2,19,3],[19,4,19,14]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število vseh polj",41]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj",{"$f":"COUNTA(E25:F25,E27:E29,E31:E33,F32:F33,G27:I29,J25:M25,J32:M33,N31,E43:E51)","v":0}]
[null,null,"Načrtovani fiksni stroški proizvodnje in distribucije toplote v letu t\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 2/17",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":41}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum_napak",{"$f":"AB5+AA51","v":48}]
[null,{"$f":"IF(AB7>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""}]
[]
[null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[]
[]
[null,{"$f":"\"Tabela 21: Stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (8.člen 14. in 15. člen odstavek metodologije)\"&\" \"&BAZA_Sifranti!AM5","v":"Tabela 21: Stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (8.člen 14. in 15. člen odstavek metodologije) t (2020)"},null,null,null,null,null,null,null,null,null,null,null,null,"v EUR"]
[]
[null,null,"Neupravičeni stroški",null,{"$f":"\"Načrtovani\"&\" \"&\"za obdobje\"&\" \"&BAZA_Sifranti!$AM$5","v":"Načrtovani za obdobje t (2020)"}]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,null,"ID","POSTAVKA","Usredstveni lastni proizvodi","Stroški spoznorstev","Stroški dodatnega pokojninskega zavarovanja","Uspešnost poslovanja","Nagrade","Privatno življenje","Donacije","Prisilna izterjava davkov in kazni","Reprezentanca","Amortizacija","Skupaj"]
[null,null,"ID","POSTAVKA","U_L_P","Str_S","Str_dod_pok","Uspešnost","Nagrade","Pri_Ž","Donacije","Dav_Kaz","Reprezrntanca","Amort","Skupaj"]
[null,null,1,"Stroški blaga, materiala in storitev  ",{"$f":"SUM(E25:E25)","v":0},{"$f":"SUM(F25:F25)","v":0},null,null,null,{"$f":"SUM(J25:J25)","v":0},{"$f":"SUM(K25:K25)","v":0},{"$f":"SUM(L25:L25)","v":0},{"$f":"SUM(M25:M25)","v":0},null,{"$f":"SUM(E24:N24)","v":0}]
[null,null,"1.1.","Stroški storitev ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,2,"Stroški dela  ",{"$f":"SUM(E27:E29)","v":0},null,{"$f":"SUM(G27:G29)","v":0},{"$f":"SUM(H27:H29)","v":0},{"$f":"SUM(I27:I29)","v":0},null,null,null,null,null,0]
[null,null,"2.1.","Stroški plač",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"2.2.","Stroški socialnih zavarovanj \n(posebej izkazani stroški pokojninskih zavarovanj)",null,null,null,null,null,null,null,null,null,null,0]
[null,null,"2.3.","Drugi stroški dela",null,null,null,null,null,null,null,null,null,null,0]
[null,null,3,"Del odpisov vrednosti ",{"$f":"SUM(E31:E31)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N31:N31)","v":0},0]
[null,null,"3.1.","Amortizacija",null,null,null,null,null,null,null,null,null,null,0]
[null,null,4,"Drugi poslovni odhodki ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,5,"Drugi odhodki",null,null,null,null,null,null,null,null,null,null,0]
[null,null,6,"Skupaj",{"$f":"SUM(E24+E26+E30+E32+E33)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"Tabela 22: Upravičeni stroški za distribucijski sistem\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!AM5","v":"Tabela 22: Upravičeni stroški za distribucijski sistem  za leto t (2020)"},null,null,null,null,null,"v EUR"]
[]
[null,null,"Upravičeni stroški",null,{"$f":"\"Načrtovani stroški\"&\" \"&\"za obdobje\"&\" \"&BAZA_Sifranti!$AM$5","v":"Načrtovani stroški za obdobje t (2020)"}]
[null,null,"01","02","03","04","05","06"]
[null,null,"ID","Postavka ","Stroški_t","Neupravičeni stroški_t","Upravičeni stroški_t","Stroški_IPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola napak"]
[null,null,"ID","Postavka","DT_LP","NEU_STR","UPR_STR","STR_IPI",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I43=\"û\",1,0)","v":0}]
[null,null,1,"Stroški materiala brez stroškov energentov in nabavljene toplote, vključene v variabilni del cene",null,null,{"$f":"E43-F43","v":0},{"$f":"E43-IPI!F30","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(I44=\"û\",1,0)","v":1}]
[null,null,2,"Stroški storitev",null,{"$f":"$O$25","v":0},{"$f":"E44-F44","v":0},{"$f":"E44-IPI!F31","v":0},{"$f":"IF(ISBLANK(E44),\"û\",IF(ROUND(H44,0)>0,\"û\",\"ü\"))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,3,"Stroški dela",null,{"$f":"$O$26","v":0},0,{"$f":"E45-IPI!F32","v":0},{"$f":"IF(ISBLANK(E45),\"û\",IF(ROUND(H45,0)>0,\"û\",\"ü\"))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,4,"Amortizacija ",null,{"$f":"$O$31","v":0},0,{"$f":"E46-IPI!F37","v":0},{"$f":"IF(ISBLANK(E46),\"û\",IF(ROUND(H46,0)>0,\"û\",\"ü\"))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,5,"Drugi odpisi vrednosti",null,null,0,{"$f":"E47-IPI!F38-IPI!F39","v":0},"û",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,6,"Drugi poslovni odhodki brez stroškov emisijskih kuponov, ki niso pridobljeni brezplačno",null,{"$f":"$O$32","v":0},0,{"$f":"E48-IPI!F40+IPI!F41","v":0},"û",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,7,"Odhodki financiranja",null,null,0,{"$f":"E49-IPI!F55-IPI!F60-IPI!F54","v":0},{"$f":"IF(ISBLANK(E49),\"û\",IF(ROUND(H49,0)>0,\"û\",\"ü\"))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,8,"Drugi odhodki",null,{"$f":"$O$33","v":0},0,{"$f":"E50-IPI!F66","v":0},"û",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,9,"Dobiček za zagotavljanje zakonskih rezerv",null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA42:AA50)","v":7}]
[null,null,"Vsota",null,{"$f":"SUBTOTAL(109,E43:E51)","v":0},{"$f":"SUBTOTAL(109,F43:F51)","v":0},{"$f":"SUBTOTAL(109,G43:G51)","v":0},{"$f":"SUBTOTAL(109,H43:H51)","v":0}]
[]
[]
[null,{"$f":"\"Tabela 23: Izračun fiksnega dela izhodiščne cene\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!AM5","v":"Tabela 23: Izračun fiksnega dela izhodiščne cene  za leto t (2020)"}]
[]
[null,{"$f":"\"Izračun fiksnega dela izhodiščne cene za distribucijski sistem -\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!$AM$5","v":"Izračun fiksnega dela izhodiščne cene za distribucijski sistem -  za leto t (2020)"}]
[]
[null,null,null,null,"Načrtovani fiksni upravičeni stroški (FSTRt) [EUR]:",{"$f":"G52","v":0}]
[null,null,null,null,"Skupna obračunska moč po kategorijah cenika (vsota Pt) [MW]:",{"$f":"PRIHODKI!I187","v":0}]
[null,null,null,null,"Fiksni del izhodiščne cene v (FCi) [EUR/MW/leto]:",{"$f":"IFERROR(F59/F60,0)","v":0}]
[]
[]
[]
[null,null,"Komentar:"]

{"sheet":"VARIABILNI_DEL","index":13,"n_rows":257,"n_cols":40,"rows_kept":257,"cut":false,"hidden":true,"merged":[[17,28,19,28],[17,29,18,29],[17,30,18,30],[17,31,18,31],[17,32,18,32],[237,7,237,13],[258,2,258,10],[3,2,3,7],[4,2,4,7],[47,4,47,9],[47,10,47,13],[94,4,94,9],[140,4,140,9],[140,10,140,14],[186,4,186,9],[186,10,186,14],[94,10,94,13],[229,3,229,12],[41,3,41,10],[233,4,233,6]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC15+AD49+AD95+AE142+AE188","v":9},"Sumarne napake"]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,"Struktura in cene upravičenih variaiblnih stroškov\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 2/17"]
[]
[]
[null,{"$f":"IF(AA3>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""}]
[]
[null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC21:AC40)","v":5}]
[]
[null,null,{"$f":"\"Tabela 24: Količine lastne proizvedene toplote in nabava toplote od dobaviteljev toplote v obdobju poslovnih let \"&BAZA_Sifranti!$AM$7&\" do \"&BAZA_Sifranti!$AM$5","v":"Tabela 24: Količine lastne proizvedene toplote in nabava toplote od dobaviteljev toplote v obdobju poslovnih let t-2 (2018) do t (2020)"}]
[null,null,"01","02","03","04","05","06","07","08","09",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. Napak","Napake celovitosti vnosa","Napaka podvojenosti matične"]
[null,null,"ID","Naziv podjetja ki zagotavlja toploto za potrebe oskrbe distribucijskega sistema","Poslovno leto","Realizacija/Plan","Matična številka dobavitelja toplote","Proizvedena električna energija (Bruto) \n[MWh]","Proizvedena električna energija (Neto) \n[MWh]","Proizvedena /prevzeta količina toplote \n[MWh]","Delež toplote dobavitelja \n[%]",null,null,null,null,"Napake vnosa"]
[null,null,"ID","POS_Naziv","Obdobje","Obdobje_TIP","POS_Maticna","Proizvedeno ElEn_ Bruto_[MWh]","Proizvedeno ElEn_ Neto_[MWh]","Proizvedeno Toplota_[MWh]","Toplota_Delez"]
[null,null,1,{"$f":"POVZETEK_PO!$D$12","v":""},{"$f":"BAZA_Sifranti!$AL$7","v":2018},"Realizacija",{"$f":"IF(POVZETEK!$J$11=0,\"\",POVZETEK!$J$11)","v":""},null,null,null,{"$f":"IFERROR(J21/SUM($J$21:$J$25),0)","v":0},null,null,null,null,{"$f":"IF(AG21=\"\",\"\",IF(AC21>0,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(G21)=1,SUM(AD21:AG21),0)","v":2},{"$f":"IF(COUNTA(H21:J21)=3,0,1)","v":1},{"$f":"IF(COUNTIF($G$21:$G$25,G21)>1,1,0)","v":1},{"$f":"IF(AND($G$21=\"\",COUNTA(H21:J21)>0),1,0)","v":0},{"$f":"IF(COUNT(G21:I21)=0,\"\",AF21)","v":""}]
[null,null,2,{"$f":"IF(G22=\"\",\"\",VLOOKUP(MATCH(G22,tblS_Izvajalci[ID_POS],0),tblS_Izvajalci[],3))","v":""},{"$f":"BAZA_Sifranti!$AL$7","v":2018},"Realizacija",null,null,null,{"$f":"F81","v":0},{"$f":"IFERROR(J22/SUM($J$21:$J$25),0)","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(G22)=1,SUM(AD22:AG22),SUM(AE22:AG22))","v":0},{"$f":"IF(COUNTA(G22:I22)=3,0,1)","v":1},{"$f":"IF(COUNTIF($G$21:$G$25,G22)>1,1,0)","v":0},{"$f":"IF(AND($G$22=\"\",COUNTA(H22:I22)>0),1,0)","v":0},""]
[null,null,3,{"$f":"IF(G23=\"\",\"\",VLOOKUP(MATCH(G23,tblS_Izvajalci[ID_POS],0),tblS_Izvajalci[],3))","v":""},{"$f":"BAZA_Sifranti!$AL$7","v":2018},"Realizacija",null,null,null,{"$f":"F83","v":0},0,null,null,null,null,{"$f":"IF(AG23=\"\",\"\",IF(AC23>0,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(G23)=1,SUM(AD23:AG23),SUM(AE23:AG23))","v":0},{"$f":"IF(COUNTA(G23:I23)=3,0,1)","v":1},0,{"$f":"IF(AND($G$23=\"\",COUNTA(H23:I23)>0),1,0)","v":0},""]
[null,null,4,{"$f":"IF(G24=\"\",\"\",VLOOKUP(MATCH(G24,tblS_Izvajalci[ID_POS],0),tblS_Izvajalci[],3))","v":""},{"$f":"BAZA_Sifranti!$AL$7","v":2018},"Realizacija",null,null,null,{"$f":"F85","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,{"$f":"IF(AND($G$24=\"\",COUNTA(H24:I24)>0),1,0)","v":0},""]
[null,null,5,{"$f":"IF(G25=\"\",\"\",VLOOKUP(MATCH(G25,tblS_Izvajalci[ID_POS],0),tblS_Izvajalci[],3))","v":""},{"$f":"BAZA_Sifranti!$AL$7","v":2018},"Realizacija",null,null,null,{"$f":"F87","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,0,1,0,{"$f":"IF(AND($G$25=\"\",COUNTA(H25:I25)>0),1,0)","v":0},""]
[null,null,6,{"$f":"D$21","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Realizacija",{"$f":"G$21","v":""},null,null,null,{"$f":"IFERROR(J26/SUM($J$26:$J$30),0)","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(COUNTA(H26:J26)=3,0,1)","v":1},null,{"$f":"IF(AND($G$21=\"\",COUNTA(H26:J26)>0),1,0)","v":0},""]
[null,null,7,{"$f":"D$22","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Realizacija",{"$f":"IF($G$22=\"\",\"\",G$22)","v":""},null,null,{"$f":"F128","v":0},{"$f":"IFERROR(J27/SUM($J$26:$J$30),0)","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(G22)=1,SUM(AD27:AG27),SUM(AE27:AG27))","v":0},{"$f":"IF(COUNTA(H27:I27)=2,0,1)","v":1},null,{"$f":"IF(AND($G$22=\"\",COUNTA(H27:I27)>0),1,0)","v":0},""]
[null,null,8,{"$f":"D$23","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Realizacija",{"$f":"IF($G$23=\"\",\"\",G$23)","v":""},null,null,{"$f":"F130","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(G23)=1,SUM(AD28:AG28),SUM(AE28:AG28))","v":0},{"$f":"IF(COUNTA(H28:I28)=2,0,1)","v":1},null,{"$f":"IF(AND($G$23=\"\",COUNTA(H28:I28)>0),1,0)","v":0},""]
[null,null,9,{"$f":"D$24","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Realizacija",{"$f":"IF($G$24=\"\",\"\",G$24)","v":""},null,null,{"$f":"F132","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,0,1,null,{"$f":"IF(AND($G$24=\"\",COUNTA(H29:I29)>0),1,0)","v":0},""]
[null,null,10,{"$f":"D$25","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Realizacija",{"$f":"IF($G$25=\"\",\"\",G$25)","v":""},null,null,{"$f":"F134","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,0,1,null,{"$f":"IF(AND($G$25=\"\",COUNTA(H30:I30)>0),1,0)","v":0},""]
[null,null,11,{"$f":"D$21","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Plan",{"$f":"G$21","v":""},null,null,null,{"$f":"IFERROR(J31/SUM($J$31:$J$35),0)","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(COUNTA(H31:J31)=3,0,1)","v":1},null,{"$f":"IF(AND($G$21=\"\",COUNTA(H31:J31)>0),1,0)","v":0},""]
[null,null,12,{"$f":"D$22","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Plan",{"$f":"IF($G$22=\"\",\"\",G$22)","v":""},null,null,{"$f":"F174","v":0},{"$f":"IFERROR(J32/SUM($J$31:$J$35),0)","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(G22)=1,SUM(AD32:AG32),SUM(AE32:AG32))","v":0},1,null,{"$f":"IF(AND($G$22=\"\",COUNTA(H32:I32)>0),1,0)","v":0},""]
[null,null,13,{"$f":"D$23","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Plan",{"$f":"IF($G$23=\"\",\"\",G$23)","v":""},null,null,{"$f":"F176","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(G23)=1,SUM(AD33:AG33),SUM(AE33:AG33))","v":0},1,null,{"$f":"IF(AND($G$23=\"\",COUNTA(H33:I33)>0),1,0)","v":0},""]
[null,null,14,{"$f":"D$24","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Plan",{"$f":"IF($G$24=\"\",\"\",G$24)","v":""},null,null,{"$f":"F178","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,0,1,null,{"$f":"IF(AND($G$24=\"\",COUNTA(H34:I34)>0),1,0)","v":0},""]
[null,null,15,{"$f":"D$25","v":""},{"$f":"BAZA_Sifranti!$AL$6","v":2019},"Plan",{"$f":"IF($G$25=\"\",\"\",G$25)","v":""},null,null,{"$f":"F180","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,0,1,null,{"$f":"IF(AND($G$25=\"\",COUNTA(H35:I35)>0),1,0)","v":0},""]
[null,null,16,{"$f":"D$21","v":""},{"$f":"BAZA_Sifranti!$AL$5","v":2020},"Plan",{"$f":"G$21","v":""},null,null,null,{"$f":"IFERROR(J36/SUM($J$36:$J$40),0)","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(COUNTA(H36:J36)=3,0,1)","v":1},null,{"$f":"IF(AND($G$21=\"\",COUNTA(H36:J36)>0),1,0)","v":0},""]
[null,null,17,{"$f":"D$22","v":""},{"$f":"BAZA_Sifranti!$AL$5","v":2020},"Plan",{"$f":"IF($G$22=\"\",\"\",G$22)","v":""},null,null,{"$f":"F220","v":0},{"$f":"IFERROR(J37/SUM($J$36:$J$40),0)","v":0},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(G22)=1,SUM(AD37:AG37),SUM(AE37:AG37))","v":0},1,null,{"$f":"IF(AND($G$22=\"\",COUNTA(H37:I37)>0),1,0)","v":0},""]
[null,null,18,{"$f":"D$23","v":""},{"$f":"BAZA_Sifranti!$AL$5","v":2020},"Plan",{"$f":"IF($G$23=\"\",\"\",G$23)","v":""},null,null,{"$f":"F222","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(G23)=1,SUM(AD38:AG38),SUM(AE38:AG38))","v":0},1,null,{"$f":"IF(AND($G$23=\"\",COUNTA(H38:I38)>0),1,0)","v":0},""]
[null,null,19,{"$f":"D$24","v":""},{"$f":"BAZA_Sifranti!$AL$5","v":2020},"Plan",{"$f":"IF($G$24=\"\",\"\",G$24)","v":""},null,null,{"$f":"F224","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,0,1,null,{"$f":"IF(AND($G$24=\"\",COUNTA(H39:I39)>0),1,0)","v":0},""]
[null,null,20,{"$f":"D$25","v":""},{"$f":"BAZA_Sifranti!$AL$5","v":2020},"Plan",{"$f":"IF($G$25=\"\",\"\",G$25)","v":""},null,null,{"$f":"F226","v":0},0,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,0,1,null,{"$f":"IF(AND($G$25=\"\",COUNTA(H40:I40)>0),1,0)","v":0},""]
[]
[null,null,"Opomba:","Pri vnosu podatkov v celice stolpca \"Matična številka dobavitelja\" ni dovoljeno podvajanje matičnih številk (podjetij). V primeru, da je dobavitelj toplote pričel z dobavo toplote v letu ki je večje od leta (t-2), \nse zanj v letih ko ni izvajal dobave vpišejo vrednosti 0! Realizacija in plan skupaj predstavljata obdobje enega koledarskega leta (v letu oddaje vloge imamo obdobje že realizirane distribucije in plan distribucije do konca koledarskega leta)!"]
