{"text_format":"1","workbook":"xlsx","n_sheets":24,"sheets":["NAVODILA","KAZALO","POVZETEK","POVZETEK_PO","POVZETEK_SC","IZJAVA","IPI","BS","IPI_T2_T3","BS_T2_T3","IDT_T2_T3","FIKSNI_DEL_T","UVS_T-1","VARIABILNI_DEL_T-1","UVS_T","VARIABILNI_DEL_T","PRIHODKI","TARIFNI_SISTEM","REKAPITULACIJA","BAZA_Sifranti","Sifranti_OD","BAZA","BAZA_AEControl","XML"],"not_rendered":{"charts":0,"images":16,"macros":1,"external_links":0,"defined_names":37,"comments":4,"pivot_tables":3},"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":35,"n_cols":3,"rows_kept":35,"cut":false,"hidden":false,"merged":[[23,2,23,3],[5,6,5,8],[5,1,5,3],[6,1,6,3],[22,2,22,3],[20,2,20,3],[21,2,21,3],[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],[27,2,27,3],[31,2,31,3],[32,2,32,3],[34,2,34,3],[24,2,24,3],[25,2,25,3],[26,2,26,3],[30,2,30,3],[28,2,28,3],[29,2,29,3],[33,2,33,3]]}
[]
[]
[null,"Navodila za izpolnjevanje elektronskega obrazca"]
[]
[null,"Elektronski obrazec je namenjen posredovanju zahteve za izdajo soglasja k izhodiščni ceni toplote v skladu z 22. členom Zakona o oskrbi s toploto iz distribucijskih sistemov (Uradni list RS, št. 44/22) 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, 4. člena Zakona o oskrbi s toploto iz distribucijskih sistemov (ZOTDS) izvaja izbirno gospodarsko javno službo;\n-Reguliran proizvajalec, ki je skladno z določili 17. točke 3. člena ZOTDS in 1. odstavka 19. člena ZOTDS 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, 4. člena ZOTDS ali\n- Podatek o izvajanju dejavnosti proizvodnje toplote kot regulirani proizvajalec toplote v skladu s 3. členom ZOTDS;\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.\n"]
[null,"POVZETEK_SC","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. 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,"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,"UVS_T-1","V tabeli 19 vlagatelj izpolni podatek o dobavitelju toplote (samo v primeru, če vlagatelj nabavlja toploto od dobavitelja toplote). V tabelah od 20.1 do 20.12 vlagatelj, za posamezni mesec poslovnega leta predhodnega letu v katerem vlaga zahtevo za izdajo novega soglasja k izhodiščni ceni toplote, ustrezno izpolni realizirane podatke o strukturi in ceni energentov in drugih variabilnih stroškov, ki so potrebni za proizvodnjo oz. distribucijo toplote."]
[null,"VARIABILNI_DEL_T-1","Delovni list predstavlja strnjen pregled (sumiranih) podatkov o variabilnih stroških za poslovno leto, ki je predhodno poslovnemu letu v katerem vlagatelj vlaga zahtevo za izdajo novega soglasja k izhodiščni ceni toplote in izračun variabilnega dela izhodiščne cene toplote za distribucijski sistem. Variabilni del izhodiščne cene toplote se izračuna, ko vlagatelj v celoti izpolni tudi delovni list \"PRIHODKI\"."]
[null,"UVS_T","V tabeli 25 vlagatelj izpolni podatek o dobavitelju toplote (samo v primeru, če vlagatelj nabavlja toploto od dobavitelja toplote). V tabelah od 26.1 do 26.12 vlagatelj, za posamezni mesec poslovnega leta v katerem vlaga zahtevo za izdajo novega soglasja k izhodiščni ceni toplote, ustrezno izpolni podatke o realizaciji oz. načrtovane podatke o strukturi in ceni energentov in drugih variabilnih stroškov, ki so potrebni za proizvodnjo oz. distribucijo toplote."]