[]
[]
[]
[null,null,{"$f":"\"Tabela 25: Struktura in cene upravičenih variabilnih stroškov poslovnega leta \"&BAZA_Sifranti!$AM$7","v":"Tabela 25: Struktura in cene upravičenih variabilnih stroškov poslovnega leta t-2 (2018)"}]
[]
[null,null,null,"Upravičeni variabilni stroški energentov in energij","Količine in cene upravičenih stroškov (brez DDV)",null,null,null,null,null,"Zneski in strukturni deleži variabilnih stroškov (brez DDV)"]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12",null,null,null,null,null,null,null,null,null,null,null,null,null,"DatumMax",null,{"$f":"SUM(AC52:AC89)","v":1},null,null,null,"Tip vlagatelja",{"$f":"POVZETEK!AB17","v":0}]
[null,null,"ID","Naziv upravičenega variabilnega stroška","Datum zadnje spremembe količine / cene upravičenega stroška","Količina \n[enota]","Enota količine","Povprečna cena upravičenega stroška \n[eur/enoto]","Povprečna cena energenta brez omrežnine, dajatev in prispevkov\n[eur/enoto]","Enota cene upravičenega stroška","Znesek upravičenega stroška \n[EUR]","Strukturni delež upravičenega stroška \n[%]","Ponder","Ponder \nai oz. bi             ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2019-11-12"},null,null,null,null,null,null,null,"SM1"]
[null,null,"ID","Strosek_VAR_Naziv","Strosek_VAR_Sprememba_Datum","Strosek_VAR_Kolicina","Strosek_VAR_Enota","Strosek_VAR_PCena_Bruto","Strosek_VAR_PCena_Neto","Strosek_VAR_PCena_Enota","Strosek_VAR_Znesek_[EUR]","Strosek_VAR_Delez","Strosek_Ponder","Ponder_ABi",null,"Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola","Kontrola prazen prostor","Kontrola cene brez dajatev in prispevkov","Kontrola podvajanja","Kontrola ID","Kontrola izpolnjenosti",null,"ID","ID_STRO_SD","STROSEK_SD_Naziv","SM","Vsota"]
[null,null,{"$f":"IFERROR(IF(D52=\"\",\"\",LOOKUP(MATCH(D52,$AL$52:$AL$80,0),$AI$52:$AI$80,$AK$52:$AK$80)),\"AXX-XX\")","v":"AXX-XX"},"Strošek električne energije za obratovanje naprav DS / Strošek električne energije primarnega DS",null,null,{"$f":"IFERROR(IF(D52=\"\",\"\",VLOOKUP(MATCH(D52,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(OR(F52=\"\",K52=\"\"),\"\",IFERROR(ROUND(K52/F52,5),0))","v":""},null,{"$f":"IFERROR(IF(D52=\"\",\"\",VLOOKUP(MATCH(D52,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,{"$f":"IFERROR(IF(K52=\"\",\"\",K52/$K$89),\"\")","v":""},{"$f":"IF(D52=\"\",\"\",AB52)","v":"a1"},{"$f":"IFERROR(L52,\"\")","v":""},null,{"$f":"IF(AND(C52=\"\",AD52=0,COUNTA(D52,F52,I52,K52)=0),\"\",IF(AC52=1,\"û\",\"ü\"))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AD52:AH52)>0,1,0)","v":1},{"$f":"IF(AND(D52=\"\",D53<>\"\"),1,0)","v":0},{"$f":"IF(I52>H52,1,0)","v":0},{"$f":"IF(IF(D52=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D52)=1)=FALSE,1,0)","v":0},{"$f":"IF(C52=\"\",0,IFERROR(IF(MATCH(C52,$AK$52:$AK$80,0)>0,0,1),1))","v":0},{"$f":"IF(AND(OR(COUNTA(D52,I52,F52,K52)=4,COUNTA(D52,I52,F52,K52)=0)=TRUE,C52<>\"AXX-XX\"),0,1)","v":1},1,0,"AXX-XX","Predhodno izberite vrsto vlagatelja (tabela 2)",0,0]
[null,null,{"$f":"IFERROR(IF(D53=\"\",\"\",LOOKUP(MATCH(D53,$AL$52:$AL$80,0),$AI$52:$AI$80,$AK$52:$AK$80)),\"AXX-XX\")","v":""},null,null,null,{"$f":"IFERROR(IF(D53=\"\",\"\",VLOOKUP(MATCH(D53,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(OR(F53=\"\",K53=\"\"),\"\",IFERROR(ROUND(K53/F53,5),0))","v":""},null,{"$f":"IFERROR(IF(D53=\"\",\"\",VLOOKUP(MATCH(D53,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,{"$f":"IFERROR(IF(K53=\"\",\"\",K53/$K$89),\"\")","v":""},"","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a2",0,0,{"$f":"IF(I53>H53,1,0)","v":0},{"$f":"IF(IF(D53=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D53)=1)=FALSE,1,0)","v":0},{"$f":"IF(C53=\"\",0,IFERROR(IF(MATCH(C53,$AK$52:$AK$80,0)>0,0,1),1))","v":0},{"$f":"IF(AND(OR(COUNTA(D53,I53,F53,K53)=4,COUNTA(D53,I53,F53,K53)=0)=TRUE,C53<>\"AXX-XX\"),0,1)","v":0},2]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D54=\"\",\"\",VLOOKUP(MATCH(D54,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D54=\"\",\"\",VLOOKUP(MATCH(D54,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a3",0,0,0,{"$f":"IF(IF(D54=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D54)=1)=FALSE,1,0)","v":0},0,0,3]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D55=\"\",\"\",VLOOKUP(MATCH(D55,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D55=\"\",\"\",VLOOKUP(MATCH(D55,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a4",0,0,0,{"$f":"IF(IF(D55=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D55)=1)=FALSE,1,0)","v":0},0,0,4]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D56=\"\",\"\",VLOOKUP(MATCH(D56,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D56=\"\",\"\",VLOOKUP(MATCH(D56,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a5",0,0,0,{"$f":"IF(IF(D56=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D56)=1)=FALSE,1,0)","v":0},0,0,5]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D57=\"\",\"\",VLOOKUP(MATCH(D57,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D57=\"\",\"\",VLOOKUP(MATCH(D57,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a6",0,0,0,{"$f":"IF(IF(D57=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D57)=1)=FALSE,1,0)","v":0},0,0,6]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D58=\"\",\"\",VLOOKUP(MATCH(D58,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D58=\"\",\"\",VLOOKUP(MATCH(D58,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a7",0,0,0,{"$f":"IF(IF(D58=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D58)=1)=FALSE,1,0)","v":0},0,0,7]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D59=\"\",\"\",VLOOKUP(MATCH(D59,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D59=\"\",\"\",VLOOKUP(MATCH(D59,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a8",0,0,0,{"$f":"IF(IF(D59=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D59)=1)=FALSE,1,0)","v":0},0,0,8]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D60=\"\",\"\",VLOOKUP(MATCH(D60,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D60=\"\",\"\",VLOOKUP(MATCH(D60,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a9",0,0,0,{"$f":"IF(IF(D60=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D60)=1)=FALSE,1,0)","v":0},0,0,9]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D61=\"\",\"\",VLOOKUP(MATCH(D61,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D61=\"\",\"\",VLOOKUP(MATCH(D61,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a10",0,0,0,{"$f":"IF(IF(D61=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D61)=1)=FALSE,1,0)","v":0},0,0,10]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D62=\"\",\"\",VLOOKUP(MATCH(D62,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D62=\"\",\"\",VLOOKUP(MATCH(D62,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a11",0,0,0,{"$f":"IF(IF(D62=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D62)=1)=FALSE,1,0)","v":0},0,0,11]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D63=\"\",\"\",VLOOKUP(MATCH(D63,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D63=\"\",\"\",VLOOKUP(MATCH(D63,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a12",0,0,0,{"$f":"IF(IF(D63=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D63)=1)=FALSE,1,0)","v":0},0,0,12]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D64=\"\",\"\",VLOOKUP(MATCH(D64,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D64=\"\",\"\",VLOOKUP(MATCH(D64,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a13",0,0,0,{"$f":"IF(IF(D64=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D64)=1)=FALSE,1,0)","v":0},0,0,13]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D65=\"\",\"\",VLOOKUP(MATCH(D65,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D65=\"\",\"\",VLOOKUP(MATCH(D65,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a14",0,0,0,{"$f":"IF(IF(D65=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D65)=1)=FALSE,1,0)","v":0},0,0,14]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D66=\"\",\"\",VLOOKUP(MATCH(D66,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D66=\"\",\"\",VLOOKUP(MATCH(D66,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a15",0,0,0,{"$f":"IF(IF(D66=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D66)=1)=FALSE,1,0)","v":0},0,0,15]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D67=\"\",\"\",VLOOKUP(MATCH(D67,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D67=\"\",\"\",VLOOKUP(MATCH(D67,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a16",0,0,0,{"$f":"IF(IF(D67=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D67)=1)=FALSE,1,0)","v":0},0,0,16]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D68=\"\",\"\",VLOOKUP(MATCH(D68,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D68=\"\",\"\",VLOOKUP(MATCH(D68,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a17",0,0,0,{"$f":"IF(IF(D68=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D68)=1)=FALSE,1,0)","v":0},0,0,17]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D69=\"\",\"\",VLOOKUP(MATCH(D69,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D69=\"\",\"\",VLOOKUP(MATCH(D69,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a18",0,0,0,{"$f":"IF(IF(D69=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D69)=1)=FALSE,1,0)","v":0},0,0,18]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D70=\"\",\"\",VLOOKUP(MATCH(D70,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D70=\"\",\"\",VLOOKUP(MATCH(D70,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a19",0,0,0,{"$f":"IF(IF(D70=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D70)=1)=FALSE,1,0)","v":0},0,0,19]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D71=\"\",\"\",VLOOKUP(MATCH(D71,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D71=\"\",\"\",VLOOKUP(MATCH(D71,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a20",0,0,0,{"$f":"IF(IF(D71=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D71)=1)=FALSE,1,0)","v":0},0,0,20]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D72=\"\",\"\",VLOOKUP(MATCH(D72,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D72=\"\",\"\",VLOOKUP(MATCH(D72,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a21",0,0,0,{"$f":"IF(IF(D72=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D72)=1)=FALSE,1,0)","v":0},0,0,21]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D73=\"\",\"\",VLOOKUP(MATCH(D73,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D73=\"\",\"\",VLOOKUP(MATCH(D73,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a22",0,0,0,{"$f":"IF(IF(D73=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D73)=1)=FALSE,1,0)","v":0},0,0,22]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D74=\"\",\"\",VLOOKUP(MATCH(D74,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D74=\"\",\"\",VLOOKUP(MATCH(D74,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a23",0,0,0,{"$f":"IF(IF(D74=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D74)=1)=FALSE,1,0)","v":0},0,0,23]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D75=\"\",\"\",VLOOKUP(MATCH(D75,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D75=\"\",\"\",VLOOKUP(MATCH(D75,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a24",0,0,0,{"$f":"IF(IF(D75=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D75)=1)=FALSE,1,0)","v":0},0,0,24]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D76=\"\",\"\",VLOOKUP(MATCH(D76,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D76=\"\",\"\",VLOOKUP(MATCH(D76,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a25",0,0,0,{"$f":"IF(IF(D76=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D76)=1)=FALSE,1,0)","v":0},0,0,25]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D77=\"\",\"\",VLOOKUP(MATCH(D77,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D77=\"\",\"\",VLOOKUP(MATCH(D77,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a26",0,0,0,{"$f":"IF(IF(D77=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D77)=1)=FALSE,1,0)","v":0},0,0,26]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D78=\"\",\"\",VLOOKUP(MATCH(D78,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D78=\"\",\"\",VLOOKUP(MATCH(D78,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a27",0,0,0,{"$f":"IF(IF(D78=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D78)=1)=FALSE,1,0)","v":0},0,0,27]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D79=\"\",\"\",VLOOKUP(MATCH(D79,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D79=\"\",\"\",VLOOKUP(MATCH(D79,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a28",0,0,0,{"$f":"IF(IF(D79=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D79)=1)=FALSE,1,0)","v":0},0,0,28]
[null,null,"",null,null,null,{"$f":"IFERROR(IF(D80=\"\",\"\",VLOOKUP(MATCH(D80,$AL$52:$AL$80,0),tblS_VarStroški_SD[],5)),\"\")","v":""},"",null,{"$f":"IFERROR(IF(D80=\"\",\"\",VLOOKUP(MATCH(D80,$AL$52:$AL$80,0),tblS_VarStroški_SD[],6)),\"\")","v":""},null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a29",0,0,0,{"$f":"IF(IF(D80=\"\",TRUE,COUNTIF(tbl_25_RealStroskiVarT2[Strosek_VAR_Naziv],D80)=1)=FALSE,1,0)","v":0},0,0,29]
[null,null,{"$f":"IFERROR(IF(D81=\"\",\"\",LOOKUP(MATCH(D81,$AL$82:$AL$89,0),$AI$82:$AI$89,$AK$82:$AK$89)),\"AXX-XX\")","v":""},{"$f":"IF(G22=\"\",\"\",AL82)","v":""},null,null,"MWh","",null,"EUR/MWh",null,"",{"$f":"IF(D81=\"\",\"\",AB82)","v":""},"",null,{"$f":"IF(AND(AH82=\"\",AC82=0),\"\",IF(AC82=1,\"û\",\"ü\"))","v":""}]
[null,null,{"$f":"IFERROR(IF(D82=\"\",\"\",LOOKUP(MATCH(D82,$AL$82:$AL$89,0),$AI$82:$AI$89,$AK$82:$AK$89)),\"AXX-XX\")","v":""},{"$f":"IF(G22=\"\",\"\",AL83)","v":""},null,null,"MW/leto","",null,"EUR/MW/leto",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($D$52:$D$80)+1)","v":"a2"},{"$f":"IF(SUM(AD82:AH82)>0,1,0)","v":0},null,null,{"$f":"IF(AND(K81>0,F81=0)=TRUE,1,0)","v":0},{"$f":"IF(C81=\"\",IF((COUNTA(F81,K81)>0),1,0),0)","v":0},{"$f":"IF(C81=\"\",\"\",IF(OR(COUNTA(F81,K81)=0,COUNTA(F81,K81)<2),1,0))","v":""},1,null,"A06-01_01",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT-\"&G22","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT-"}]
[null,null,"",{"$f":"IF(G23=\"\",\"\",AL84)","v":""},null,null,"MWh","",null,"EUR/MWh",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($D$52:$D$80)+2)","v":"a3"},0,null,null,{"$f":"IF(AND(K82>0,F82=0)=TRUE,1,0)","v":0},{"$f":"IF(C82=\"\",IF((COUNTA(F82,K82)>0),1,0),0)","v":0},{"$f":"IF(C82=\"\",\"\",IF(OR(COUNTA(F82,K82)=0,COUNTA(F82,K82)<2),1,0))","v":""},2,null,"A06-02_01",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT-\"&G22","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT-"}]
[null,null,"",{"$f":"IF(G23=\"\",\"\",AL85)","v":""},null,null,"MW/leto","",null,"EUR/MW/leto",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($D$52:$D$80)+3)","v":"a4"},0,null,null,0,0,"",3,null,"A06-01_02",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT-\"&G23","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT-"}]
[null,null,"",{"$f":"IF(G24=\"\",\"\",AL86)","v":""},null,null,"MWh","",null,"EUR/MWh",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($D$52:$D$80)+4)","v":"a5"},0,null,null,0,0,"",4,null,"A06-02_02",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT-\"&G23","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT-"}]
[null,null,"",{"$f":"IF(G24=\"\",\"\",AL87)","v":""},null,null,"MW/leto","",null,"EUR/MW/leto",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($D$52:$D$80)+5)","v":"a6"},0,null,null,0,0,"",5,null,"A06-01_03",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT-\"&G24","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT-"}]
[null,null,"",{"$f":"IF(G25=\"\",\"\",AL88)","v":""},null,null,"MWh","",null,"EUR/MWh",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($D$52:$D$80)+6)","v":"a7"},0,null,null,0,0,"",6,null,"A06-02_03",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT-\"&G24","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT-"}]
[null,null,"",{"$f":"IF(G25=\"\",\"\",AL89)","v":""},null,null,"MW/leto","",null,"EUR/MW/leto",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($D$52:$D$80)+7)","v":"a8"},0,null,null,0,0,"",7,null,"A06-01_04",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT-\"&G25","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT-"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_25_RealStroskiVarT2[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_25_RealStroskiVarT2[Strosek_VAR_Delez])","v":0},null,{"$f":"SUBTOTAL(109,tbl_25_RealStroskiVarT2[Ponder_ABi])","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($D$52:$D$80)+8)","v":"a9"},0,null,null,0,0,"",8,null,"A06-02_04",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT-\"&G25","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT-"}]
[null,null,"Opomba:",{"$f":"\"Oznaka MSDT je okrajšava za matično številko dobavitelja toplote, kateri sledi matična številka dobavitelja toplote, prenesena iz \"&$C$17","v":"Oznaka MSDT je okrajšava za matično številko dobavitelja toplote, kateri sledi matična številka dobavitelja toplote, prenesena iz Tabela 24: Količine lastne proizvedene toplote in nabava toplote od dobaviteljev toplote v obdobju poslovnih let t-2 (2018) do t (2020)"}]
[null,null,null,"V celice stolpca \"Naziv upravičenega variabilnega stroška\" je potrebno vnesti vse upravičene variabilne stroške ki nastopajo v letih (t-2) do leta (t). Za izbran upravičen variabilni strošek je potrebno v celice vrstice izbranega stroška obvezno vpisati podatke."]
[]
[null,null,{"$f":"\"Tabela 26: Struktura in cene upravičenih variabilnih stroškov poslovnega leta \"&BAZA_Sifranti!$AM$6&\" od začetka leta do zadnjega dne v predpreteklem mesecu pred vložitvijo vloge (\"&BAZA_Sifranti!$AN$6&\")\"","v":"Tabela 26: Struktura in cene upravičenih variabilnih stroškov poslovnega leta t-1 (2019) od začetka leta do zadnjega dne v predpreteklem mesecu pred vložitvijo vloge (1.1.2019 - 31.10.2018)"}]
[]
[null,null,null,"Upravičeni variabilni stroški energentov in energij","Količine in cene upravičenih stroškov (brez DDV)",null,null,null,null,null,"Zneski in strukturni deleži variabilnih stroškov (brez DDV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2019-11-12"},null,{"$f":"SUM(AC98:AC136)","v":1}]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12"]
[null,null,"ID","Naziv upravičenega variabilnega stroška","Datum zadnje spremembe količine / cene upravičenega stroška","Količina \n[enota]","Enota količine","Povprečna cena upravičenega stroška \n[enota]","Povprečna cena energenta brez omrežnine, dajatev in prispevkov\n[eur/enoto]","Enota cene upravičenega stroška","Znesek upravičenega stroška \n[EUR]","Strukturni delež upravičenega stroška \n[%]","Ponder","Ponder \nai oz. bi             ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola povprečna cena",null,null,"Kontrola izpolnjenosti"]
[null,null,"ID","Strosek_VAR_Naziv","Strosek_VAR_Sprememba_Datum","Strosek_VAR_Kolicina","Strosek_VAR_Enota","Strosek_VAR_PCena_Bruto","Strosek_VAR_PCena_Neto","Strosek_VAR_PCena_Enota","Strosek_VAR_Znesek_[EUR]","Strosek_VAR_Delez","Strosek_Ponder","Ponder_ABi",null,"Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,"Kontrola cene brez dajatev in prispevkov",null,"Kontrola ID","Kontrola št. odjemalcev/merilnih mest"]
[null,null,{"$f":"IF(C52=\"\",\"\",C52)","v":"AXX-XX"},"Strošek električne energije za obratovanje naprav DS / Strošek električne energije primarnega DS",null,null,{"$f":"IF(G52=\"\",\"\",G52)","v":""},{"$f":"IF(OR(F99=\"\",K99=\"\"),\"\",IFERROR(ROUND(K99/F99,5),0))","v":""},null,{"$f":"IF(J52=\"\",\"\",J52)","v":""},null,{"$f":"IFERROR(IF(K99=\"\",\"\",K99/$K$136),\"\")","v":""},{"$f":"M52","v":"a1"},{"$f":"IFERROR(H99/H52-1,\"\")","v":""},null,{"$f":"IF(AND(C99=\"\",AE99=0,COUNTA(E99,F99,I99,K99)=0),\"\",IF(AC99=1,\"û\",\"ü\"))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AE99:AH99)>0,1,0)","v":1},null,{"$f":"IF(I99>H99,1,0)","v":0},null,{"$f":"IF(C99=\"\",0,IFERROR(IF(MATCH(C99,$AK$52:$AK$80,0)>0,0,1),1))","v":0},{"$f":"IF(AND(COUNTA(E99:F99,I99,K99)>0,C99=\"\"),1, IF(AND(OR(COUNTA(E99:F99,I99,K99)=4,AND(C99=\"\",COUNTA(E99:F99,I99,K99)=0))=TRUE,C99<>\"AXX-X\"),0,1))","v":1},null,null,{"$f":"LEFT(C99,3)","v":"AXX"}]
[null,null,"","",null,null,"",{"$f":"IF(OR(F100=\"\",K100=\"\"),\"\",IFERROR(ROUND(K100/F100,5),0))","v":""},null,"",null,{"$f":"IFERROR(IF(K100=\"\",\"\",K100/$K$136),\"\")","v":""},"","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a2",{"$f":"IF(SUM(AE100:AH100)>0,1,0)","v":0},null,{"$f":"IF(I100>H100,1,0)","v":0},null,{"$f":"IF(C100=\"\",0,IFERROR(IF(MATCH(C100,$AK$52:$AK$80,0)>0,0,1),1))","v":0},{"$f":"IF(AND(COUNTA(E100:F100,I100,K100)>0,C100=\"\"),1, IF(AND(OR(COUNTA(E100:F100,I100,K100)=4,AND(C100=\"\",COUNTA(E100:F100,I100,K100)=0))=TRUE,C100<>\"AXX-X\"),0,1))","v":0},null,null,{"$f":"LEFT(C100,3)","v":""}]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a4",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,{"$f":"IF(AND(C103=\"\",AE103=0,COUNTA(E103,F103,I103,K103)=0),\"\",IF(AC103=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,"a5",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,{"$f":"IF(AND(C104=\"\",AE104=0,COUNTA(E104,F104,I104,K104)=0),\"\",IF(AC104=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,"a6",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a7",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a8",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a9",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a10",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a11",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a12",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a13",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a14",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a15",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a16",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a17",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a18",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a19",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a20",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C72=\"\",\"\",C72)","v":""},"",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a21",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a22",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a23",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a24",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a25",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a26",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"","",null,"",null,"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,"a29",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"MWh","",null,"EUR/MWh",null,"","","",null,{"$f":"IF(AND(AH129=\"\",AC129=0),\"\",IF(AC129=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,""]
[null,null,"","",null,null,"MW/leto","",null,"EUR/MW/leto",null,"","","",null,"",null,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AE129:AH129)>0,1,0)","v":0},null,0,{"$f":"IF(AND(K128>0,F128=0)=TRUE,1,0)","v":0},{"$f":"IF(C128=\"\",IF((COUNTA(E128:F128,K128)>0),1,0),0)","v":0},{"$f":"IF(C128=\"\",\"\",IF(OR(COUNTA(F128,K128)=0,COUNTA(E128:F128,K128)<3),1,0))","v":""},null,null,""]
[null,null,"","",null,null,"MWh","",null,"EUR/MWh",null,"","","",null,"",null,"",null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"IF(AND(K129>0,F129=0)=TRUE,1,0)","v":0},{"$f":"IF(C129=\"\",IF((COUNTA(E129:F129,K129)>0),1,0),0)","v":0},{"$f":"IF(C129=\"\",\"\",IF(OR(COUNTA(F129,K129)=0,COUNTA(E129:F129,K129)<3),1,0))","v":""},null,null,""]
[null,null,"","",null,null,"MW/leto","",null,"EUR/MW/leto",null,"","","",null,"",null,"",null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,"",null,null,""]
[null,null,"","",null,null,"MWh","",null,"EUR/MWh",null,"","","",null,"",null,"",null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,"",null,null,""]
[null,null,"","",null,null,"MW/leto","",null,"EUR/MW/leto",null,"","","",null,"",null,"",null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,"",null,null,""]
[null,null,"","",null,null,"MWh","",null,"EUR/MWh",null,"","","",null,"",null,"",null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,"",null,null,""]
[null,null,"","",null,null,"MW/leto","",null,"EUR/MW/leto",null,"","","",null,"",null,"",null,null,null,null,null,null,null,null,null,null,0,null,0,0,0,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_RealStroskiVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_RealStroskiVarT1[Strosek_VAR_Delez])","v":0}]
[null,null,"Opomba:",{"$f":"\"Oznaka MSDT je okrajšava za matično številko dobavitelja toplote, kateri sledi matična številka dobavitelja toplote, prenesena iz \"&$C$17","v":"Oznaka MSDT je okrajšava za matično številko dobavitelja toplote, kateri sledi matična številka dobavitelja toplote, prenesena iz Tabela 24: Količine lastne proizvedene toplote in nabava toplote od dobaviteljev toplote v obdobju poslovnih let t-2 (2018) do t (2020)"}]
[]
[null,null,{"$f":"\"Tabela 27: Planirana struktura in cene upravičenih variabilnih stroškov v poslovnem letu \"&BAZA_Sifranti!$AM$6&\" od prvega dne meseca pred vložitvijo vloge do zadnjega dne poslovnega leta (\"&BAZA_Sifranti!$AO$6&\")\"","v":"Tabela 27: Planirana struktura in cene upravičenih variabilnih stroškov v poslovnem letu t-1 (2019) od prvega dne meseca pred vložitvijo vloge do zadnjega dne poslovnega leta (1.11.2018 - 31.12.2019)"}]
[]
[null,null,null,"Upravičeni variabilni stroški energentov in energij","Količine in cene upravičenih stroškov (brez DDV)",null,null,null,null,null,"Zneski in strukturni deleži variabilnih stroškov (brez DDV)"]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2019-11-12"},null,null,{"$f":"SUM(AC145:AC182)","v":1}]
[null,null,"ID","Naziv upravičenega variabilnega stroška","Datum uveljavitve spremembe količine / cene upravičenega stroška","Količina \n[enota]","Enota količine","Cena upravičenega stroška \n[enota]","Cena energenta brez omrežnine, dajatev in prispevkov\n[eur/enoto]","Enota cene upravičenega stroška","Znesek upravičenega stroška \n[EUR]","Strukturni delež upravičenega stroška \n[%]","Ponder","Sprememba cene upravičenega stroška \n[%]","Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola izpolnjenosti"]
[null,null,"ID","Strosek_VAR_Naziv","Strosek_VAR_Sprememba_Datum","Strosek_VAR_Kolicina","Strosek_VAR_Enota","Strosek_VAR_PCena_Bruto","Strosek_VAR_PCena_Neto","Strosek_VAR_PCena_Enota","Strosek_VAR_Znesek_[EUR]","Strosek_VAR_Delez","Strosek_Ponder","Strosek_VAR_Sprememba","Strosek_VAR_Razmerje","Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,"Kontrola cene brez dajatev in prispevkov",null,"Kontrola ID","Kontrola št. odjemalcev/merilnih mest"]
[null,null,{"$f":"IF(C99=\"\",\"\",C99)","v":"AXX-XX"},"Strošek električne energije za obratovanje naprav DS / Strošek električne energije primarnega DS",null,null,{"$f":"IF(G99=\"\",\"\",G99)","v":""},null,null,{"$f":"IF(J99=\"\",\"\",J99)","v":""},{"$f":"IF(OR(F145=\"\",H145=\"\"),\"\",ROUND(F145*H145,2))","v":""},{"$f":"IFERROR(K145/$K$182,\"\")","v":""},{"$f":"M99","v":"a1"},{"$f":"IFERROR(H145/H99-1,\"\")","v":""},{"$f":"IFERROR(L145*$K$182/$K$136,\"\")","v":""},{"$f":"IF(AND(C145=\"\",AE145=0,COUNTA(E145:F145,H145:I145)=0),\"\",IF(AC145=1,\"û\",\"ü\"))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AE145:AH145)>0,1,0)","v":1},null,{"$f":"IF(I145>H145,1,0)","v":0},null,{"$f":"IF(C145=\"\",0,IFERROR(IF(MATCH(C145,$AK$52:$AK$80,0)>0,0,1),1))","v":0},{"$f":"IF(AND(COUNTA(E145:F145,H145:I145)>0,C145=\"\"),1, IF(AND(OR(COUNTA(E145:F145,H145:I145)=4,AND(C145=\"\",COUNTA(E145:F145,H145:I145)=0))=TRUE,C145<>\"AXX-X\"),0,1))","v":1},null,null,{"$f":"LEFT(C145,3)","v":"AXX"}]
[null,null,{"$f":"IF(C100=\"\",\"\",C100)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a2",{"$f":"IF(SUM(AE146:AH146)>0,1,0)","v":0},null,{"$f":"IF(I146>H146,1,0)","v":0},null,0,0,null,null,{"$f":"LEFT(C146,3)","v":""}]
[null,null,{"$f":"IF(C101=\"\",\"\",C101)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C102=\"\",\"\",C102)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a4",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C103=\"\",\"\",C103)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a5",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C104=\"\",\"\",C104)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a6",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C105=\"\",\"\",C105)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a7",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C106=\"\",\"\",C106)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a8",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C107=\"\",\"\",C107)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a9",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C108=\"\",\"\",C108)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a10",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C109=\"\",\"\",C109)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a11",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C110=\"\",\"\",C110)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a12",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C111=\"\",\"\",C111)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a13",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C112=\"\",\"\",C112)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a14",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C113=\"\",\"\",C113)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a15",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C114=\"\",\"\",C114)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a16",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C115=\"\",\"\",C115)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a17",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C116=\"\",\"\",C116)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a18",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C117=\"\",\"\",C117)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a19",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C118=\"\",\"\",C118)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a20",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C119=\"\",\"\",C119)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a21",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C120=\"\",\"\",C120)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a22",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C121=\"\",\"\",C121)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a23",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C122=\"\",\"\",C122)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a24",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C123=\"\",\"\",C123)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a25",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C124=\"\",\"\",C124)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a26",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C125=\"\",\"\",C125)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C126=\"\",\"\",C126)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C127=\"\",\"\",C127)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a29",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C128=\"\",\"\",C128)","v":""},"",null,null,"MWh",null,null,"EUR/MWh","","","","","",{"$f":"IF(AND(AH175=\"\",AC175=0),\"\",IF(AC175=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,{"$f":"IF(C129=\"\",\"\",C129)","v":""},"",null,null,"MW/leto",null,null,"EUR/MW/leto",{"$f":"IF(OR(F175=\"\",H175=\"\"),\"\",ROUND(F175*H175,2))","v":""},"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AE175:AH175)>0,1,0)","v":0},null,0,null,{"$f":"IF(C174=\"\",IF((COUNTA(E174:F174,H174)>0),1,0),0)","v":0},{"$f":"IF(C174=\"\",\"\",IF(OR(COUNTA(F174,H174)=0,COUNTA(E174:F174,H174)<3),1,0))","v":""},null,null,""]
[null,null,{"$f":"IF(C130=\"\",\"\",C130)","v":""},"",null,null,"MWh",null,null,"EUR/MWh","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(C175=\"\",IF((COUNTA(E175:F175,H175)>0),1,0),0)","v":0},"",null,null,""]
[null,null,{"$f":"IF(C131=\"\",\"\",C131)","v":""},"",null,null,"MW/leto",null,null,"EUR/MW/leto","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,{"$f":"IF(C132=\"\",\"\",C132)","v":""},"",null,null,"MWh",null,null,"EUR/MWh","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,{"$f":"IF(C133=\"\",\"\",C133)","v":""},"",null,null,"MW/leto",null,null,"EUR/MW/leto","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,{"$f":"IF(C134=\"\",\"\",C134)","v":""},"",null,null,"MWh",null,null,"EUR/MWh","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,{"$f":"IF(C135=\"\",\"\",C135)","v":""},"",null,null,"MW/leto",null,null,"EUR/MW/leto","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_27_NacrtStrVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_27_NacrtStrVarT1[Strosek_VAR_Delez])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_27_NacrtStrVarT1[Strosek_VAR_Razmerje])","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AE182:AH182)>0,1,0)","v":0},null,0,null,0,""]
[null,null,"Opomba:",{"$f":"\"Oznaka MSDT je okrajšava za matično številko dobavitelja toplote, kateri sledi matična številka dobavitelja toplote, prenesena iz \"&$C$17","v":"Oznaka MSDT je okrajšava za matično številko dobavitelja toplote, kateri sledi matična številka dobavitelja toplote, prenesena iz Tabela 24: Količine lastne proizvedene toplote in nabava toplote od dobaviteljev toplote v obdobju poslovnih let t-2 (2018) do t (2020)"}]
[]
[null,null,{"$f":"\"Tabela 28: Planirana struktura in cene upravičenih variabilnih stroškov v poslovnem letu \"&BAZA_Sifranti!$AM$5","v":"Tabela 28: Planirana struktura in cene upravičenih variabilnih stroškov v poslovnem letu t (2020)"}]
[]
[null,null,null,"Upravičeni variabilni stroški energentov in energij","Količine in cene upravičenih stroškov (brez DDV)",null,null,null,null,null,"Zneski in strukturni deleži variabilnih stroškov (brez DDV)"]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"TODAY()","v":"2019-11-12"},null,null,{"$f":"SUM(AC191:AC228)","v":1}]
[null,null,"ID","Naziv upravičenega variabilnega stroška","Datum uveljavitve spremembe količine / cene upravičenega stroška","Količina \n[enota]","Enota količine","Cena upravičenega stroška \n[enota]","Cena energenta brez omrežnine, dajatev in prispevkov\n[eur/enoto]","Enota cene upravičenega stroška","Znesek upravičenega stroška \n[EUR]","Strukturni delež upravičenega stroška \n[%]","Ponder","Sprememba cene upravičenega stroška \n[%]","Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)"]
[null,null,"ID","Strosek_VAR_Naziv","Strosek_VAR_Sprememba_Datum","Strosek_VAR_Kolicina","Strosek_VAR_Enota","Strosek_VAR_PCena_Bruto","Strosek_VAR_PCena_Neto","Strosek_VAR_PCena_Enota","Strosek_VAR_Znesek_[EUR]","Strosek_VAR_Delez","Strosek_Ponder","Strosek_VAR_Sprememba","Strosek_VAR_Razmerje","Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,"Kontrola cene brez dajatev in prispevkov",null,"Kontrola ID","Kontrola št. odjemalcev/merilnih mest"]
[null,null,{"$f":"IF(C145=\"\",\"\",C145)","v":"AXX-XX"},"Strošek električne energije za obratovanje naprav DS / Strošek električne energije primarnega DS",null,null,{"$f":"IF(G145=\"\",\"\",G145)","v":""},null,null,{"$f":"IF(J145=\"\",\"\",J145)","v":""},{"$f":"IF(OR(F191=\"\",H191=\"\"),\"\",ROUND(F191*H191,2))","v":""},{"$f":"IFERROR(K191/$K$228,\"\")","v":""},{"$f":"M145","v":"a1"},{"$f":"IFERROR(H191/H145-1,\"\")","v":""},{"$f":"IFERROR(L191*$K$228/$K$182,\"\")","v":""},{"$f":"IF(AND(C191=\"\",AE191=0,COUNTA(E191:F191,H191:I191)=0),\"\",IF(AC191=1,\"û\",\"ü\"))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AE191:AH191)>0,1,0)","v":1},null,{"$f":"IF(I191>H191,1,0)","v":0},null,{"$f":"IF(C191=\"\",0,IFERROR(IF(MATCH(C191,$AK$52:$AK$80,0)>0,0,1),1))","v":0},{"$f":"IF(AND(COUNTA(E191:F191,H191:I191)>0,C191=\"\"),1, IF(AND(OR(COUNTA(E191:F191,H191:I191)=4,AND(C191=\"\",COUNTA(E191:F191,H191:I191)=0))=TRUE,C191<>\"AXX-X\"),0,1))","v":1},null,null,{"$f":"LEFT(C191,3)","v":"AXX"}]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a2",{"$f":"IF(SUM(AE192:AH192)>0,1,0)","v":0},null,{"$f":"IF(I192>H192,1,0)","v":0},null,0,0,null,null,{"$f":"LEFT(C192,3)","v":""}]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a4",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a5",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a6",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a7",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a8",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a9",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a10",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a11",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a12",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a13",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a14",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a15",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a16",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a17",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a18",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a19",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a20",0,null,0,null,0,0,null,null,""]
[null,null,{"$f":"IF(C165=\"\",\"\",C165)","v":""},"",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a21",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a22",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a23",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a24",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a25",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a26",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"",null,null,"","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"a29",0,null,0,null,0,0,null,null,""]
[null,null,"","",null,null,"MWh",null,null,"EUR/MWh","","","","","",{"$f":"IF(AND(AH221=\"\",AC221=0),\"\",IF(AC221=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,null,"","",null,null,"MW/leto",null,null,"EUR/MW/leto","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AE221:AH221)>0,1,0)","v":0},null,0,null,{"$f":"IF(C220=\"\",IF((COUNTA(E220:F220,H220)>0),1,0),0)","v":0},{"$f":"IF(C220=\"\",\"\",IF(OR(COUNTA(F220,H220)=0,COUNTA(E220:F220,H220)<3),1,0))","v":""},null,null,""]
[null,null,"","",null,null,"MWh",null,null,"EUR/MWh","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,{"$f":"IF(C221=\"\",IF((COUNTA(E221:F221,H221)>0),1,0),0)","v":0},{"$f":"IF(C221=\"\",\"\",IF(OR(COUNTA(F221,H221)=0,COUNTA(E221:F221,H221)<3),1,0))","v":""},null,null,""]
[null,null,"","",null,null,"MW/leto",null,null,"EUR/MW/leto","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,"","",null,null,"MWh",null,null,"EUR/MWh","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,"","",null,null,"MW/leto",null,null,"EUR/MW/leto","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,"","",null,null,"MWh",null,null,"EUR/MWh","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,"","",null,null,"MW/leto",null,null,"EUR/MW/leto","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,"",null,null,""]
[null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_28_NacrtStroskiVarT[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_28_NacrtStroskiVarT[Strosek_VAR_Delez])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_28_NacrtStroskiVarT[Strosek_VAR_Razmerje])","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AE228:AH228)>0,1,0)","v":0},null,0,null,0,""]
[]
[null,null,"Opomba:",{"$f":"\"Oznaka MSDT je okrajšava za matično številko dobavitelja toplote, kateri sledi matična številka dobavitelja toplote, prenesena iz \"&$C$17","v":"Oznaka MSDT je okrajšava za matično številko dobavitelja toplote, kateri sledi matična številka dobavitelja toplote, prenesena iz Tabela 24: Količine lastne proizvedene toplote in nabava toplote od dobaviteljev toplote v obdobju poslovnih let t-2 (2018) do t (2020)"}]
[]
[null,null,{"$f":"\"Tabela 29: Načrtovani variaiblni stroški za leto \"&BAZA_Sifranti!$AM$6&\" in \"&BAZA_Sifranti!$AM$5","v":"Tabela 29: Načrtovani variaiblni stroški za leto t-1 (2019) in t (2020)"}]
[]
[null,null,null,null,"Obdobje načrtovanih stroškov"]
[null,null,"01","02","03","04","05"]
[null,null,"ID","Postavka",{"$f":"\"t-1 \n(\"&BAZA_Sifranti!$AN$6&\")\"","v":"t-1 \n(1.1.2019 - 31.10.2018)"},{"$f":"\"t-1 \n(\"&BAZA_Sifranti!$AO$6&\")\"","v":"t-1 \n(1.11.2018 - 31.12.2019)"},{"$f":"BAZA_Sifranti!$AM$5","v":"t (2020)"}]
[null,null,"ID","Postavka","Real_Var_t-1","Načrt_Var_t-1","Načrt_Var_t"]
[null,null,"S22000","Variaibilni stroški materiala ",{"$f":"SUM(E239:E243)","v":0},{"$f":"SUM(F239:F243)","v":0},{"$f":"SUM(G239:G243)","v":0},{"$f":"IF(ROUND(SUM(VARIABILNI_DEL!G238,FIKSNI_DEL_T!G43),0)>IPI!F29,\"NAPAKA - seštevek načrtovanih upravičenih variaibilnih in fiksnih stroškov materiala za leto t iz tabele 29 in tabele 22 presega načrtovane stroške materiala v tabeli 10 \",\" \")","v":" "}]
[null,null,23000,"Stroški energentov",{"$f":"SUMIF($AK$99:$AK$135,\"A01\",tbl_26_RealStroskiVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$145:$AK$181,\"A01\",tbl_27_NacrtStrVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$191:$AK$227,\"A01\",tbl_28_NacrtStroskiVarT[Strosek_VAR_Znesek_'[EUR']])","v":0}]
[null,null,24000,"Stroški nabavljene toplote",{"$f":"SUMIF($AK$99:$AK$135,\"A06\",tbl_26_RealStroskiVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$145:$AK$181,\"A06\",tbl_27_NacrtStrVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$191:$AK$227,\"A06\",tbl_28_NacrtStroskiVarT[Strosek_VAR_Znesek_'[EUR']])","v":0}]
[null,null,25000,"Stroški električne energije za obratovanje naprav pri proizvodnji toplote in na distribucijskem sistemu",{"$f":"SUMIF($AK$99:$AK$135,\"A02\",tbl_26_RealStroskiVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$145:$AK$181,\"A02\",tbl_27_NacrtStrVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$191:$AK$227,\"A02\",tbl_28_NacrtStroskiVarT[Strosek_VAR_Znesek_'[EUR']])","v":0}]
[null,null,26000,"Stroški električne energije  za pogon črpalk na primarnem distribucijskem sistemu",{"$f":"SUMIF($AK$99:$AK$135,\"A03\",tbl_26_RealStroskiVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$145:$AK$181,\"A03\",tbl_27_NacrtStrVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$191:$AK$227,\"A03\",tbl_28_NacrtStroskiVarT[Strosek_VAR_Znesek_'[EUR']])","v":0}]
[null,null,27000,"Voda in kemična priprava vode",{"$f":"SUMIF($AK$99:$AK$135,\"A04\",tbl_26_RealStroskiVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$145:$AK$181,\"A04\",tbl_27_NacrtStrVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$191:$AK$227,\"A04\",tbl_28_NacrtStroskiVarT[Strosek_VAR_Znesek_'[EUR']])","v":0}]
[null,null,50001,"Emisijski kuponi",{"$f":"SUMIF($AK$99:$AK$135,\"A05\",tbl_26_RealStroskiVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$145:$AK$181,\"A05\",tbl_27_NacrtStrVarT1[Strosek_VAR_Znesek_'[EUR']])","v":0},{"$f":"SUMIF($AK$191:$AK$227,\"A05\",tbl_28_NacrtStroskiVarT[Strosek_VAR_Znesek_'[EUR']])","v":0}]
[]
[]
[]
[null,null,{"$f":"\"Tabela 30: Izračun variaibilnega dela izhodiščne cene za leto\"&\" \"&BAZA_Sifranti!$AM$5","v":"Tabela 30: Izračun variaibilnega dela izhodiščne cene za leto t (2020)"}]
[]
[null,null,{"$f":"\"Izračun variaibilnega dela izhodiščne cene za distribucijski sistem -\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!$AM$5","v":"Izračun variaibilnega dela izhodiščne cene za distribucijski sistem -  za leto t (2020)"}]
[]
[null,null,null,null,"Načrtovani variaibilni upravičeni stroški (VSTRt) [EUR]:",{"$f":"K228","v":0}]
[null,null,null,null,"Skupna količina distribuirane oz. prodane toplote (Qt oz. Ki) [MWh]:",{"$f":"PRIHODKI!F210","v":0}]
[null,null,null,null,"Variabilni del izhodiščne cene (VCi) [EUR/MWh]:",{"$f":"IFERROR(F252/F253,0)","v":0}]
[]
[]
[null,null,"Komentar:"]

{"sheet":"PRIHODKI","index":14,"n_rows":222,"n_cols":46,"rows_kept":222,"cut":false,"hidden":true,"merged":[[192,1,192,2],[192,3,192,5],[205,1,205,2],[205,3,205,5],[223,1,223,9],[3,2,3,7],[4,2,4,7],[21,3,21,4],[21,5,21,6],[21,7,21,10],[106,11,106,13],[149,7,149,10],[149,11,149,13],[21,11,21,13],[63,3,63,4],[63,5,63,6],[63,7,63,10],[63,11,63,13],[149,3,149,4],[149,5,149,6],[106,3,106,4],[106,5,106,6],[106,7,106,10]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AA22+AA64+AA107+AA150)+(SUM(AJ26:AJ58)+SUM(AJ68:AJ100)+SUM(AJ111:AJ143)+SUM(AJ154:AJ186)+AF198+AF201+AF220)","v":1},"Sumarne napake"]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,"Tarifni cenik po vrstah storitev in vrstah odjemalcev in povprečna cena\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 2/17"]
[]
[]
[null,{"$f":"IF(AA3>0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",\"\")","v":"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !"},null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""}]
[]
[null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[]
[null,"Uveljavljavljeni tarifni sistemi:",null,null,null,null,null,null,null,null,{"$f":" IF(COUNTIF(AB26:AB30,FALSE)>4,\"NAPAKA - IZBRAN MORA BITI VSAJ EN TARIFNI SISTEM!\",\"\")","v":"NAPAKA - IZBRAN MORA BITI VSAJ EN TARIFNI SISTEM!"}]
[]
[]
[null,{"$f":"\"Tabela 31: Tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto \"&BAZA_Sifranti!$AM$7","v":"Tabela 31: Tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto t-2 (2018)"}]
[]
[null,null,"Tarifni sistemi","Tarifne skupine / podskupine",null,"Tarifne postavke (brez DDV)",null,"Količine",null,null,null,"Letni prihodki (brez DDV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AB26:AB30,FALSE)>4,1,0)","v":1}]
[null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","Povprečna variabilna tarifna postavka \n(Toplota) \n[EUR/MWh]","Povprečna fiksna tarifna postavka \n(Obračunska moč) \n[EUR/MW/leto]","Variabilna količina (Dobavljena toplota)\n[MWh]","Povprečna fiksna količina (Obračunska moč)\n[MW]","Povprečno število končnih odjemalcev","Povprečno število predajnih (merilnih) mest","Prihodek\nVARIABILNI\ndel \n[EUR/leto]","Prihodek \nFIKSNI\ndel \n[EUR/leto]","Prihodek števnina [EUR/leto]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kombinirana kontrola vnosa",null,null,"Sumarne napake"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","PTarifa_VAR_[EUR/MWh]","PTarifa_FIX_[EUR/MW/Leto]","Kolicina_VAR_[EUR/MWh]","Kolicina_FIX_[EUR/MW/Leto]","Odjemalci_PSt","MerilnoMesto_PSt","Prihodek_VAR_[EUR/leto]","Prihodek_FIX_[EUR/leto]","Prihodek_Stevnina_[EUR/leto]",null,"Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Uveljavljeni tarifni sistemi","Kontrola izpolnjenostI_1","Kontrola izpolnjenostI_2",null,"Kontrola št. odjemalcev/merilnih mest",null,null,"Kontrola izpolnjenosti","Sumarna kontrola napak"]
[null,"TSOGP_G01","Ogrevanje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",{"$f":"IF(L26=\"\",\"\",AP26)","v":""},{"$f":"IF(M26=\"\",\"\",AT26)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AJ26=\"\",\"\",IF(AJ26=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"OGR",false,{"$f":"IF(COUNTA(N26:N34,J26:K34,I26:I34,F26:H34)>0,1,0)","v":1},{"$f":"IF(COUNTA(N26:N34,H26:M34)<63,1,0)","v":1},{"$f":"SUM(AF26:AF34)","v":0},{"$f":"IF(AND(OR(H26>0,I26),OR(K26=0,K26=\"\",J26=\"\",J26<K26)),1,0)","v":0},{"$f":"IF(OR(AND(AP26>0,J26>0,L26=0),AND(H26>0,F26=0),AND(H26=0,L26>0),AND(H26>0,I26=0)),1,0)","v":0},{"$f":"IF(AND(AT26>0,J26>0,M26=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N26,H26:M26)=7,0,1),IF(COUNTA(N26,H26:M26)>0,1,\"\"))","v":""},{"$f":"IF(AI26=\"\",\"\",IF(SUM(AF26:AI26)>0,1,0))","v":""},null,null,{"$f":"IF(L26=\"\",\"\",ROUND(L26/H26,5))","v":""},{"$f":"IFERROR(AM26*1,0)","v":0},{"$f":"IF(AN26=0,MAX($AN$26:$AN$28),AN26)","v":0},{"$f":"IF(SUM($AO$26:$AO$28)=0,MAX($AO$26:$AO$34),AO26)","v":0},{"$f":"IF(M26=\"\",\"\",ROUND(M26/I26,5))","v":""},{"$f":"IFERROR(AQ26*1,0)","v":0},{"$f":"IF(AR26=0,MAX($AR$26:$AR$28),AR26)","v":0},{"$f":"IF(SUM($AS$26:$AS$28)=0,MAX($AS$26:$AS$34),AS26)","v":0}]
[null,"TSOGP_G02","Ogrevanje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,{"$f":"IF(AJ27=\"\",\"\",IF(AJ27=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"STV",false,{"$f":"IF(COUNTA(N35:N43,L35:M43,K35:K43,H35:J43)<0,1,0)","v":0},{"$f":"IF(COUNTA(N35:N43,H35:M43)<63,1,0)","v":1},{"$f":"SUM(AF35:AF43)","v":0},{"$f":"IF(AND(OR(H27>0,I27),OR(K27=0,K27=\"\",J27=\"\",J27<K27)),1,0)","v":0},{"$f":"IF(OR(AND(AP27>0,J27>0,L27=0),AND(H27>0,F27=0),AND(H27=0,L27>0),AND(H27>0,I27=0)),1,0)","v":0},{"$f":"IF(AND(AT27>0,J27>0,M27=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N27,H27:M27)=7,0,1),IF(COUNTA(N27,H27:M27)>0,1,\"\"))","v":""},{"$f":"IF(AI27=\"\",\"\",IF(SUM(AF27:AI27)>0,1,0))","v":""},null,null,"",{"$f":"IFERROR(AM27*1,0)","v":0},{"$f":"IF(AN27=0,MAX($AN$26:$AN$28),AN27)","v":0},{"$f":"IF(SUM($AO$26:$AO$28)=0,MAX($AO$26:$AO$34),AO27)","v":0},{"$f":"IF(M27=\"\",\"\",ROUND(M27/I27,5))","v":""},{"$f":"IFERROR(AQ27*1,0)","v":0},{"$f":"IF(AR27=0,MAX($AR$26:$AR$28),AR27)","v":0},{"$f":"IF(SUM($AS$26:$AS$28)=0,MAX($AS$26:$AS$34),AS27)","v":0}]
[null,"TSOGP_G03","Ogrevanje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"HLA",false,{"$f":"IF(COUNTA(N44:N52,L44:M52,K44:K52,H44:J52)>0,1,0)","v":0},{"$f":"IF(COUNTA(N44:N52,H44:M52)<63,1,0)","v":1},{"$f":"SUM(AF44:AF52)","v":0},0,0,0,{"$f":"IF($AB$26=TRUE,IF(COUNTA(N28,H28:M28)=7,0,1),IF(COUNTA(N28,H28:M28)>0,1,\"\"))","v":""},"",null,null,"",0,0,0,"",0,0,0]
[null,"TSOGP_I01","Ogrevanje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"DOB",false,{"$f":"IF(COUNTA(N53:N55,L53:M55,K53:K55,H53:J55)>0,1,0)","v":0},{"$f":"IF(COUNTA(N53:N55,H53:M55)<7,1,0)","v":1},{"$f":"SUM(AF53)","v":0},0,0,0,"","",null,null,"",0,{"$f":"IF(AN29=0,MAX($AN$29:$AN$31),AN29)","v":0},{"$f":"IF(SUM($AO$29:$AO$31)=0,MAX($AO$26:$AO$34),AO29)","v":0},"",0,{"$f":"IF(AR29=0,MAX($AR$29:$AR$31),AR29)","v":0},{"$f":"IF(SUM($AS$29:$AS$31)=0,MAX($AS$26:$AS$34),AS29)","v":0}]
[null,"TSOGP_I02","Ogrevanje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"IND",false,{"$f":"IF(COUNTA(N56:N58,L56:M58,K56:K58,H56:J58)>0,1,0)","v":0},{"$f":"IF(COUNTA(N56:N58,H56:M58)<21,1,0)","v":1},{"$f":"SUM(AF56:AF58)","v":0},0,0,0,"","",null,null,"",0,{"$f":"IF(AN30=0,MAX($AN$29:$AN$31),AN30)","v":0},{"$f":"IF(SUM($AO$29:$AO$31)=0,MAX($AO$26:$AO$34),AO30)","v":0},"",0,{"$f":"IF(AR30=0,MAX($AR$29:$AR$31),AR30)","v":0},{"$f":"IF(SUM($AS$29:$AS$31)=0,MAX($AS$26:$AS$34),AS30)","v":0}]
[null,"TSOGP_I03","Ogrevanje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSOGP_P01","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN32=0,MAX($AN$32:$AN$34),AN32)","v":0},{"$f":"IF(SUM($AO$32:$AO$34)=0,MAX($AO$26:$AO$34),AO32)","v":0},"",0,{"$f":"IF(AR32=0,MAX($AR$32:$AR$34),AR32)","v":0},{"$f":"IF(SUM($AS$32:$AS$34)=0,MAX($AS$26:$AS$34),AS32)","v":0}]
[null,"TSOGP_P02","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN33=0,MAX($AN$32:$AN$34),AN33)","v":0},{"$f":"IF(SUM($AO$32:$AO$34)=0,MAX($AO$26:$AO$34),AO33)","v":0},"",0,{"$f":"IF(AR33=0,MAX($AR$32:$AR$34),AR33)","v":0},{"$f":"IF(SUM($AS$32:$AS$34)=0,MAX($AS$26:$AS$34),AS33)","v":0}]
[null,"TSOGP_P03","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSSTV_G01","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N35,H35:M35)=7,0,1),IF(COUNTA(N35,H35:M35)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN35=0,MAX($AN$35:$AN$37),AN35)","v":0},{"$f":"IF(SUM($AO$35:$AO$37)=0,MAX($AO$35:$AO$43),AO35)","v":0},"",0,{"$f":"IF(AR35=0,MAX($AR$35:$AR$37),AR35)","v":0},{"$f":"IF(SUM($AS$35:$AS$37)=0,MAX($AS$35:$AS$43),AS35)","v":0}]
[null,"TSSTV_G02","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N36,H36:M36)=7,0,1),IF(COUNTA(N36,H36:M36)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN36=0,MAX($AN$35:$AN$37),AN36)","v":0},{"$f":"IF(SUM($AO$35:$AO$37)=0,MAX($AO$35:$AO$43),AO36)","v":0},"",0,{"$f":"IF(AR36=0,MAX($AR$35:$AR$37),AR36)","v":0},{"$f":"IF(SUM($AS$35:$AS$37)=0,MAX($AS$35:$AS$43),AS36)","v":0}]
[null,"TSSTV_G03","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSSTV_I01","Priprava sanitarne tople vode","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN38=0,MAX($AN$38:$AN$40),AN38)","v":0},{"$f":"IF(SUM($AO$38:$AO$40)=0,MAX($AO$35:$AO$43),AO38)","v":0},"",0,{"$f":"IF(AR38=0,MAX($AR$38:$AR$40),AR38)","v":0},{"$f":"IF(SUM($AS$38:$AS$40)=0,MAX($AS$35:$AS$43),AS38)","v":0}]
[null,"TSSTV_I02","Priprava sanitarne tople vode","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN39=0,MAX($AN$38:$AN$40),AN39)","v":0},{"$f":"IF(SUM($AO$38:$AO$40)=0,MAX($AO$35:$AO$43),AO39)","v":0},"",0,{"$f":"IF(AR39=0,MAX($AR$38:$AR$40),AR39)","v":0},{"$f":"IF(SUM($AS$38:$AS$40)=0,MAX($AS$35:$AS$43),AS39)","v":0}]
[null,"TSSTV_I03","Priprava sanitarne tople vode","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSSTV_P01","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN41=0,MAX($AN$41:$AN$43),AN41)","v":0},{"$f":"IF(SUM($AO$41:$AO$43)=0,MAX($AO$35:$AO$43),AO41)","v":0},"",0,{"$f":"IF(AR41=0,MAX($AR$41:$AR$43),AR41)","v":0},{"$f":"IF(SUM($AS$41:$AS$43)=0,MAX($AS$35:$AS$43),AS41)","v":0}]
[null,"TSSTV_P02","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN42=0,MAX($AN$41:$AN$43),AN42)","v":0},{"$f":"IF(SUM($AO$41:$AO$43)=0,MAX($AO$35:$AO$43),AO42)","v":0},"",0,{"$f":"IF(AR42=0,MAX($AR$41:$AR$43),AR42)","v":0},{"$f":"IF(SUM($AS$41:$AS$43)=0,MAX($AS$35:$AS$43),AS42)","v":0}]
[null,"TSSTV_P03","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSHLP_G01","Hlajenje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N44,H44:M44)=7,0,1),IF(COUNTA(N44,H44:M44)>0,1,\"\"))","v":""},"",null,null,{"$f":"IF(L44=\"\",\"\",ROUND(L44/H44,5))","v":""},{"$f":"IFERROR(AM44*1,0)","v":0},{"$f":"IF(AN44=0,MAX($AN$44:$AN$46),AN44)","v":0},{"$f":"IF(SUM($AO$44:$AO$46)=0,MAX($AO$44:$AO$52),AO44)","v":0},{"$f":"IF(M44=\"\",\"\",ROUND(M44/I44,5))","v":""},{"$f":"IFERROR(AQ44*1,0)","v":0},{"$f":"IF(AR44=0,MAX($AR$44:$AR$46),AR44)","v":0},{"$f":"IF(SUM($AS$44:$AS$46)=0,MAX($AS$44:$AS$52),AS44)","v":0}]
[null,"TSHLP_G02","Hlajenje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N45,H45:M45)=7,0,1),IF(COUNTA(N45,H45:M45)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN45=0,MAX($AN$44:$AN$46),AN45)","v":0},{"$f":"IF(SUM($AO$44:$AO$46)=0,MAX($AO$44:$AO$52),AO45)","v":0},{"$f":"IF(M45=\"\",\"\",ROUND(M45/I45,5))","v":""},0,{"$f":"IF(AR45=0,MAX($AR$44:$AR$46),AR45)","v":0},{"$f":"IF(SUM($AS$44:$AS$46)=0,MAX($AS$44:$AS$52),AS45)","v":0}]
[null,"TSHLP_G03","Hlajenje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSHLP_I01","Hlajenje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN47=0,MAX($AN$47:$AN$49),AN47)","v":0},{"$f":"IF(SUM($AO$47:$AO$49)=0,MAX($AO$44:$AO$52),AO47)","v":0},"",0,{"$f":"IF(AR47=0,MAX($AR$47:$AR$49),AR47)","v":0},{"$f":"IF(SUM($AS$47:$AS$49)=0,MAX($AS$44:$AS$52),AS47)","v":0}]
[null,"TSHLP_I02","Hlajenje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN48=0,MAX($AN$47:$AN$49),AN48)","v":0},{"$f":"IF(SUM($AO$47:$AO$49)=0,MAX($AO$44:$AO$52),AO48)","v":0},"",0,{"$f":"IF(AR48=0,MAX($AR$47:$AR$49),AR48)","v":0},{"$f":"IF(SUM($AS$47:$AS$49)=0,MAX($AS$44:$AS$52),AS48)","v":0}]
[null,"TSHLP_I03","Hlajenje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSHLP_P01","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN50=0,MAX($AN$50:$AN$52),AN50)","v":0},{"$f":"IF(SUM($AO$50:$AO$52)=0,MAX($AO$44:$AO$52),AO50)","v":0},"",0,{"$f":"IF(AR50=0,MAX($AR$50:$AR$52),AR50)","v":0},{"$f":"IF(SUM($AS$50:$AS$52)=0,MAX($AS$44:$AS$52),AS50)","v":0}]
[null,"TSHLP_P02","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN51=0,MAX($AN$50:$AN$52),AN51)","v":0},{"$f":"IF(SUM($AO$50:$AO$52)=0,MAX($AO$44:$AO$52),AO51)","v":0},"",0,{"$f":"IF(AR51=0,MAX($AR$50:$AR$52),AR51)","v":0},{"$f":"IF(SUM($AS$50:$AS$52)=0,MAX($AS$44:$AS$52),AS51)","v":0}]
[null,"TSHLP_P03","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"RPROT_01","Reguliran proizvajalec toplote","Lastna raba","Lastna raba","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(AND(AP53>0,J53>0,L53=0),AND(H53=0,L53>0),AND(H53>0,I53=0)),1,0)","v":0},0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N53,H53:M53)=7,0,1),IF(COUNTA(N53,H53:M53)>0,1,\"\"))","v":""},"",null,null,"",null,null,0,"",null,null,0]
[null,"RPROT_02","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina I.","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N54,H54:M54)=7,0,1),IF(COUNTA(N54,H54:M54)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN54=0,MAX($AN$53:$AN$55),AN54)","v":0},{"$f":"AO54","v":0},"",0,{"$f":"IF(AR54=0,MAX($AR$53:$AR$55),AR54)","v":0},{"$f":"AS54","v":0}]
[null,"RPROT_03","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina II.","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN55=0,MAX($AN$53:$AN$55),AN55)","v":0},0,"",0,{"$f":"IF(AR55=0,MAX($AR$53:$AR$55),AR55)","v":0},0]
[null,"TSINP_01","Uporaba pare v industrijskih procesih","Industrijski procesi / vodna para",null,"","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N56,H56:M56)=7,0,1),IF(COUNTA(N56,H56:M56)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN56=0,MAX($AN$56:$AN$58),AN56)","v":0},{"$f":"AO56","v":0},{"$f":"IF(M56=\"\",\"\",ROUND(M56/I56,5))","v":""},0,{"$f":"IF(AR56=0,MAX($AR$56:$AR$58),AR56)","v":0},{"$f":"AS56","v":0}]
[null,"TSINP_02","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vodna para",null,"","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N57,H57:M57)=7,0,1),IF(COUNTA(N57,H57:M57)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN57=0,MAX($AN$56:$AN$58),AN57)","v":0},0,"",0,{"$f":"IF(AR57=0,MAX($AR$56:$AR$58),AR57)","v":0},0]
[null,"TSINP_03","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vroča-topla voda",null,"","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,H26:H58)-H53","v":0},{"$f":"SUBTOTAL(109,I26:I58)-I53","v":0},0,0,0,0,0]
[]
[]
[null,{"$f":"\"Tabela 32: Tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto \"&BAZA_Sifranti!$AM$6&\" od začetka leta do zadnjega dne v predpreteklem mesecu pred vložitvijo vloge (\"&BAZA_Sifranti!$AN$6&\")\"","v":"Tabela 32: Tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto t-1 (2019) od začetka leta do zadnjega dne v predpreteklem mesecu pred vložitvijo vloge (1.1.2019 - 31.10.2018)"}]
[]
[null,null,"Tarifni sistemi","Tarifne skupine / podskupine",null,"Tarifne postavke (brez DDV)",null,"Količine",null,null,null,"Letni prihodki (brez DDV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AB68:AB72,FALSE)>4,1,0)","v":0}]
[null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","Povprečna variabilna tarifna postavka \n(Toplota) \n[EUR/MWh]","Povprečna fiksna tarifna postavka \n(Obračunska moč) \n[EUR/MW/leto]","Variabilna količina (Dobavljena toplota)\n[MWh]","Povprečna fiksna količina (Obračunska moč)\n[MW]","Povprečno število končnih odjemalcev","Povprečno število predajnih (merilnih) mest","Prihodek\nVARIABILNI\ndel \n[EUR/leto]","Prihodek \nFIKSNI\ndel \n[EUR/leto]","Prihodek števnina [EUR/leto]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kombinirana kontrola vnosa",null,null,"Sumarne napake"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","PTarifa_VAR_[EUR/MWh]","PTarifa_FIX_[EUR/MW/Leto]","Kolicina_VAR_[EUR/MWh]","Kolicina_FIX_[EUR/MW/Leto]","Odjemalci_PSt","MerilnoMesto_PSt","Prihodek_VAR_[EUR/leto]","Prihodek_FIX_[EUR/leto]","Prihodek_Stevnina_[EUR/leto]",null,"Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Uveljavljeni tarifni sistemi","Kontrola izpolnjenostI_1","Kontrola izpolnjenostI_2",null,"Kontrola št. odjemalcev/merilnih mest",null,null,"Kontrola izpolnjenosti","Sumarna kontrola napak"]
[null,"TSOGP_G01","Ogrevanje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",{"$f":"IF(L68=\"\",\"\",ROUND(L68/H68,5))","v":""},{"$f":"IF(M68=\"\",\"\",ROUND(M68/I68,5))","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AJ68=\"\",\"\",IF(AJ68=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"OGR",true,{"$f":"IF(COUNTA(N68:N76,L68:M76,K68:K76,H68:J76)>0,1,0)","v":0},{"$f":"IF(COUNTA(N68:N76,F68:K76)<63,1,0)","v":1},{"$f":"SUM(AF68:AF76)","v":0},{"$f":"IF(AND(OR(H68>0,I68),OR(K68=0,K68=\"\",J68=\"\",J68<K68)),1,0)","v":0},{"$f":"IF(OR(AND(AP68>0,J68>0,L68=0),AND(H68>0,F68=0),AND(H68=0,L68>0),AND(H68>0,I68=0)),1,0)","v":0},{"$f":"IF(AND(AT68>0,J68>0,M68=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N68,H68:M68)=7,0,1),IF(COUNTA(N68,H68:M68)>0,1,\"\"))","v":""},{"$f":"IF(AI68=\"\",\"\",IF(SUM(AF68:AI68)>0,1,0))","v":""},null,null,{"$f":"IF(L68=\"\",\"\",ROUND(L68/H68,5))","v":""},{"$f":"IFERROR(AM68*1,0)","v":0},{"$f":"IF(AN68=0,MAX($AN$68:$AN$70),AN68)","v":0},{"$f":"IF(SUM($AO$68:$AO$70)=0,MAX($AO$68:$AO$76),AO68)","v":0},{"$f":"IF(M68=\"\",\"\",ROUND(M68/I68,5))","v":""},{"$f":"IFERROR(AQ68*1,0)","v":0},{"$f":"IF(AR68=0,MAX($AR$68:$AR$70),AR68)","v":0},{"$f":"IF(SUM($AS$68:$AS$70)=0,MAX($AS$68:$AS$76),AS68)","v":0}]
[null,"TSOGP_G02","Ogrevanje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",{"$f":"IFERROR(IF(L69=\"\",\"\",ROUND(L69/H69,5)),F68)","v":""},{"$f":"IFERROR(IF(M69=\"\",\"\",ROUND(M69/I69,5)),G68)","v":""},null,null,null,null,null,null,null,null,{"$f":"IF(AJ69=\"\",\"\",IF(AJ69=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"STV",false,{"$f":"IF(COUNTA(N77:N85,L77:M85,K77:K85,H77:J85)<0,1,0)","v":0},{"$f":"IF(COUNTA(N77:N85,F77:K85)<63,1,0)","v":1},{"$f":"SUM(AF77:AF85)","v":0},{"$f":"IF(AND(OR(H69>0,I69),OR(K69=0,K69=\"\",J69=\"\",J69<K69)),1,0)","v":0},{"$f":"IF(OR(AND(AP69>0,J69>0,L69=0),AND(H69>0,F69=0),AND(H69=0,L69>0),AND(H69>0,I69=0)),1,0)","v":0},{"$f":"IF(AND(AT69>0,J69>0,M69=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N69,H69:M69)=7,0,1),IF(COUNTA(N69,H69:M69)>0,1,\"\"))","v":""},{"$f":"IF(AI69=\"\",\"\",IF(SUM(AF69:AI69)>0,1,0))","v":""},null,null,"",{"$f":"IFERROR(AM69*1,0)","v":0},{"$f":"IF(AN69=0,MAX($AN$68:$AN$70),AN69)","v":0},{"$f":"IF(SUM($AO$68:$AO$70)=0,MAX($AO$68:$AO$76),AO69)","v":0},{"$f":"IF(M69=\"\",\"\",ROUND(M69/I69,5))","v":""},{"$f":"IFERROR(AQ69*1,0)","v":0},{"$f":"IF(AR69=0,MAX($AR$68:$AR$70),AR69)","v":0},{"$f":"IF(SUM($AS$68:$AS$70)=0,MAX($AS$68:$AS$76),AS69)","v":0}]
[null,"TSOGP_G03","Ogrevanje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",{"$f":"IFERROR(IF(L70=\"\",\"\",ROUND(L70/H70,5)),F69)","v":""},{"$f":"IFERROR(IF(M70=\"\",\"\",ROUND(M70/I70,5)),G69)","v":""},null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"HLA",false,{"$f":"IF(COUNTA(N86:N94,L86:M94,K86:K94,H86:J94)>0,1,0)","v":0},{"$f":"IF(COUNTA(N86:N94,F86:K94)<63,1,0)","v":1},{"$f":"SUM(AF86:AF94)","v":0},0,0,0,{"$f":"IF($AB$26=TRUE,IF(COUNTA(N70,H70:M70)=7,0,1),IF(COUNTA(N70,H70:M70)>0,1,\"\"))","v":""},"",null,null,"",0,0,0,"",0,0,0]
[null,"TSOGP_I01","Ogrevanje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"DOB",false,{"$f":"IF(COUNTA(N95:N97,L95:M97,K95:K97,H95:J97)>0,1,0)","v":0},{"$f":"IF(COUNTA(N95,F95:K95)<7,1,0)","v":1},{"$f":"SUM(AF95)","v":0},0,0,0,"","",null,null,"",0,{"$f":"IF(AN71=0,MAX($AN$71:$AN$73),AN71)","v":0},{"$f":"IF(SUM($AO$71:$AO$73)=0,MAX($AO$68:$AO$76),AO71)","v":0},"",0,{"$f":"IF(AR71=0,MAX($AR$71:$AR$73),AR71)","v":0},{"$f":"IF(SUM($AS$71:$AS$73)=0,MAX($AS$68:$AS$76),AS71)","v":0}]
[null,"TSOGP_I02","Ogrevanje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"IND",false,{"$f":"IF(COUNTA(N98:N100,L98:M100,K98:K100,H98:J100)>0,1,0)","v":0},{"$f":"IF(COUNTA(N98:N100,F98:K100)<21,1,0)","v":1},{"$f":"SUM(AF98:AF100)","v":0},0,0,0,"","",null,null,"",0,{"$f":"IF(AN72=0,MAX($AN$71:$AN$73),AN72)","v":0},{"$f":"IF(SUM($AO$71:$AO$73)=0,MAX($AO$68:$AO$76),AO72)","v":0},"",0,{"$f":"IF(AR72=0,MAX($AR$71:$AR$73),AR72)","v":0},{"$f":"IF(SUM($AS$71:$AS$73)=0,MAX($AS$68:$AS$76),AS72)","v":0}]
[null,"TSOGP_I03","Ogrevanje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSOGP_P01","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN74=0,MAX($AN$74:$AN$76),AN74)","v":0},{"$f":"IF(SUM($AO$74:$AO$76)=0,MAX($AO$68:$AO$76),AO74)","v":0},"",0,{"$f":"IF(AR74=0,MAX($AR$74:$AR$76),AR74)","v":0},{"$f":"IF(SUM($AS$74:$AS$76)=0,MAX($AS$68:$AS$76),AS74)","v":0}]
[null,"TSOGP_P02","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN75=0,MAX($AN$74:$AN$76),AN75)","v":0},{"$f":"IF(SUM($AO$74:$AO$76)=0,MAX($AO$68:$AO$76),AO75)","v":0},"",0,{"$f":"IF(AR75=0,MAX($AR$74:$AR$76),AR75)","v":0},{"$f":"IF(SUM($AS$74:$AS$76)=0,MAX($AS$68:$AS$76),AS75)","v":0}]
[null,"TSOGP_P03","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSSTV_G01","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",{"$f":"IF(L77=\"\",\"\",ROUND(L77/H77,5))","v":""},{"$f":"IF(M77=\"\",\"\",ROUND(M77/I77,5))","v":""},null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N77,H77:M77)=7,0,1),IF(COUNTA(N77,H77:M77)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN77=0,MAX($AN$77:$AN$79),AN77)","v":0},{"$f":"IF(SUM($AO$77:$AO$79)=0,MAX($AO$77:$AO$85),AO77)","v":0},"",0,{"$f":"IF(AR77=0,MAX($AR$77:$AR$79),AR77)","v":0},{"$f":"IF(SUM($AS$77:$AS$79)=0,MAX($AS$77:$AS$85),AS77)","v":0}]
[null,"TSSTV_G02","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",{"$f":"IFERROR(IF(L78=\"\",\"\",ROUND(L78/H78,5)),F77)","v":""},{"$f":"IFERROR(IF(M78=\"\",\"\",ROUND(M78/I78,5)),G77)","v":""},null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N78,H78:M78)=7,0,1),IF(COUNTA(N78,H78:M78)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN78=0,MAX($AN$77:$AN$79),AN78)","v":0},{"$f":"IF(SUM($AO$77:$AO$79)=0,MAX($AO$77:$AO$85),AO78)","v":0},"",0,{"$f":"IF(AR78=0,MAX($AR$77:$AR$79),AR78)","v":0},{"$f":"IF(SUM($AS$77:$AS$79)=0,MAX($AS$77:$AS$85),AS78)","v":0}]
[null,"TSSTV_G03","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",{"$f":"IFERROR(IF(L79=\"\",\"\",ROUND(L79/H79,5)),F78)","v":""},{"$f":"IFERROR(IF(M79=\"\",\"\",ROUND(M79/I79,5)),G78)","v":""},null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSSTV_I01","Priprava sanitarne tople vode","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN80=0,MAX($AN$80:$AN$82),AN80)","v":0},{"$f":"IF(SUM($AO$80:$AO$82)=0,MAX($AO$77:$AO$85),AO80)","v":0},"",0,{"$f":"IF(AR80=0,MAX($AR$80:$AR$82),AR80)","v":0},{"$f":"IF(SUM($AS$80:$AS$82)=0,MAX($AS$77:$AS$85),AS80)","v":0}]
[null,"TSSTV_I02","Priprava sanitarne tople vode","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN81=0,MAX($AN$80:$AN$82),AN81)","v":0},{"$f":"IF(SUM($AO$80:$AO$82)=0,MAX($AO$77:$AO$85),AO81)","v":0},"",0,{"$f":"IF(AR81=0,MAX($AR$80:$AR$82),AR81)","v":0},{"$f":"IF(SUM($AS$80:$AS$82)=0,MAX($AS$77:$AS$85),AS81)","v":0}]
[null,"TSSTV_I03","Priprava sanitarne tople vode","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSSTV_P01","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN83=0,MAX($AN$83:$AN$85),AN83)","v":0},{"$f":"IF(SUM($AO$83:$AO$85)=0,MAX($AO$77:$AO$85),AO83)","v":0},"",0,{"$f":"IF(AR83=0,MAX($AR$83:$AR$85),AR83)","v":0},{"$f":"IF(SUM($AS$83:$AS$85)=0,MAX($AS$77:$AS$85),AS83)","v":0}]
[null,"TSSTV_P02","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN84=0,MAX($AN$83:$AN$85),AN84)","v":0},{"$f":"IF(SUM($AO$83:$AO$85)=0,MAX($AO$77:$AO$85),AO84)","v":0},"",0,{"$f":"IF(AR84=0,MAX($AR$83:$AR$85),AR84)","v":0},{"$f":"IF(SUM($AS$83:$AS$85)=0,MAX($AS$77:$AS$85),AS84)","v":0}]
[null,"TSSTV_P03","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSHLP_G01","Hlajenje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",{"$f":"IF(L86=\"\",\"\",ROUND(L86/H86,5))","v":""},{"$f":"IF(M86=\"\",\"\",ROUND(M86/I86,5))","v":""},null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N86,H86:M86)=7,0,1),IF(COUNTA(N86,H86:M86)>0,1,\"\"))","v":""},"",null,null,{"$f":"IF(L86=\"\",\"\",ROUND(L86/H86,5))","v":""},{"$f":"IFERROR(AM86*1,0)","v":0},{"$f":"IF(AN86=0,MAX($AN$86:$AN$88),AN86)","v":0},{"$f":"IF(SUM($AO$86:$AO$88)=0,MAX($AO$86:$AO$94),AO86)","v":0},{"$f":"IF(M86=\"\",\"\",ROUND(M86/I86,5))","v":""},{"$f":"IFERROR(AQ86*1,0)","v":0},{"$f":"IF(AR86=0,MAX($AR$86:$AR$88),AR86)","v":0},{"$f":"IF(SUM($AS$86:$AS$88)=0,MAX($AS$86:$AS$94),AS86)","v":0}]
[null,"TSHLP_G02","Hlajenje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",{"$f":"IFERROR(IF(L87=\"\",\"\",ROUND(L87/H87,5)),F86)","v":""},{"$f":"IFERROR(IF(M87=\"\",\"\",ROUND(M87/I87,5)),G86)","v":""},null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N87,H87:M87)=7,0,1),IF(COUNTA(N87,H87:M87)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN87=0,MAX($AN$86:$AN$88),AN87)","v":0},{"$f":"IF(SUM($AO$86:$AO$88)=0,MAX($AO$86:$AO$94),AO87)","v":0},{"$f":"IF(M87=\"\",\"\",ROUND(M87/I87,5))","v":""},0,{"$f":"IF(AR87=0,MAX($AR$86:$AR$88),AR87)","v":0},{"$f":"IF(SUM($AS$86:$AS$88)=0,MAX($AS$86:$AS$94),AS87)","v":0}]
[null,"TSHLP_G03","Hlajenje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",{"$f":"IFERROR(IF(L88=\"\",\"\",ROUND(L88/H88,5)),F87)","v":""},{"$f":"IFERROR(IF(M88=\"\",\"\",ROUND(M88/I88,5)),G87)","v":""},null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSHLP_I01","Hlajenje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN89=0,MAX($AN$89:$AN$91),AN89)","v":0},{"$f":"IF(SUM($AO$89:$AO$91)=0,MAX($AO$86:$AO$94),AO89)","v":0},"",0,{"$f":"IF(AR89=0,MAX($AR$89:$AR$91),AR89)","v":0},{"$f":"IF(SUM($AS$89:$AS$91)=0,MAX($AS$86:$AS$94),AS89)","v":0}]
[null,"TSHLP_I02","Hlajenje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN90=0,MAX($AN$89:$AN$91),AN90)","v":0},{"$f":"IF(SUM($AO$89:$AO$91)=0,MAX($AO$86:$AO$94),AO90)","v":0},"",0,{"$f":"IF(AR90=0,MAX($AR$89:$AR$91),AR90)","v":0},{"$f":"IF(SUM($AS$89:$AS$91)=0,MAX($AS$86:$AS$94),AS90)","v":0}]
[null,"TSHLP_I03","Hlajenje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSHLP_P01","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN92=0,MAX($AN$92:$AN$94),AN92)","v":0},{"$f":"IF(SUM($AO$92:$AO$94)=0,MAX($AO$86:$AO$94),AO92)","v":0},"",0,{"$f":"IF(AR92=0,MAX($AR$92:$AR$94),AR92)","v":0},{"$f":"IF(SUM($AS$92:$AS$94)=0,MAX($AS$86:$AS$94),AS92)","v":0}]
[null,"TSHLP_P02","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,{"$f":"IF(AN93=0,MAX($AN$92:$AN$94),AN93)","v":0},{"$f":"IF(SUM($AO$92:$AO$94)=0,MAX($AO$86:$AO$94),AO93)","v":0},"",0,{"$f":"IF(AR93=0,MAX($AR$92:$AR$94),AR93)","v":0},{"$f":"IF(SUM($AS$92:$AS$94)=0,MAX($AS$86:$AS$94),AS93)","v":0}]
[null,"TSHLP_P03","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"RPROT_01","Reguliran proizvajalec toplote","Lastna raba","Lastna raba","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(OR(AND(AP95>0,J95>0,L95=0),AND(H95=0,L95>0),AND(H95>0,I95=0)),1,0)","v":0},0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N95,H95:M95)=7,0,1),IF(COUNTA(N95,H95:M95)>0,1,\"\"))","v":""},"",null,null,"",null,null,0,"",null,null,0]
[null,"RPROT_02","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina I.","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N96,H96:M96)=7,0,1),IF(COUNTA(N96,H96:M96)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN96=0,MAX($AN$95:$AN$97),AN96)","v":0},{"$f":"AO96","v":0},"",0,{"$f":"IF(AR96=0,MAX($AR$95:$AR$97),AR96)","v":0},0]
[null,"RPROT_03","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina II.","","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,"TSINP_01","Uporaba pare v industrijskih procesih","Industrijski procesi / vodna para",null,"","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N98,H98:M98)=7,0,1),IF(COUNTA(N98,H98:M98)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN98=0,MAX($AN$98:$AN$100),AN98)","v":0},{"$f":"AO98","v":0},"",0,{"$f":"IF(AR98=0,MAX($AR$98:$AR$100),AR98)","v":0},{"$f":"AS98","v":0}]
[null,"TSINP_02","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vodna para",null,"","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N99,H99:M99)=7,0,1),IF(COUNTA(N99,H99:M99)>0,1,\"\"))","v":""},"",null,null,"",0,{"$f":"IF(AN99=0,MAX($AN$98:$AN$100),AN99)","v":0},0,"",0,{"$f":"IF(AR99=0,MAX($AR$98:$AR$100),AR99)","v":0},0]
[null,"TSINP_03","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vroča-topla voda",null,"","",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,"",0,0,0,"",0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,H68:H100)-H95","v":0},{"$f":"SUBTOTAL(109,I68:I100)-I95","v":0},{"$f":"SUBTOTAL(109,J68:J100)-J95","v":0},{"$f":"SUBTOTAL(109,K68:K100)-K95","v":0},{"$f":"SUBTOTAL(109,L68:L100)-L95","v":0},{"$f":"SUBTOTAL(109,M68:M100)-M95","v":0},{"$f":"SUBTOTAL(109,N68:N100)-N95","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(COUNTIF(AB111:AB115,FALSE)>4,\"NAPAKA - IZBRAN MORA BITI VSAJ EN TARIFNI SISTEM!\",\"\")","v":""}]
[]
[]
[null,{"$f":"\"Tabela 33: Planiran tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto \"&BAZA_Sifranti!$AM$6&\" od prvega dne meseca pred vložitvijo vloge do zadnjega dne poslovnega leta (\"&BAZA_Sifranti!$AO$6&\")\"","v":"Tabela 33: Planiran tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto t-1 (2019) od prvega dne meseca pred vložitvijo vloge do zadnjega dne poslovnega leta (1.11.2018 - 31.12.2019)"}]
[]
[null,null,"Tarifni sistemi","Tarifne skupine / podskupine",null,"Tarifne postavke (brez DDV)",null,"Količine",null,null,null,"Letni prihodki (brez DDV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AB111:AB115,FALSE)>4,1,0)","v":0}]
[null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","Povprečna variabilna tarifna postavka \n(Toplota) \n[EUR/MWh]","Povprečna fiksna tarifna postavka \n(Obračunska moč) \n[EUR/MW/leto]","Variabilna količina (Dobavljena toplota)\n[MWh]","Povprečna fiksna količina (Obračunska moč)\n[MW]","Povprečno število končnih odjemalcev","Povprečno število predajnih (merilnih) mest","Prihodek\nVARIABILNI\ndel \n[EUR/leto]","Prihodek \nFIKSNI\ndel \n[EUR/leto]","Prihodek števnina [EUR/leto]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola vnosa variabilne tarifne postavke","Kontrola vnosa obračunske moči",null,"Sumarne napake"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","PTarifa_VAR_[EUR/MWh]","PTarifa_FIX_[EUR/MW/Leto]","Kolicina_VAR_[EUR/MWh]","Kolicina_FIX_[EUR/MW/Leto]","Odjemalci_PSt","MerilnoMesto_PSt","Prihodek_VAR_[EUR/leto]","Prihodek_FIX_[EUR/leto]","Prihodek_Stevnina_[EUR/leto]",null,"Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Uveljavljeni tarifni sistemi","Kontrola izpolnjenostI_1","Kontrola izpolnjenostI_2",null,"Kontrola št. odjemalcev/merilnih mest",null,null,"Kontrola izpolnjenosti","Sumarna kontrola napak"]
[null,"TSOGP_G01","Ogrevanje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,{"$f":"IF(F111=\"\",\"\",ROUND(F111*H111,2))","v":""},{"$f":"IF(G111=\"\",\"\",ROUND(G111*I111,2))","v":""},null,null,{"$f":"IF(AJ111=\"\",\"\",IF(AJ111=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"OGR",true,{"$f":"IF(COUNTA(N111:N119,J111:K119,I111:I119,F111:H119)>0,1,0)","v":0},{"$f":"IF(COUNTA(N111:N119,F111:K119)<63,1,0)","v":1},{"$f":"SUM(AF111:AF119)","v":0},{"$f":"IF(AND(OR(H111>0,I111),OR(K111=0,K111=\"\",J111=\"\",J111<K111)),1,0)","v":0},{"$f":"IF(AND(H111>0,F111=0),1,0)","v":0},{"$f":"IF(AND(H111>0,I111=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N111,F111:K111)=7,0,1),IF(COUNTA(N111,F111:K111)>0,1,\"\"))","v":""},{"$f":"IF(AI111=\"\",\"\",IF(SUM(AF111:AI111)>0,1,0))","v":""}]
[null,"TSOGP_G02","Ogrevanje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G112=\"\",\"\",ROUND(G112*I112,2))","v":""},null,null,{"$f":"IF(AJ112=\"\",\"\",IF(AJ112=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"STV",false,{"$f":"IF(COUNTA(N120:N128,J120:K128,I120:I128,F120:H128)<0,1,0)","v":0},{"$f":"IF(COUNTA(N120:N128,F120:K128)<63,1,0)","v":1},{"$f":"SUM(AF120:AF128)","v":0},{"$f":"IF(AND(OR(H112>0,I112),OR(K112=0,K112=\"\",J112=\"\",J112<K112)),1,0)","v":0},{"$f":"IF(AND(H112>0,F112=0),1,0)","v":0},{"$f":"IF(AND(H112>0,I112=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N112,F112:K112)=7,0,1),IF(COUNTA(N112,F112:K112)>0,1,\"\"))","v":""},{"$f":"IF(AI112=\"\",\"\",IF(SUM(AF112:AI112)>0,1,0))","v":""}]
[null,"TSOGP_G03","Ogrevanje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,"HLA",false,{"$f":"IF(COUNTA(N129:N137,J129:K137,I129:I137,F129:H137)>0,1,0)","v":0},{"$f":"IF(COUNTA(N129:N137,F129:K137)<63,1,0)","v":1},{"$f":"SUM(AF129:AF137)","v":0},0,0,0,"",""]
[null,"TSOGP_I01","Ogrevanje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,"DOB",false,{"$f":"IF(COUNTA(N138:N140,J138:K140,I138:I140,F138:H140)>0,1,0)","v":0},{"$f":"IF(COUNTA(N138,F138:K138)<7,1,0)","v":1},{"$f":"SUM(AF138)","v":0},0,0,0,"",""]
[null,"TSOGP_I02","Ogrevanje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,"IND",false,{"$f":"IF(COUNTA(N141:N143,J141:K143,I141:I143,F141:H143)>0,1,0)","v":0},{"$f":"IF(COUNTA(N141:N143,F141:K143)<21,1,0)","v":1},{"$f":"SUM(AF141:AF143)","v":0},0,0,0,"",""]
[null,"TSOGP_I03","Ogrevanje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSOGP_P01","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSOGP_P02","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSOGP_P03","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_G01","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N120,F120:K120)=7,0,1),IF(COUNTA(N120,F120:K120)>0,1,\"\"))","v":""},""]
[null,"TSSTV_G02","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N121,F121:K121)=7,0,1),IF(COUNTA(N121,F121:K121)>0,1,\"\"))","v":""},""]
[null,"TSSTV_G03","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_I01","Priprava sanitarne tople vode","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_I02","Priprava sanitarne tople vode","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_I03","Priprava sanitarne tople vode","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_P01","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_P02","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_P03","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_G01","Hlajenje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N129,F129:K129)=7,0,1),IF(COUNTA(N129,F129:K129)>0,1,\"\"))","v":""},""]
[null,"TSHLP_G02","Hlajenje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N130,F130:K130)=7,0,1),IF(COUNTA(N130,F130:K130)>0,1,\"\"))","v":""},""]
[null,"TSHLP_G03","Hlajenje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_I01","Hlajenje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_I02","Hlajenje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_I03","Hlajenje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_P01","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_P02","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_P03","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"RPROT_01","Reguliran proizvajalec toplote","Lastna raba","Lastna raba",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N138,F138:K138)=7,0,1),IF(COUNTA(N138,F138:K138)>0,1,\"\"))","v":""},""]
[null,"RPROT_02","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina I.",null,null,null,null,null,null,{"$f":"IF(F139=\"\",\"\",ROUND(F139*H139,2))","v":""},{"$f":"IF(G139=\"\",\"\",ROUND(G139*I139,2))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N139,F139:K139)=7,0,1),IF(COUNTA(N139,F139:K139)>0,1,\"\"))","v":""},""]
[null,"RPROT_03","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina II.",null,null,null,null,null,null,{"$f":"IF(F140=\"\",\"\",ROUND(F140*H140,2))","v":""},{"$f":"IF(G140=\"\",\"\",ROUND(G140*I140,2))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N140,F140:K140)=7,0,1),IF(COUNTA(N140,F140:K140)>0,1,\"\"))","v":""},""]
[null,"TSINP_01","Uporaba pare v industrijskih procesih","Industrijski procesi / vodna para",null,null,null,null,null,null,null,{"$f":"IF(F141=\"\",\"\",ROUND(F141*H141,2))","v":""},{"$f":"IF(G141=\"\",\"\",ROUND(G141*I141,2))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N141,F141:K141)=7,0,1),IF(COUNTA(N141,F141:K141)>0,1,\"\"))","v":""},""]
[null,"TSINP_02","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vodna para",null,null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N142,F142:K142)=7,0,1),IF(COUNTA(N142,F142:K142)>0,1,\"\"))","v":""},""]
[null,"TSINP_03","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vroča-topla voda",null,null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N143,F143:K143)=7,0,1),IF(COUNTA(N143,F143:K143)>0,1,\"\"))","v":""},""]
[null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,H111:H143)-H138","v":0},{"$f":"SUBTOTAL(109,I111:I143)-I138","v":0},{"$f":"SUBTOTAL(109,J111:J143)-J138","v":0},{"$f":"SUBTOTAL(109,K111:K143)-K138","v":0},{"$f":"IFERROR(SUBTOTAL(109,L111:L143)-L138,SUBTOTAL(109,L111:L143))","v":0},{"$f":"IFERROR(SUBTOTAL(109,M111:M143)-M138,SUBTOTAL(109,M111:M143))","v":0},{"$f":"SUBTOTAL(109,N111:N143)-N138","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(COUNTIF(AB154:AB158,FALSE)>4,\"NAPAKA - IZBRAN MORA BITI VSAJ EN TARIFNI SISTEM!\",\"\")","v":""}]
[]
[]
[null,{"$f":"\"Tabela 34: Planiran tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto \"&BAZA_Sifranti!$AM$5","v":"Tabela 34: Planiran tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto t (2020)"}]
[]
[null,null,"Tarifni sistemi","Tarifne skupine / podskupine",null,"Tarifne postavke (brez DDV)",null,"Količine",null,null,null,"Letni prihodki (brez DDV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTIF(AB154:AB158,FALSE)>4,1,0)","v":0}]
[null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","Povprečna variabilna tarifna postavka \n(Toplota) \n[EUR/MWh]","Povprečna fiksna tarifna postavka \n(Obračunska moč) \n[EUR/MW/leto]","Variabilna količina (Dobavljena toplota)\n[MWh]","Povprečna fiksna količina (Obračunska moč)\n[MW]","Povprečno število končnih odjemalcev","Povprečno število predajnih (merilnih) mest","Prihodek\nVARIABILNI\ndel \n[EUR/leto]","Prihodek \nFIKSNI\ndel \n[EUR/leto]","Prihodek števnina [EUR/leto]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola vnosa variabilne tarifne postavke","Kontrola vnosa obračunske moči",null,"Sumarne napake"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","PTarifa_VAR_[EUR/MWh]","PTarifa_FIX_[EUR/MW/Leto]","Kolicina_VAR_[EUR/MWh]","Kolicina_FIX_[EUR/MW/Leto]","Odjemalci_PSt","MerilnoMesto_PSt","Prihodek_VAR_[EUR/leto]","Prihodek_FIX_[EUR/leto]","Prihodek_Stevnina_[EUR/leto]",null,"Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Uveljavljeni tarifni sistemi","Kontrola izpolnjenostI_1","Kontrola izpolnjenostI_2",null,"Kontrola št. odjemalcev/merilnih mest",null,null,"Kontrola izpolnjenosti","Sumarna kontrola napak"]
[null,"TSOGP_G01","Ogrevanje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,{"$f":"IF(F154=\"\",\"\",ROUND(F154*H154,2))","v":""},{"$f":"IF(G154=\"\",\"\",ROUND(G154*I154,2))","v":""},null,null,{"$f":"IF(AJ154=\"\",\"\",IF(AJ154=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"OGR",true,{"$f":"IF(COUNTA(N154:N162,J154:K162,I154:I162,F154:H162)>0,1,0)","v":0},{"$f":"IF(COUNTA(N154:N162,F154:K162)<63,1,0)","v":1},{"$f":"SUM(AF154:AF162)","v":0},{"$f":"IF(AND(OR(H154>0,I154),OR(K154=0,K154=\"\",J154=\"\",J154<K154)),1,0)","v":0},{"$f":"IF(AND(H154>0,F154=0),1,0)","v":0},{"$f":"IF(AND(H154>0,I154=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N154,F154:K154)=7,0,1),IF(COUNTA(N154,F154:K154)>0,1,\"\"))","v":""},{"$f":"IF(AI154=\"\",\"\",IF(SUM(AF154:AI154)>0,1,0))","v":""}]
[null,"TSOGP_G02","Ogrevanje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G155=\"\",\"\",ROUND(G155*I155,2))","v":""},null,null,{"$f":"IF(AJ155=\"\",\"\",IF(AJ155=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"STV",false,{"$f":"IF(COUNTA(N163:N171,J163:K171,I163:I171,F163:H171)<0,1,0)","v":0},{"$f":"IF(COUNTA(N163:N171,F163:K171)<63,1,0)","v":1},{"$f":"SUM(AF163:AF171)","v":0},{"$f":"IF(AND(OR(H155>0,I155),OR(K155=0,K155=\"\",J155=\"\",J155<K155)),1,0)","v":0},{"$f":"IF(AND(H155>0,F155=0),1,0)","v":0},{"$f":"IF(AND(H155>0,I155=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N155,F155:K155)=7,0,1),IF(COUNTA(N155,F155:K155)>0,1,\"\"))","v":""},{"$f":"IF(AI155=\"\",\"\",IF(SUM(AF155:AI155)>0,1,0))","v":""}]
[null,"TSOGP_G03","Ogrevanje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,"HLA",false,{"$f":"IF(COUNTA(N172:N180,J172:K180,I172:I180,F172:H180)>0,1,0)","v":0},{"$f":"IF(COUNTA(N172:N180,F172:K180)<63,1,0)","v":1},{"$f":"SUM(AF172:AF180)","v":0},0,0,0,"",""]
[null,"TSOGP_I01","Ogrevanje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,"DOB",false,{"$f":"IF(COUNTA(N181:N183,J181:K183,I181:I183,F181:H183)>0,1,0)","v":0},{"$f":"IF(COUNTA(N181,F181:K181)<7,1,0)","v":1},{"$f":"SUM(AF181)","v":0},0,0,0,"",""]
[null,"TSOGP_I02","Ogrevanje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,"IND",false,{"$f":"IF(COUNTA(N184:N186,J184:K186,I184:I186,F184:H186)>0,1,0)","v":0},{"$f":"IF(COUNTA(N184:N186,F184:K186)<21,1,0)","v":1},{"$f":"SUM(AF184:AF186)","v":0},0,0,0,"",""]
[null,"TSOGP_I03","Ogrevanje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSOGP_P01","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSOGP_P02","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSOGP_P03","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_G01","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N163,F163:K163)=7,0,1),IF(COUNTA(N163,F163:K163)>0,1,\"\"))","v":""},""]
[null,"TSSTV_G02","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N164,F164:K164)=7,0,1),IF(COUNTA(N164,F164:K164)>0,1,\"\"))","v":""},""]
[null,"TSSTV_G03","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_I01","Priprava sanitarne tople vode","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_I02","Priprava sanitarne tople vode","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_I03","Priprava sanitarne tople vode","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_P01","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_P02","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSSTV_P03","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_G01","Hlajenje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N172,F172:K172)=7,0,1),IF(COUNTA(N172,F172:K172)>0,1,\"\"))","v":""},""]
[null,"TSHLP_G02","Hlajenje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N173,F173:K173)=7,0,1),IF(COUNTA(N173,F173:K173)>0,1,\"\"))","v":""},""]
[null,"TSHLP_G03","Hlajenje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_I01","Hlajenje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_I02","Hlajenje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_I03","Hlajenje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_P01","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_P02","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_P03","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"RPROT_01","Reguliran proizvajalec toplote","Lastna raba","Lastna raba",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N181,F181:K181)=7,0,1),IF(COUNTA(N181,F181:K181)>0,1,\"\"))","v":""},""]
[null,"RPROT_02","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina I.",null,null,null,null,null,null,{"$f":"IF(F182=\"\",\"\",ROUND(F182*H182,2))","v":""},{"$f":"IF(G182=\"\",\"\",ROUND(G182*I182,2))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N182,F182:K182)=7,0,1),IF(COUNTA(N182,F182:K182)>0,1,\"\"))","v":""},""]
[null,"RPROT_03","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina II.",null,null,null,null,null,null,{"$f":"IF(F183=\"\",\"\",ROUND(F183*H183,2))","v":""},{"$f":"IF(G183=\"\",\"\",ROUND(G183*I183,2))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N183,F183:K183)=7,0,1),IF(COUNTA(N183,F183:K183)>0,1,\"\"))","v":""},""]
[null,"TSINP_01","Uporaba pare v industrijskih procesih","Industrijski procesi / vodna para",null,null,null,null,null,null,null,{"$f":"IF(F184=\"\",\"\",ROUND(F184*H184,2))","v":""},{"$f":"IF(G184=\"\",\"\",ROUND(G184*I184,2))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N184,F184:K184)=7,0,1),IF(COUNTA(N184,F184:K184)>0,1,\"\"))","v":""},""]
[null,"TSINP_02","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vodna para",null,null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N185,F185:K185)=7,0,1),IF(COUNTA(N185,F185:K185)>0,1,\"\"))","v":""},""]
[null,"TSINP_03","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vroča-topla voda",null,null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N186,F186:K186)=7,0,1),IF(COUNTA(N186,F186:K186)>0,1,\"\"))","v":""},""]
[null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,H154:H186)-H181","v":0},{"$f":"SUBTOTAL(109,I154:I186)-I181","v":0},{"$f":"SUBTOTAL(109,J154:J186)-J181","v":0},{"$f":"SUBTOTAL(109,K154:K186)-K181","v":0},{"$f":"IFERROR(SUBTOTAL(109,L154:L186)-L181,SUBTOTAL(109,L154:L186))","v":0},{"$f":"IFERROR(SUBTOTAL(109,M154:M186)-M181,SUBTOTAL(109,M154:M186))","v":0},{"$f":"SUBTOTAL(109,N154:N186)-N181","v":0}]
[]
[]
[]
[null,{"$f":"\"Tabela 35: Skupaj prihodki za poslovno leto \"&BAZA_Sifranti!AM6&\" \"&\" in\"&\" \"&BAZA_Sifranti!$AM$5","v":"Tabela 35: Skupaj prihodki za poslovno leto t-1 (2019)  in t (2020)"}]
[]
[null,"Upravičeni prihodki",null,"Obdobje načrtovanih prihodkov"]
[null,"01","02","03","04","05"]
[null,"ID","Postavka ",{"$f":"BAZA_Sifranti!$AN$6","v":"1.1.2019 - 31.10.2018"},{"$f":"BAZA_Sifranti!$AO$6","v":"1.11.2018 - 31.12.2019"},{"$f":"BAZA_Sifranti!$AM$5","v":"t (2020)"}]
[null,"ID","Postavka","Real_Prihodki_t-1","Načrt_Prihodki_t-1","Načrt_Prihodki_t"]
[null,1,"Variabilni prihodki v EUR (brez DDV):",{"$f":"L101","v":0},{"$f":"L144","v":0},{"$f":"L187","v":0}]
[null,2,"Fiksni prihodki v EUR (brez DDV):",{"$f":"M101","v":0},{"$f":"M144","v":0},{"$f":"M187","v":0},null,{"$f":"IF(ROUND(F198,0)>ROUND(FIKSNI_DEL_T!G52,0),\"NAPAKA - NAČRTOVANI FIKSNI PRIHODKI\"&\" \"&\"PRESEGAJO FIKSNE UPRAVIČENE STROŠKE ZA LETO\"&\" \"&BAZA_Sifranti!$AM$5&\" \"&\"!!!\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H198=\" \",0,1)","v":0}]
[null,3,"Prihodki števnine (brez DDV):",{"$f":"N101","v":0},{"$f":"N144","v":0},{"$f":"N187","v":0}]
[null,4,"Ostali drugi prihodki izven cenika"]
[null,"Vsota",null,{"$f":"SUBTOTAL(109,tbl_35_NacrtPrih[Real_Prihodki_t-1])","v":0},{"$f":"SUBTOTAL(109,tbl_35_NacrtPrih[Načrt_Prihodki_t-1])","v":0},{"$f":"SUBTOTAL(109,tbl_35_NacrtPrih[Načrt_Prihodki_t])","v":0},null,{"$f":"IF(ROUND(F201,0)>ROUND(SUM(FIKSNI_DEL_T!F59,VARIABILNI_DEL!F252),0),\"NAPAKA - NAČRTOVANA VSOTA UPRAVIČENIH PRIHODKOV\"&\" \"&\"PRESEGA VSOTO NAČRTOVANIH UPRAVIČENIH STROŠKOV ZA LETO\"&\" \"&BAZA_Sifranti!$AM$5&\" \"&\"!!!\",\" \")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H201=\" \",0,1)","v":0}]
[null,null,null,null,null,null,null,{"$f":"IF(ROUND(F201,0)=SUM(IPI!F23,IPI!F26,IPI!F43,IPI!F48,IPI!F51,IPI!F65),\"\",\"NAPAKA- Prihodki iz tarifnega sistema niso usklajeni oz. presegajo načrtovane prihodke v tabeli 10 (stolpec 03)\")","v":""}]
[]
[null,{"$f":"\"Tabela 36: Skupna količina distribuirane toplote in obračunska moč za obdobje \"&BAZA_Sifranti!AM6&\" \"&\" in\"&\" \"&BAZA_Sifranti!$AM$5","v":"Tabela 36: Skupna količina distribuirane toplote in obračunska moč za obdobje t-1 (2019)  in t (2020)"}]
[]
[null,"Količine",null,"Obdobje načrtovanih količin in obračunske moči"]
[null,"01","02","03","04","05"]
[null,"ID","Postavka ",{"$f":"BAZA_Sifranti!$AN$6","v":"1.1.2019 - 31.10.2018"},{"$f":"BAZA_Sifranti!$AO$6","v":"1.11.2018 - 31.12.2019"},{"$f":"BAZA_Sifranti!$AM$5","v":"t (2020)"}]
[null,"ID","Postavka","Real_Količine_t-1","Načrt_Količine_t-1","Načrt_Količine_t"]
[null,1,"Skupna količina distribuirane \noz. prodane toplote (Qt oz. Ki) [MWh]",{"$f":"H101","v":0},{"$f":"H144","v":0},{"$f":"H187","v":0}]
[null,2,"Skupna obračunska moč \npo kategorijah cenika (vsota Pi) [MW]",{"$f":"I101","v":0},{"$f":"I144","v":0},{"$f":"I187","v":0}]
[]
[null,{"$f":"\"Tabela 37: Izračun povprečne cene za leto \"&BAZA_Sifranti!$AM$5","v":"Tabela 37: Izračun povprečne cene za leto t (2020)"}]
[]
[null,{"$f":"\"Izračun povprečne cene za distribucijski sistem -\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!AM5","v":"Izračun povprečne cene za distribucijski sistem -  za leto t (2020)"}]
[]
[null,null,null,"Načrtovani upravičeni prihodki [EUR]:",{"$f":"F201","v":0}]
[null,null,null,"Skupna količina distribuirane oz. prodane toplote (Qt oz. Ki) [MWh]:",{"$f":"F210","v":0}]
[null,null,null," Povprečna cena - PC (brez DDV) [EUR/MWh]:",{"$f":"IFERROR(E217/E218,0)","v":0}]
[null,null,null,"Stroškovna cena [EUR/MWh]: ",{"$f":"IFERROR(SUM(FIKSNI_DEL_T!F59,VARIABILNI_DEL!F252)/F210,0)","v":0},null,null,{"$f":"IFERROR(IF(ROUND(E219,0)>ROUND(E220,0),\"NAPAKA - POVPREČNA CENA NA MWh\"&\" \"&\"PRESEGA STROŠKOVNO CENO ZA LETO\"&\" \"&BAZA_Sifranti!$AM$5&\" \"&\" VLOGE NI MOŽNO ODDATI\",\" \"),\"\")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H220=\" \",0,1)","v":0}]
[]
[null,"Komentar:"]

{"sheet":"REKAPITULACIJA","index":15,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":true,"merged":[[3,3,3,7],[4,3,4,7]]}
[]
[]
[]
[null,null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,null,"Rekapitulacija"]
[]
[]
[null,null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""}]
[]
[null,"Naziv družbe:",null,{"$f":"POVZETEK!D13","v":""}]
[]
[null,"Tip izvajalca: ",null,{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""}]
[]
[]
[]
[null,{"$f":"\"Tabela 38: Rekapitulacija za leto \"&BAZA_Sifranti!AM6&\" \"&\" in\"&\" \"&BAZA_Sifranti!$AM$5","v":"Tabela 38: Rekapitulacija za leto t-1 (2019)  in t (2020)"}]
[]
[null,"ID",null,"Postavka",{"$f":"VLOOKUP(E21,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2020},{"$f":"VLOOKUP(F21,BAZA_Sifranti!$AK$5:$AL$8,2,0)","v":2019}]
[null,"ID","Stolpec1","POSTAVKA","t","t-1"]
[null,1,null,"Upravičeni prihodki",{"$f":"PRIHODKI!F201","v":0},{"$f":"SUM(PRIHODKI!D201,PRIHODKI!E201)","v":0}]
[null,2,null,"Stroški energentov",{"$f":"VARIABILNI_DEL!G239","v":0},{"$f":"VARIABILNI_DEL!E239+VARIABILNI_DEL!F239","v":0}]
[null,3,null,"Stroški nabavljene toplote",{"$f":"VARIABILNI_DEL!G240","v":0},{"$f":"VARIABILNI_DEL!E240+VARIABILNI_DEL!F240","v":0}]
[null,4,null,"Stroški energije za obratovanje naprav pri proizvodnji toplote in na distribucijskem sistemu",{"$f":"VARIABILNI_DEL!G241","v":0},{"$f":"VARIABILNI_DEL!E241+VARIABILNI_DEL!F241","v":0}]
[null,5,null,"Stroški električne energije  za pogon črpalk na primarnem distribucijskem sistemu",{"$f":"VARIABILNI_DEL!G242","v":0},{"$f":"VARIABILNI_DEL!E242+VARIABILNI_DEL!F242","v":0}]
[null,6,null,"Voda in kemična priprava vode",{"$f":"VARIABILNI_DEL!G243","v":0},{"$f":"VARIABILNI_DEL!E243+VARIABILNI_DEL!F243","v":0}]
[null,7,null,"Stroški emisijskih kuponov, ki niso pridobljeni brezplačno",{"$f":"VARIABILNI_DEL!G244","v":0},{"$f":"VARIABILNI_DEL!E244+VARIABILNI_DEL!F244","v":0}]
[null,8,null,"Skupaj upravičeni variabilni stroški (VSTR)",{"$f":"SUM(E23:E28)","v":0},{"$f":"SUM(F23:F28)","v":0}]
[null,9,null,"Fiksni stroški materiala",{"$f":"FIKSNI_DEL_T!G43","v":0},{"$f":"'FIKSNI_DEL_T-1'!K62","v":0}]
[null,10,null,"Stroški storitev",{"$f":"FIKSNI_DEL_T!G44","v":0},{"$f":"'FIKSNI_DEL_T-1'!K63","v":0}]
[null,11,null,"Stroški dela",{"$f":"FIKSNI_DEL_T!G45","v":0},{"$f":"'FIKSNI_DEL_T-1'!K64","v":0}]
[null,12,null,"Amortizacija",{"$f":"FIKSNI_DEL_T!G46","v":0},{"$f":"'FIKSNI_DEL_T-1'!K65","v":0}]
[null,13,null,"Drugi odpisi vrednosti",{"$f":"FIKSNI_DEL_T!G47","v":0},{"$f":"'FIKSNI_DEL_T-1'!K66","v":0}]
[null,14,null,"Drugi odhodki poslovanja brez emisijkih kuponov, ki niso pridobljeni brezplačno",{"$f":"FIKSNI_DEL_T!G48","v":0},{"$f":"'FIKSNI_DEL_T-1'!K67","v":0}]
[null,15,null,"Drugi odhodki ",{"$f":"FIKSNI_DEL_T!G50","v":0},{"$f":"'FIKSNI_DEL_T-1'!K69","v":0}]
[null,16,null,"Odhodki financiranja",{"$f":"FIKSNI_DEL_T!G49","v":0},{"$f":"'FIKSNI_DEL_T-1'!K68","v":0}]
[null,17,null,"Dobiček za zagotavljanje zakonskih rezerv",{"$f":"FIKSNI_DEL_T!G51","v":0},{"$f":"'FIKSNI_DEL_T-1'!K70","v":0}]
[null,18,null,"Neupravičeni stroški",{"$f":"FIKSNI_DEL_T!O34","v":0},{"$f":"'FIKSNI_DEL_T-1'!J71","v":0}]
[null,19,null,"Skupaj upravičeni fiksni stroški (FSTR)",{"$f":"SUM(E30:E38)","v":0},{"$f":"SUM(F30:F38)","v":0}]
[null,20,null,"Skupaj upravičeni stroški (VSTR+FSTR)",{"$f":"SUM(E29,E40)","v":0},{"$f":"F40+F29","v":0}]
[null,21,null,"Skupaj poslovni izid",{"$f":"E22-E41","v":0},{"$f":"F22-F41","v":0}]
[null,22,null,"Distribuirana količina DT_LP (MWh)",{"$f":"PRIHODKI!E218","v":0},{"$f":"PRIHODKI!E210+PRIHODKI!D210","v":0}]
[null,23,null,"Obračunska moč pri odjemalcih toplote v MW (Pt): ",{"$f":"FIKSNI_DEL_T!F60","v":0},{"$f":"(PRIHODKI!E211+PRIHODKI!D211)/2","v":0}]
[null,24,null,"Variabilni del izhodiščne cene v EUR/MWh (VCi)",{"$f":"VARIABILNI_DEL!F254","v":0},{"$f":"IFERROR(F29/F43,0)","v":0}]
[null,25,null,"Fiksni del izhodiščne cene v EUR/MW/mesec (FCi): ",{"$f":"FIKSNI_DEL_T!F61","v":0},{"$f":"IFERROR(F40/F44,0)","v":0}]
[null,26,null,"Stroškovna cena ",{"$f":"IFERROR(PRIHODKI!E220,0)","v":0},{"$f":"IFERROR(F41/F43,0)","v":0}]
[null,27,null,"Povprečna cena (PC)",{"$f":"PRIHODKI!E219","v":0},{"$f":"IFERROR(F22/F43,0)","v":0}]

{"sheet":"BAZA_Sifranti","index":16,"n_rows":38,"n_cols":48,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
[]
["tblS_FVEnote",null,null,null,null,null,null,null,null,null,null,null,"tblS_VarStroški_SD_1",null,null,null,null,null,null,null,"tblS_IzvajalecTip",null,null,null,"tblS_Tip_IC",null,null,"tblS_DaNe",null,null,null,null,"tblS_SCRazlog"]
[]
["ID","Enota_Fiksna postavka","Enota_Variabilna postavka","Enota_FKolicina","Enota_Vkolicina",null,null,null,null,null,null,null,"ID","ID_STRO_PD","ID_STRO_SD","STROSEK_SD_Naziv","Količina_Enota","Enota_Strošek/Količino","SM",null,"ID","Naziv","EZ_Clen",null,"ID","Naziv",null,"ID","Naziv",null,null,null,"ID","Razlog za spremembo",null,"ID","Stolpec1","Leto_t","Leto_tx1","Leto_tx2","Leto_tx3",null,"ID","Naziv","Dejavnost",null,"ID","Izbira"]
[1,"EUR/MW/leto","EUR/MWh","MW","MWh",null,null,null,null,null,null,null,0,null,"AXX-XX","Predhodno izberite vrsto vlagatelja (tabela 2)","Enota","Enota",0,null,1,"distributer toplote z lastno proizvodnjo","ki skladno z določili 1. alineje prvega odstavka 284. člena Energetskega zakona (EZ-1) izvaja izbirno gospodarsko javno službo",null,1,"variabilni del izhodiščne cene ",null,1,"DA",null,null,null,1,"Večje tehnološke spremembe",null,1,"t",{"$f":"YEAR(TODAY())+1","v":2020},{"$f":"\"t (\"&AL5&\")\"","v":"t (2020)"},null,null,null,1,"distributer toplote z lastno proizvodnjo","Proizvodnja_Distribucija DT",null,1]
[2,"EUR/m²/leto","EUR/m²","m²","m²",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,"distributer toplote","ki skladno z določili 1. alineje prvega odstavka 284. člena Energetskega zakona (EZ-1) izvaja izbirno gospodarsko javno službo",null,2,"fiksni del izhodiščne cene",null,2,"NE",null,null,null,2,"Sprememba tarifnega sistema v povezavi s sistemskimi obratovalnimi navodili",null,2,"t-1",{"$f":"AL5-1","v":2019},{"$f":"\"t-1 (\"&AL6&\")\"","v":"t-1 (2019)"},{"$f":"\"1.1.\"&tblS_Leta[[#This Row],[Leto_t]]&\" - \"&TEXT((DATE(tblS_Leta[[#This Row],[Leto_t]],MONTH(POVZETEK!E28)-2,1)-1),\"d.m.yyyy\")","v":"1.1.2019 - 31.10.2018"},{"$f":"TEXT((DATE(tblS_Leta[[#This Row],[Leto_t]],MONTH(POVZETEK!E28)-2,1)),\"d.m.yyyy\")&\" - \"&TEXT((DATE(tblS_Leta[[#This Row],[Leto_t]],12,31)),\"d.m.yyyy\")","v":"1.11.2018 - 31.12.2019"},null,2,"distributer toplote","Distribucija_DT",null,2,"DA"]
[3,"EUR/m³/leto","EUR/m³","m³","m³",null,"tblS_VarStroški_SD",null,null,null,null,null,null,null,null,null,null,null,null,null,3,"regulirani proizvajalec toplote","ki je skladno z določili 8. točke 283. člena EZ-1 in prvega odstavka 299. člena Energetskega zakona (EZ-1) zavezan k regulaciji toplote in dobavlja toploto",null,null,null,null,null,null,null,null,null,3,"Sprememba načrtovanih količin distribuirane toplote oz. proizvedene toplote za več kot 20% glede na prejšnje oblikovanje izhodiščne cene",null,3,"t-2",{"$f":"AL6-1","v":2018},{"$f":"\"t-2 (\"&AL7&\")\"","v":"t-2 (2018)"},null,null,null,3,"regulirani proizvajalec toplote","Proizvodnja_DT",null,3,"NE"]
[null,null,null,null,null,null,"ID","ID_STRO_PD","ID_STRO_SD","STROSEK_SD_Naziv","Količina_Enota","Enota_Strošek/Količino","SM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,"Sprememba načrtovanih obračunskih moči odjemalcev za več kot 10 % glede na prejšnje oblikovanje izhodiščne cene",null,4,"t-3",2017,{"$f":"\"t-3 (\"&AL8&\")\"","v":"t-3 (2017)"}]
[null,null,null,null,null,null,0,null,"AXX-XX","Predhodno izberite vrsto vlagatelja (tabela 2)","Enota","Enota",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Začetek, bistvena sprememba ali opustitev opravljanja posamezne dejavnosti, kar vpliva na spremembo sodil"]
[null,null,null,null,null,null,1,"A01","A01-01","Strošek energenta - proizvodnja toplote / Črni premog","MWh","EUR/MWh",1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,"Realizirana stroškovna cena iz bilančnih podatkov je nižja od zadnje veljavne povprečne cene v istem letu"]
[null,null,null,null,null,null,2,"A01","A01-02","Strošek energenta - proizvodnja toplote / Rjavi premog","MWh","EUR/MWh",1]
[null,null,null,null,null,null,3,"A01","A01-03","Strošek energenta - proizvodnja toplote / Lignit","MWh","EUR/MWh",1]
[null,null,null,null,null,null,4,"A01","A01-04","Strošek energenta - proizvodnja toplote / Kurilno olje - S (mazut)","MWh","EUR/MWh",1]
[null,null,null,null,null,null,5,"A01","A01-05","Strošek energenta - proizvodnja toplote / Kurilno olje - EL","MWh","EUR/MWh",1]
[null,null,null,null,null,null,6,"A01","A01-06","Strošek energenta - proizvodnja toplote / Utekočinjen naftni plin (UNP)","MWh","EUR/MWh",1]
[null,null,null,null,null,null,7,"A01","A01-07","Strošek energenta - proizvodnja toplote / Zemeljski plin","MWh","EUR/MWh",1]
[null,null,null,null,null,null,8,"A01","A01-08","Strošek energenta - proizvodnja toplote / Lesna biomasa - mešano","MWh","EUR/MWh",1]
[null,null,null,null,null,null,9,"A01","A01-09","Strošek energenta - proizvodnja toplote / Lesni sekanci","MWh","EUR/MWh",1]
[null,null,null,null,null,null,10,"A01","A01-10","Strošek energenta - proizvodnja toplote / Lesni peleti","MWh","EUR/MWh",1]
[null,null,null,null,null,null,11,"A01","A01-11","Strošek energenta - proizvodnja toplote / Biorazgradljivi odpadki","MWh","EUR/MWh",1]
[null,null,null,null,null,null,12,"A01","A01-12","Strošek energenta - proizvodnja toplote / Neobnovljivi odpadki","MWh","EUR/MWh",1]
[null,null,null,null,null,null,13,"A01","A01-13","Strošek energenta - proizvodnja toplote / Odvoz pepela in žlindre","t/MWh","EUR/t/MWh",1]
[null,null,null,null,null,null,14,"A01","A01-14","Strošek energenta - proizvodnja toplote / Deponija trdega goriva - pogonsko gorivo mehanizacije","t/MWh","EUR/t/MWh",1]
[null,null,null,null,null,null,15,"A02","A02-15","Strošek električne energije za proizvodnjo toplote / Proizvodni proces","MWh","EUR/MWh",1]
[null,null,null,null,null,null,16,"A02","A02-16","Strošek električne energije za proizvodnjo toplote / Samoobračun trošarine (kogeneracija)","MWh","EUR/MWh",1]
[null,null,null,null,null,null,17,"A03","A03-17","Strošek električne energije za obratovanje naprav DS / Strošek električne energije primarnega DS","MWh","EUR/MWh",2]
[null,null,null,null,null,null,18,"A03","A03-18","Strošek električne energije za obratovanje naprav DS / Strošek električne energije sekundarnega DS","MWh","EUR/MWh",3]
[null,null,null,null,null,null,19,"A04","A04-19","Strošek vode in kemične priprave vode / Voda za potrebe proizvodnega procesa","m³","EUR/m³",1]
[null,null,null,null,null,null,20,"A04","A04-20","Strošek vode in kemične priprave vode / Voda za kritje izgub (VV in TV DS)","m³","EUR/m³",2]
[null,null,null,null,null,null,21,"A04","A04-21","Strošek vode in kemične priprave vode / Voda za kritje izgub (priprava STV)","m³","EUR/m³",2]
[null,null,null,null,null,null,22,"A04","A04-22","Strošek vode in kemične priprave vode / Voda za kritje izgub (parovodni DS)","m³","EUR/m³",2]
[null,null,null,null,null,null,23,"A04","A04-23","Strošek vode in kemične priprave vode / Strošek kanalščine","m³","EUR/m³",2]
[null,null,null,null,null,null,24,"A04","A04-24","Strošek vode in kemične priprave vode / Strošek vodnih povračil","m³","EUR/m³",2]
[null,null,null,null,null,null,25,"A04","A04-25","Strošek vode in kemične priprave vode / Kemično pripravljena voda za kritje izgub (VV in TV DS)","m³","EUR/m³",2]
[null,null,null,null,null,null,26,"A04","A04-26","Strošek vode in kemične priprave vode / Kemikalije za kemično pripravo vode","t","EUR/t",2]
[null,null,null,null,null,null,27,"A04","A04-27","Strošek vode in kemične priprave vode / Električna energija za kemično pripravo vode","MWh","EUR/MWh",2]
[null,null,null,null,null,null,28,"A05","A05-28","Strošek emisijskih kuponov / Nakup državnih emisijskih kuponov","kos","EUR/kos",1]
[null,null,null,null,null,null,29,"A05","A05-29","Strošek emisijskih kuponov / Nakup emisijskih kuponov na trgu","kos","EUR/kos",1]

{"sheet":"BAZA","index":17,"n_rows":72,"n_cols":18,"rows_kept":72,"cut":false,"hidden":true,"merged":[]}
["Kazalo","ID_DSistem","DSistem Naziv_Distributer","NAZIV_POS-L","ObcinaNaziv",null,null,"Kazalo","ID_POS","NAZIV_POS-L","NAZIV_POS-FAE","Naslov_S",null,null,"ID","Datum Aktivnost_OD","Datum Aktivnost_DO","DatumT"]
[1,"VTDS-8035440000-2-21","Sistem daljinskega ogrevanja na lesno biomaso Bovec, Bovec","Javno podjetje za proizvodnjo in dobavo toplotne energije DOLB Bovec d.o.o.","Občina Bovec",null,null,1,2236818000,"BIOENERGETIKA TODRAŽ d.o.o.","BIOENERGETIKA","Todraž 1, 4224 Gorenja vas",null,null,1,{"$f":"DATE(YEAR(tbl_DatumAktivnost[DatumT])-1,1,1)","v":"2018-01-01"},{"$f":"DATE(YEAR(tbl_DatumAktivnost[DatumT])+1,1,1)","v":"2020-01-01"},{"$f":"TODAY()","v":"2019-11-12"}]
[2,"PADS-5226406000-2-4","Parovod - TE-TOL, Ljubljana","JAVNO PODJETJE ENERGETIKA LJUBLJANA d.o.o.","Mestna občina Ljubljana",null,null,2,5050804000,"DOM UPOKOJENCEV Podbrdo","DOM_UPOKOJENCEV","Podbrdo 33, 5243 Podbrdo"]
[3,"PADS-5226406000-3-4","Parovod TOŠ, Ljubljana","JAVNO PODJETJE ENERGETIKA LJUBLJANA d.o.o.","Mestna občina Ljubljana",null,null,3,5015375000,"DOMPLAN, družba za inženiring, nepremičnine, urbanizem in energetiko, d.d.","DOMPLAN","Bleiweisova cesta 14, 4000 Kranj"]
[4,"DSHL-5222109000-2-11","Sistem daljinskega hlajenja Velenje","KOMUNALNO PODJETJE VELENJE Izvajanje komunalnih dejavnosti, d.o.o.","Mestna občina Velenje",null,null,4,2010593000,"E 3, ENERGETIKA, EKOLOGIJA, EKONOMIJA, d.o.o.","E3","Erjavčeva ulica 24, 5000 Nova Gorica"]
[5,"VTDS-5914531000-1-1","Sistem daljinskega ogrevanja Celje","ENERGETIKA CELJE javno podjetje, d.o.o.","Mestna občina Celje",null,null,5,1934139000,"EKO LES ENERGETIKA Ogrevanje na sekance lesne biomase d.o.o.","EKO_LES_ENERGETIKA","Pod klancem 2, 5220 Tolmin"]
[6,"VTDS-5042437000-1-204","Sistem daljinskega ogrevanja kotlarna Nova Dobrava","UNIOR Kovaška industrija d.d.","Občina Zreče",null,null,6,2148358000,"EKOEN d.o.o., družba za proizvodnjo in distribucijo ekološke energije","EKOEN","Luče 117A, 3334 Luče"]
[7,"VTDS-6014313000-1-111","Sistem daljinskega ogrevanja Ekoenergija, Moravče","ZARJA EKOENERGIJA, Proizvodnja in dobava toplotne energije iz obnovljivih virov energije, d.o.o., Semič","Občina Moravče",null,null,7,2054566000,"EKO-TOPLOTA energetika d.o.o.","EKO-TOPLOTA","Tivolska cesta 48, 1000 Ljubljana"]
[8,"VTDS-6014313000-1-150","Sistem daljinskega ogrevanja Ekoenergija, Semič","ZARJA EKOENERGIJA, Proizvodnja in dobava toplotne energije iz obnovljivih virov energije, d.o.o., Semič","Občina Semič",null,null,8,5914531000,"ENERGETIKA CELJE javno podjetje, d.o.o.","ENERGETIKA_CE","Smrekarjeva ulica 1, 3000 Celje"]
[9,"VTDS-5144574000-1-55","Sistem daljinskega ogrevanja Grosuplje","JAVNO KOMUNALNO PODJETJE GROSUPLJE d.o.o.","Občina Grosuplje",null,null,9,5226406000,"JAVNO PODJETJE ENERGETIKA LJUBLJANA d.o.o.","ENERGETIKA_LJ","Verovškova ulica 62, 1000 Ljubljana"]
[10,"VTDS-5705754000-1-60","Sistem daljinskega ogrevanja Hrastnik","PETROL ENERGETIKA proizvodnja in distribucija energetskih medijev d.o.o.","Občina Hrastnik",null,null,10,5107199000,"Javno podjetje Energetika Maribor d.o.o.","ENERGETIKA_MB","Jadranska cesta 28, 2000 Maribor"]
[11,"VTDS-6600794000-1-67","Sistem daljinskega ogrevanja Jesenice","ENOS OTE, oskrba z vročo vodo, d.o.o.","Občina Jesenice",null,null,11,5678170000,"ENERGETIKA NAZARJE, proizvodnja in distribucija energij, d.o.o.","ENERGETIKA_NAZARJE","Lesarska cesta 10, 3331 Nazarje"]
[12,"VTDS-5025796000-1-72","Sistem daljinskega ogrevanja Kidričevo","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Kidričevo",null,null,12,1616846000,"ENERGETIKA PREDDVOR, energetsko podjetje d.o.o.","ENERGETIKA_PREDDVOR","Hrib 2B, 4205 Preddvor"]
[13,"VTDS-5067804000-1-75","Sistem daljinskega ogrevanja Kočevje","JAVNO KOMUNALNO PODJETJE KOMUNALA KOČEVJE d.o.o.","Občina Kočevje",null,null,13,1847546000,"ENERGETIKA PROJEKT d.o.o., komunalno podjetje","ENERGETIKA_PROJEKT","Vransko 66, 3305 Vransko"]
[14,"VTDS-1722115000-1-88","Sistem daljinskega ogrevanja Lendava","PETROL GEOTERM, pridobivanje surove nafte in zemeljskega plina d.o.o.","Občina Lendava",null,null,14,3507858000,"ERGOLES BOHOR, proizvodnja, trgovina in storitve, d.o.o.","ENERGOLES_BOHOR","Lesna ulica 2, 3230 Šentjur"]
[15,"VTDS-5025796000-3-122","Sistem daljinskega ogrevanja Piran","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Piran",null,null,15,5286450000,"EVJ ELEKTROPROM trgovina, proizvodnja, instalacije d.o.o.","EVJ_ELEKTROPROM","Loke pri Zagorju 22, 1412 Kisovec"]
[16,"VTDS-5419263000-1-89","Sistem daljinskega ogrevanja CKS in Mire Pregljeve, Litija","ISTRABENZ PLINI, plini in plinske tehnologije, d.o.o.","Občina Litija",null,null,16,2009153000,"GIIP gradbeni inženiring, nepremičnine, projektiranje d.o.o.","GIIP","Dobja vas 200, 2390 Ravne na Koroškem"]
[17,"VTDS-5226406000-1-4","Vročevodno omrežje Ljubljana","JAVNO PODJETJE ENERGETIKA LJUBLJANA d.o.o.","Mestna občina Ljubljana",null,null,17,5185726000,"lSKRA, elektro in elektronska industrija, d.d.","lSKRA","Stegne 21, 1000 Ljubljana"]
[18,"VTDS-5107199000-1-5","Sistem daljinskega ogrevanja Maribor","Javno podjetje Energetika Maribor d.o.o.","Mestna občina Maribor",null,null,18,3441890000,"Javne službe Ptuj, podjetje za izvajanje gospodarskih javnih služb in drugih dejavnosti, d.o.o.","JS_PTUJ","Ulica heroja Lacka 3, 2250 Ptuj"]
[19,"VTDS-3993906000-1-107","Sistem daljinskega ogrevanja kotlovnica Miren","TOP LES ENERGIJA, upravljanje z obnovljivimi viri d.o.o.","Občina Miren - Kostanjevica",null,null,19,5213258000,"JAVNO KOMUNALNO PODJETJE DRAVOGRAD d.o.o.","JKP_DRAVOGRAD","Meža 143, 2370 Dravograd"]
[20,"VTDS-5067936000-1-6","Sistem daljinskega ogrevanja Murska Sobota","KOMUNALA, javno podjetje d.o.o.","Mestna občina Murska Sobota",null,null,20,5144574000,"JAVNO KOMUNALNO PODJETJE GROSUPLJE d.o.o.","JKP_GROSUPLJE","Cesta na Krko 7, 1290 Grosuplje"]
[21,"VTDS-5231787000-1-7","Sistem daljinskega ogrevanja Nova Gorica","JAVNO PODJETJE KOMUNALNA ENERGETIKA Nova Gorica d.o.o.","Mestna občina Nova Gorica",null,null,21,5231787000,"JAVNO PODJETJE KOMUNALNA ENERGETIKA Nova Gorica d.o.o.","JP_KENOG","Sedejeva ulica 7, 5000 Nova Gorica"]
[22,"VTDS-5025796000-2-122","Sistem daljinskega ogrevanja Piran","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Piran",null,null,22,5067936000,"KOMUNALA, javno podjetje d.o.o.","KOMUNALA_MS","Kopališka ulica 2, 9000 Murska Sobota"]
[23,"VTDS-5705754000-1-10","Sistem daljinskega ogrevanja OŠ Šmartno, Slovenj Gradec","PETROL ENERGETIKA proizvodnja in distribucija energetskih medijev d.o.o.","Mestna občina Slovenj Gradec",null,null,23,5067804000,"JAVNO KOMUNALNO PODJETJE KOMUNALA KOČEVJE d.o.o.","KOMUNALA_KOČEVJE","Tesarska ulica 10, 1330 Kočevje"]
[24,"VTDS-2148358000-1-113","Sistem daljinskega ogrevanja Mozirje","EKOEN d.o.o., družba za proizvodnjo in distribucijo ekološke energije","Občina Mozirje",null,null,24,5072107000,"JAVNO PODJETJE KOMUNALA SLOVENJ GRADEC d.o.o.","KOMUNALA_SG","Pameče 177a, 2380 Slovenj Gradec"]
[25,"VTDS-3441890000-1-9","Sistem daljinskega ogrevanja Ptuj","Javne službe Ptuj, podjetje za izvajanje gospodarskih javnih služb in drugih dejavnosti, d.o.o.","Mestna občina Ptuj",null,null,25,5015731000,"JAVNO PODJETJE KOMUNALA TRBOVLJE d.o.o.","KOMUNALA_TRBOVLJE","Savinjska cesta 11A, 1420 Trbovlje"]
[26,"VTDS-5705754000-1-139","Sistem daljinskega ogrevanja Ravne na Koroškem","PETROL ENERGETIKA proizvodnja in distribucija energetskih medijev d.o.o.","Občina Ravne na Koroškem",null,null,26,5073103000,"JAVNO PODJETJE KOMUNALA ZAGORJE, d.o.o.","KOMUNALA_ZAGORJE","Cesta zmage 57, 1410 Zagorje ob Savi"]
[27,"VTDS-5968526000-1-154","Sistem daljinskega ogrevanja SP, Slovenske Konjice","STANOVANJSKO PODJETJE KONJICE, družba za upravljanje nepremičnin, investicijski inženiring ter proizvodnjo in distribucijo toplotne energije, d.o.o.","Občina Slovenske Konjice",null,null,27,5222109000,"KOMUNALNO PODJETJE VELENJE Izvajanje komunalnih dejavnosti, d.o.o.","KP_VELENJE","Koroška cesta 37B, 3320 Velenje"]
[28,"VTDS-5705754000-1-169","Sistem daljinskega ogrevanja Sladki Vrh, Šentilj","PETROL ENERGETIKA proizvodnja in distribucija energetskih medijev d.o.o.","Občina Šentilj",null,null,28,5915511000,"MERKSCHA furnirnica d.o.o.","MERKSCHA","Mariborska cesta 116, 3000 Celje"]
[29,"VTDS-5072107000-1-10","Sistem daljinskega ogrevanja Slovenj Gradec","JAVNO PODJETJE KOMUNALA SLOVENJ GRADEC d.o.o.","Mestna občina Slovenj Gradec",null,null,29,5324327000,"MG turizem in storitve, Novo mesto, d.o.o.","MG_NOVO_MESTO","Glavni trg 10, 8000 Novo mesto"]
[30,"VTDS-2191679000-1-154","Sistem daljinskega ogrevanja Loče","TOPLOTNA OSKRBA Družba za proizvodnjo in distribucijo toplotne energije d.o.o.","Občina Slovenske Konjice",null,null,30,1970321000,"MOJA ENERGIJA celovita oskrba z energijo, družba za proizvodnjo, trgovino in storitve d.o.o.","MOJA_ENERGIJA","Jadranska cesta 28, 2000 Maribor"]
[31,"VTDS-5015731000-1-185","Sistem daljinskega ogrevanja Trbovlje","JAVNO PODJETJE KOMUNALA TRBOVLJE d.o.o.","Občina Trbovlje",null,null,31,2251213000,"TPV GROUP, naložbe in inženiring d.o.o.","TPV_GROUP","Kandijska cesta 54, 8000 Novo mesto"]
[32,"VTDS-5073103000-1-202","Sistem daljinskega ogrevanja Zagorje ob Savi","JAVNO PODJETJE KOMUNALA ZAGORJE, d.o.o.","Občina Zagorje ob Savi",null,null,32,5691272000,"MIZARSTVO PETER KOREN S.P.","PETER_KOREN","Milanova ulica 3, 5222 Kobarid"]
[33,"VTDS-5213258000-1-46","Sistem daljinskega ogrevanja Dravograd","JAVNO KOMUNALNO PODJETJE DRAVOGRAD d.o.o.","Občina Dravograd",null,null,33,5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana","PETROL","Dunajska cesta 50, 1000 Ljubljana"]
[34,"VTDS-2010593000-1-167","Sistem daljinskega ogrevanja naselje Podmark, Šempeter Vrtojba","E 3, ENERGETIKA, EKOLOGIJA, EKONOMIJA, d.o.o.","Občina Šempeter - Vrtojba",null,null,34,5705754000,"PETROL ENERGETIKA proizvodnja in distribucija energetskih medijev d.o.o.","PETROL_EN","Koroška cesta 14, 2390 Ravne na Koroškem"]
[35,"VTDS-5144647000-1-62","Sistem daljinskega ogrevanja Idrija","Javno podjetje KOMUNALA Idrija d.o.o.","Občina Idrija",null,null,35,1722115000,"PETROL GEOTERM, pridobivanje surove nafte in zemeljskega plina d.o.o.","PETROL_GEOTERM","Lendava, Mlinska ulica 5, 9220 Lendava - Lendva"]
[36,"VTDS-5222109000-1-11","Sistem daljinskega ogrevanja Šaleške doline","KOMUNALNO PODJETJE VELENJE Izvajanje komunalnih dejavnosti, d.o.o.","Mestna občina Velenje",null,null,36,5584060000,"SILKEM proizvodnja zeolitov d.o.o.","SILKEM","Tovarniška cesta 10, 2325 Kidričevo"]
[37,"VTDS-5025796000-1-122","Sistem daljinskega ogrevanja Piran","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Piran",null,null,37,3700054000,"SOENERGETIKA Gorenjske elektrarne, Holding Slovenske Elektrarne, Domplan in Petrol, družba za proizvodnjo elektrike in toplote, d.o.o.","SOENERGETIKA","Stara cesta 3, 4000 Kranj"]
[38,"VTDS-5243858000-1-186","Sistem daljinskega ogrevanja na lesno biomaso, Trebnje","KOMUNALA TREBNJE d.o.o.","Občina Trebnje",null,null,38,5968526000,"STANOVANJSKO PODJETJE KONJICE, družba za upravljanje nepremičnin, investicijski inženiring ter proizvodnjo in distribucijo toplotne energije, d.o.o.","SP_KONJICE","Mestni trg 12, 3210 Slovenske Konjice"]
[39,"VTDS-5025796000-1-19","Sistem daljinskega ogrevanja na lesno biomaso, Bohinjska Bistrica","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Bohinj",null,null,39,1933884000,"TAB-IPM logistika, plastika in storitve d.o.o.","TAB-IPM","Žerjav 79, 2393 Črna na Koroškem"]
[40,"VTDS-2054566000-1-52","Sistem daljinskega ogrevanja na lesno biomaso Gornji Grad","EKOEN GG, družba za proizvodnjo in distribucijo ekološke energije, d.o.o.","Občina Gornji Grad",null,null,40,5040388000,"TERMOELEKTRARNA ŠOŠTANJ d.o.o.","TEŠ","Cesta Lole Ribarja 18, 3325 Šoštanj"]
[41,"VTDS-5025796000-1-57","Sistem daljinskega ogrevanja na lesno biomaso Hoče Slivnica","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Hoče Slivnica",null,null,41,1270796000,"THERMOKON družba za proizvodnjo in distribucijo energije d.o.o.","THERMOKON","Mestni trg 18, 3210 Slovenske Konjice"]
[42,"VTDS-5025796000-1-65","Sistem daljinskega ogrevanja na lesno biomaso Ivančna Gorica","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Ivančna Gorica",null,null,42,5307023000,"TISA podjetje za opravljanje gozdarskih storitev, d.o.o.","TISA","Cesta v Prod 84, 1000 Ljubljana"]
[43,"VTDS-2054566000-1-87","Sistem daljinskega ogrevanja na lesno biomaso Lenart","Interenergo, energetski inženiring, d.o.o.","Občina Lenart",null,null,43,2214270000,"TOP ENERGIJA celovita oskrba z energijo, družba za proizvodnjo, trgovino in storitve d.o.o.","TOP_ENERGIJA","Puhova ulica 10, 2250 Ptuj"]
[44,"VTDS-2148358000-1-97","Sistem daljinskega ogrevanja na lesno biomaso Luče","EKOEN d.o.o., družba za proizvodnjo in distribucijo ekološke energije","Občina Luče",null,null,44,3993906000,"TOP LES ENERGIJA, upravljanje z obnovljivimi viri d.o.o.","TOP_LES_ENERGIJA","Pod klancem 2, 5220 Tolmin"]
[45,"VTDS-5025796000-1-104","Sistem daljinskega ogrevanja na lesno biomaso Metlika","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Metlika",null,null,45,5433215000,"TOPLARNA ŽELEZNIKI, proizvodnja in distribucija toplotne energije, d.o.o.","TOPLARNA_ŽELEZNIKI","Češnjica 54, 4228 Železniki"]
[46,"VTDS-5678170000-1-116","Sistem daljinskega ogrevanja na lesno biomaso Nazarje","ENERGETIKA NAZARJE, proizvodnja in distribucija energij, d.o.o.","Občina Nazarje",null,null,46,2191679000,"TOPLOTNA OSKRBA Družba za proizvodnjo in distribucijo toplotne energije d.o.o.","TOPLOTNA_OSKRBA","Cesta v Železnik 8, 3215 Loče"]
[47,"VTDS-5025796000-1-118","Sistem daljinskega ogrevanja na lesno biomaso Oplotnica","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Oplotnica",null,null,47,5054150000,"UNIVERZITETNI KLINIČNI CENTER MARIBOR","UKC_MB","Ljubljanska ulica 5, 2000 Maribor"]
[48,"VTDS-3571343000-1-129","Sistem daljinskega ogrevanja na lesno biomaso Postojna - GJS","ENERGETIKA DOLENC, Podjetje za proizvodnjo energije iz obnovljivih virov, d.o.o.","Občina Postojna",null,null,48,6014313000,"ZARJA EKOENERGIJA, Proizvodnja in dobava toplotne energije iz obnovljivih virov energije, d.o.o., Semič","ZARJA_EKOENERGIJA","Štefanov trg 9, 8333 Semič"]
[49,"VTDS-1616846000-1-131","Sistem daljinskega ogrevanja na lesno biomaso Preddvor","ENERGETIKA PREDDVOR, energetsko podjetje d.o.o.","Občina Preddvor",null,null,49,3571343000,"ENERGETIKA DOLENC, Podjetje za proizvodnjo energije iz obnovljivih virov, d.o.o.","EN_DOLENC","Cesta v Staro vas 6, 6230 Postojna"]
[50,"VTDS-5025796000-1-143","Sistem daljinskega ogrevanja na lesno biomaso Ribnica","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Ribnica",null,null,50,6600794000,"ENOS OTE, oskrba z vročo vodo, d.o.o.","ENOS_OTE","Cesta železarjev 8, 4270 Jesenice"]
[51,"VTDS-2148358000-1-156","Sistem daljinskega ogrevanja na lesno biomaso Solčava","EKOEN d.o.o., družba za proizvodnjo in distribucijo ekološke energije","Občina Solčava",null,null,51,5509777000,"SIPRO, stanovanjsko podjetje, d.o.o.","SIPRO","Pečnikova ulica 1, 3310 Žalec"]
[52,"VTDS-1847546000-1-199","Sistem daljinskega ogrevanja na lesno biomaso Vransko","ENERGETIKA PROJEKT d.o.o., komunalno podjetje","Občina Vransko",null,null,52,5852498000,"ENOS, oskrba s toplo vodo, paro, elektriko in plinom, d.d.","ENOS_DD","Cesta železarjev 8, 4270 Jesenice"]
[53,"VTDS-5068002000-1-201","Sistem daljinskega ogrevanja na lesno biomaso Vuzenica","JAVNO KOMUNALNO PODJETJE RADLJE OB DRAVI d.o.o.","Občina Vuzenica",null,null,53,5042437000,"UNIOR Kovaška industrija d.d.","UNIOR","Kovaška cesta 10, 3214 Zreče"]
[54,"VTDS-5025796000-1-34","Sistem daljinskega ogrevanja na lesno biomaso Črnomelj","PETROL, Slovenska energetska družba, d.d., Ljubljana","Občina Črnomelj",null,null,54,5034043000,"MELAMIN kemična tovarna d.d. Kočevje","MELAMIN","Tomšičeva cesta 9, 1330 Kočevje"]
[55,"VTDS-5433215000-1-206","Sistem daljinskega ogrevanja na lesno biomaso Železniki","TOPLARNA ŽELEZNIKI, proizvodnja in distribucija toplotne energije, d.o.o.","Občina Železniki",null,null,55,6335055000,"ENERGIJA IN OKOLJE, družba za napredne energetske in okoljske rešitve, d.o.o.","ENERGIJA_OKOLJE","Jadranska cesta 28, 2000 Maribor"]
[null,null,null,null,null,null,null,56,5144647000,"Javno podjetje KOMUNALA Idrija d.o.o.","KOMUNALA_IDRIJA","Carl Jakoba ulica 4, 5280 Idrija"]
[null,null,null,null,null,null,null,57,5068002000,"JAVNO KOMUNALNO PODJETJE RADLJE OB DRAVI d.o.o.","JKP_RADLJE","Mariborska cesta 3, 2360 Radlje ob Dravi"]
[null,null,null,null,null,null,null,58,1858009000,"VEŠČINA, upravljanje z resursi, d.o.o.","VEŠČINA","Andrejci 33A, 9221 Martjanci"]
[null,null,null,null,null,null,null,59,5419263000,"ISTRABENZ PLINI, plini in plinske tehnologije, d.o.o.","ISTRABENZ_PLINI","Bertoki, Sermin 8A, 6000 Koper"]
[null,null,null,null,null,null,null,60,3679560000,"BIOHICA, proizvodja toplote in pare, d.o.o.","BIOHICA_KUZMA","Kuzma 60A, 9263 Kuzma"]
[null,null,null,null,null,null,null,61,3866939000,"OSTRI, ostrenje in trgovina, d.o.o.","OSTRI_VOJNIK","Celjska cesta 2B, 3212 Vojnik"]
[null,null,null,null,null,null,null,62,7197934000,"EKOEN GG, družba za proizvodnjo in distribucijo ekološke energije, d.o.o.","EKOEN_GG","Luče 117A, 3334 Luče"]
[null,null,null,null,null,null,null,63,7141432000,"EKO-S EKOLOŠKE STORITVE d.o.o.","EKO-S","Zgornje Jezersko 72, 4206 Zgornje Jezersko"]
[null,null,null,null,null,null,null,64,5686482000,"SIJ METAL RAVNE podjetje za proizvodnjo plemenitih jekel d.o.o.","SIJ_METAL_RAVNE","Koroška cesta 14, 2390 Ravne na Koroškem"]
[null,null,null,null,null,null,null,65,3991008000,"Elektro Maribor Energija plus, podjetje za trženje energije in storitev d.o.o.","ENERGIJA_PLUS","Vetrinjska ulica 2, 2000 Maribor"]
[null,null,null,null,null,null,null,66,6997988000,"Lesna zadruga Loški Potok z.b.o., so.p.","LESNAZADRUGA_LOSKIPOTOK","Hrib-Loški Potok 17, 1318 Loški Potok"]
[null,null,null,null,null,null,null,67,3471187000,"LIP opažne plošče Bohinj, d.o.o.","LIP_BOHINJ","Ulica Tomaža Godca 5, 4264 Bohinjska Bistrica"]
[null,null,null,null,null,null,null,68,5243858000,"KOMUNALA TREBNJE d.o.o.","KOMUNALA_TREBNJE","Goliev trg 9, 8210 Trebnje"]
[null,null,null,null,null,null,null,69,5491452000,"STANOVANJSKO PODJETJE podjetje za gospodarjenje z objekti d.o.o.","STANOVANJSKO_PODJETJE_RAVNE","Ob Suhi 19, 2390 Ravne na Koroškem"]
[null,null,null,null,null,null,null,70,2226405000,"Interenergo, energetski inženiring, d.o.o.","INTERENERGO","Tivolska cesta 48, 1000 Ljubljana"]
[null,null,null,null,null,null,null,71,8035440000,"Javno podjetje za proizvodnjo in dobavo toplotne energije DOLB Bovec d.o.o.","DOLB_BOVEC","Trg golobarskih žrtev 8, 5230 Bovec"]

{"sheet":"BAZA_AEControl","index":18,"n_rows":19,"n_cols":6,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
["Napake sumarno","Delovni list",null,{"$f":"XML!E2","v":"AE-DT_VIC_2018_18.02_"}]
[669,"Delovni list",null,{"$f":"TEXT(YEAR(TODAY()),\"####\")","v":"2019"},{"$f":"CONCATENATE(TEXT(YEAR(TODAY()),\"####\"), RIGHT(\"0\"&TEXT(MONTH(TODAY()),\"##\"),2),RIGHT(\"0\"&TEXT(DAY(TODAY()),\"##\"),2))","v":"20191112"},{"$f":"CONCATENATE(D3,E3,F3)","v":"121837"}]
[0,"NAVODILA",null,{"$f":"RIGHT(\"0\"&TEXT(HOUR(NOW()),\"##\"),2)","v":"12"},{"$f":"RIGHT(\"0\"&TEXT(MINUTE(NOW()),\"##\"),2)","v":"18"},{"$f":"RIGHT(\"0\"&TEXT(SECOND(NOW()),\"##\"),2)","v":"37"}]
[0,"KAZALO",null,{"$f":"D1&IFERROR(VLOOKUP(MATCH(POVZETEK!J11,tblS_Izvajalci[ID_POS],0),tblS_Izvajalci[],4)&\"_\"&E2&\"_\"&F2,\"NEDEFINIRAN\"&\"_\"&E2&\"_\"&F2)","v":"AE-DT_VIC_2018_18.02_NEDEFINIRAN_20191112_121837"}]
[{"$f":"POVZETEK!AA3","v":13},"POVZETEK",null,{"$f":"NOW()","v":43781.512923032409}]
[0,"POVZETEK_PO",null,{"$f":"TODAY()","v":"2019-11-12"}]
[{"$f":"IF(POVZETEK!AA38=TRUE,POVZETEK_SC!AB5,0)","v":0},"POVZETEK_SC",null,{"$f":"IFERROR(VLOOKUP(MATCH(POVZETEK!J11,#REF!,0),#REF!,2),\"NEDEFINIRAN\")&\"_\"&E2&\"_\"&F2","v":"NEDEFINIRAN_20191112_121837"}]
[{"$f":"IZJAVA!AA33","v":35},"IZJAVA",null,"AE-DT_VIC_2018_18.01_ENERGETIKA_PREDDVOR_20191112_110943"]
[{"$f":"IPI!AB5","v":152},"IPI",null,"2019-11-12T11:09:43.150"]
[{"$f":"BS!AB6","v":316},"BS",null,"12. 11. 2019"]
[{"$f":"IF(IZJAVA!AA15=2,0,IPI_T2_T3!AB5)","v":76},"IPI_T2_T3",null,"NEDEFINIRAN_20191112_110943"]
[{"$f":"IF(IZJAVA!AA16=2,0,BS_T2_T3!AB6)","v":156},"BS_T2_T3",null,"NEDEFINIRAN_20181112_141408"]
[0,"IDT_T2_T3",null,"18.00.03-903"]
[{"$f":"'FIKSNI_DEL_T-1'!AB5","v":82},"FIKSNI_DEL_T-1"]
[{"$f":"FIKSNI_DEL_T!AB7","v":48},"FIKSNI_DEL_T"]
[{"$f":"VARIABILNI_DEL!AA3","v":9},"VARIABILNI_DEL"]
[{"$f":"PRIHODKI!AA3","v":1},"PRIHODKI"]
[0,"REKAPITULACIJA"]
[{"$f":"SUM(A3:A18)","v":888}]

{"sheet":"XML","index":19,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[null,"Namen obrazca:","Vloga za izdajo soglasja k izhodiščni ceni 2019"]
[null,"Ime obrazca:","AE-DT_VIC_2018",null,{"$f":"C2&\"_\"&RIGHT(LEFT(C3,7),5)&\"_\"","v":"AE-DT_VIC_2018_18.02_"}]
[null,"Verzija obrazca:","v.18.02.00"]
[null,"Datum izdelave obrazca:","2018-10-29"]
[null,"Datum zadnje posodobitve obrazca:","2019-11-12","Popravek kontrole tarifnih cenikov"]
[null,"Odgovorni vodja projekta:","Aleksander TRUPEJ"]
[null,"Sodelujoči:","Nejc GRUBELNIK"]
["tbl_OPodatki"]
[]
["ID","ID_PC","LP","ID_POS","POS_Naziv","ID_DSistema","Obcina"]
[1,{"$f":"BAZA_AEControl!D12","v":"NEDEFINIRAN_20181112_141408"},{"$f":"BAZA_AEControl!D2","v":"2019"},{"$f":"POVZETEK!J11","v":0},{"$f":"IFERROR(VLOOKUP(MATCH(D11,tblS_Izvajalci[ID_POS],0),tblS_Izvajalci[],4),\"\")","v":""},{"$f":"POVZETEK!E24","v":""},{"$f":"POVZETEK!E26","v":""}]
[]
[]
["tbl_Porocilo"]
[]
["ID","ID_PC","LP","ID_POS","POS_Naziv","ID_DSistema","Obcina","Datoteka_Naziv","Zahteva_Tip","Zahteva_Razlog","IzvajalecTip","Priglasitev_Datum","Uveljavitev_Datum","Sprememba_Datum","Številka_AE","Kontakt_ImePriimek","Kontakt_Datum","Kontakt_Telefon","Kontakt_Eposta","OdgovornaOseba_ImePriimek","OdgovornaOseba_Datum"]
[1,{"$f":"$B$11","v":"NEDEFINIRAN_20181112_141408"},{"$f":"$C$11","v":"2019"},{"$f":"$D$11","v":0},{"$f":"$E$11","v":""},{"$f":"F11","v":""},{"$f":"G11","v":""},{"$f":"BAZA_AEControl!D9","v":43781.465082754628},{"$f":"IF(AND(POVZETEK!AA37=TRUE,POVZETEK!AA38=FALSE),\"PO_IC\",\"SPREMEMBA_IC\")","v":"SPREMEMBA_IC"},{"$f":"IF(I17=\"PO_IC\",\" \",POVZETEK_SC!C40)","v":0},{"$f":"POVZETEK!E17","v":"00:00:00"},{"$f":"POVZETEK!E22","v":"00:00:00"},{"$f":"POVZETEK!E32","v":"00:00:00"},{"$f":"POVZETEK!E30","v":"00:00:00"},{"$f":"POVZETEK!J9","v":0},{"$f":"POVZETEK!E52","v":0},{"$f":"POVZETEK!E30","v":"00:00:00"},{"$f":"POVZETEK!E53","v":0},{"$f":"POVZETEK!E54","v":0},{"$f":"POVZETEK!E57","v":0},{"$f":"POVZETEK!E28","v":"00:00:00"}]
[]
["tbl_Izjava"]
[]
["ID","Računovodski izkazi","Oddano agenciji","Datum oddaje"]
[1,"Izkaza poslovnega izida družbe",{"$f":"VLOOKUP(IZJAVA!AA15,BAZA_Sifranti!$AU$5:$AV$7,2,0)","v":"NE"},{"$f":"IZJAVA!F21","v":0}]
[2,"Bilanco stanja družbe",{"$f":"VLOOKUP(IZJAVA!AA16,BAZA_Sifranti!$AU$5:$AV$7,2,0)","v":"NE"},{"$f":"IZJAVA!F22","v":0}]
[3,"Izkaz denarnih tokov družbe",{"$f":"VLOOKUP(IZJAVA!AA18,BAZA_Sifranti!$AU$5:$AV$7,2,0)","v":"NE"},{"$f":"IZJAVA!F23","v":0}]
[4,"Register osnovnih sredstev družbe",{"$f":"VLOOKUP(IZJAVA!AA19,BAZA_Sifranti!$AU$5:$AV$7,2,0)","v":"NE"},{"$f":"IZJAVA!F24","v":0}]
[]
[]
["tbl_IzhCena"]
[]
["ID","ID_PC","LP","ID_POS","POS_Naziv","ID_DSistema","Obcina","VSTRt","Qt","VCi","FSTRt","Pt","FCi","Prih_Var","Prih_FIX","Števnine","Prih_Ostalo"]
[1,{"$f":"BAZA_AEControl!D12","v":"NEDEFINIRAN_20181112_141408"},{"$f":"BAZA_AEControl!D2","v":"2019"},{"$f":"POVZETEK!J11","v":0},{"$f":"E11","v":""},{"$f":"POVZETEK!E22","v":"00:00:00"},{"$f":"POVZETEK!E26","v":""},{"$f":"VARIABILNI_DEL!F252","v":0},{"$f":"VARIABILNI_DEL!F253","v":0},{"$f":"VARIABILNI_DEL!F254","v":0},{"$f":"FIKSNI_DEL_T!F59","v":0},{"$f":"FIKSNI_DEL_T!F60","v":0},{"$f":"FIKSNI_DEL_T!F61","v":0},{"$f":"PRIHODKI!F197","v":0},{"$f":"PRIHODKI!F197","v":0},{"$f":"PRIHODKI!F199","v":0},{"$f":"PRIHODKI!F200","v":0}]
[]
[]
[]
["tbl_Komentar"]
[]
["ID","ID_Komentar","Komentar"]
[1,"IPI",{"$f":"IF(IPI!E79=\"\",\"\",IPI!B78)","v":""}]
[2,"BS",{"$f":"IF(BS!B141=\"\",\"\",BS!B141)","v":""}]
[3,"IPI_T2_T3",{"$f":"IF(IPI_T2_T3!B80=\"\",\"\",IPI_T2_T3!B80)","v":""}]
[4,"BS_T2_T3",{"$f":"IF(BS_T2_T3!B1390=\"\",\"\",BS_T2_T3!B139)","v":""}]
[5,"IDT_T2_T3",{"$f":"IF(IDT_T2_T3!B113=\"\",\"\",IDT_T2_T3!B113)","v":""}]
[6,"FIKSNI_DEL_T-1",{"$f":"IF('FIKSNI_DEL_T-1'!C76:K76=\"\",\"\",'FIKSNI_DEL_T-1'!C76:K76)","v":""}]
[7,"FIKSNI_DEL_T",{"$f":"IF(FIKSNI_DEL_T!C67=\"\",\"\",FIKSNI_DEL_T!C67)","v":""}]
[8,"VARIABILNI_DEL",{"$f":"IF(VARIABILNI_DEL!C259=\"\",\"\",VARIABILNI_DEL!C259)","v":""}]
[9,"PRIHODKI",{"$f":"IF(PRIHODKI!B224=\"\",\"\",PRIHODKI!B224)","v":""}]