[null,"VARIABILNI_DEL_T","Delovni list predstavlja strnjen pregled (sumiranih) podatkov o variabilnih stroških za časovno obdobje, ki je enako poslovnemu letu, v katerem vlagatelj vlaga zahtevo za izdajo novega soglasja k izhodiščni ceni toplote in izračun variabilnega dela izhodiščne cene toplote za distribucijski sistem. Variabilni del izhodiščne cene toplote se izračuna, ko vlagatelj v celoti izpolni tudi 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,"TARIFNI SISTEM","Veljavni tarifni cenik. "]
[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":28,"n_cols":4,"rows_kept":28,"cut":false,"hidden":false,"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"]
[null,13,"UVS_T-1"]
[null,14,"VARIABILNI_DEL_T-1"]
[null,15,"UVS_T"]
[null,16,"VARIABILNI_DEL_T"]
[null,17,"PRIHODKI"]
[null,18,"TARIFNI_SISTEM"]
[null,19,"REKAPITULACIJA"]
[null,20,"BAZA_Sifranti"]
[null,21,"BAZA"]
[null,22,"BAZA_AEControl"]
[null,23,"XML"]

{"sheet":"POVZETEK","index":2,"n_rows":54,"n_cols":28,"rows_kept":54,"cut":false,"hidden":false,"merged":[[42,3,42,6],[3,2,3,8],[36,3,36,6],[16,1,16,3],[16,4,16,6],[19,4,19,8],[18,1,18,8],[4,2,4,8],[37,3,37,7]]}
[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,{"$f":"AB12-AB11+AA39+AB30","v":13},"Sumarne napake"]
[null,null,"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"]
[null,null,"Osnovni podatki o vložitvi zahteve v skladu z Aktom o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje, \nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje, Uradni list RS 103/23"]
[]
[null,null,{"$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",{"$f":"COUNTA(J11,E17,E20,E22,E32,E30,E47:E49,E52:E53,E28)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število kontrolnih polj vnosa",12]
[null,null,"Naziv družbe:",{"$f":"IFERROR(VLOOKUP(MATCH(J11,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"\")","v":""}]
[]
[null,null,"Sedež družbe:",{"$f":"IFERROR(VLOOKUP(MATCH(J11,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],5),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Korekcijsko leto obrazca"]
[]
[null," Vlagatelj podaja zahtevo za izdajo soglasja k izhodiščni ceni kot: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E28=\"\",TODAY(),IF(AA16=\"\",E28,AA16))","v":"2025-07-24"},{"$f":"IFERROR(MATCH(E17,tblS_IzvajalecTip[Naziv],0),0)","v":0}]
[]
[null,{"$f":"IFERROR(VLOOKUP(MATCH(E17,BAZA_Sifranti!J5:J7,0),BAZA_Sifranti!I5:K7,3),\"\")","v":""}]
[null,null,null,{"$f":"IF(E17=\"regulirani proizvajalec toplote\",\"distribucijskemu sistemu:\",\"na  distribucijskem sistemu:\")","v":"na  distribucijskem sistemu:"},null,null,null,null,null,",",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(E28=\"\",AA16=\"\"),TODAY(),DATE(YEAR(AA17),MONTH(AA17),DAY(AA17)))","v":"2025-07-24"}]
[]
[null,null,null,"ki je agenciji priglašen dne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MONTH(AA20)>2,IF(MONTH(AA20)>3,DATE(YEAR(AA20),MONTH(AA20)-1,1),DATE(YEAR(AA20),1,1)),DATE(YEAR(AA20),MONTH(AA20)-2,1))","v":"2025-06-01"},"Datum začetka plana v letu (t-1)"]
[]
[null,null,null," (identifikacijska oznaka distribucijskega sistema)",{"$f":"IFERROR(VLOOKUP(MATCH(E20,tblQ_DSistemi[DSistem Naziv_Distributer],0),tblQ_DSistemi[],2),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA22-1","v":"2025-05-31"},"Datum konca realizacije v letu (t-1)"]
[]
[null,null,null,"ki se nahaja na območju lokalne skupnosti: ",{"$f":"IFERROR(VLOOKUP(MATCH(E20,tblQ_DSistemi[DSistem Naziv_Distributer],0),tblQ_DSistemi[],7),\"\")","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,"Prvo oblikovanje izhodiščne cene ob začetku opravljanja dejavnosti v skladu z 9. in 10. členom akta",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,"Spremembo izhodiščne cene v skladu s 16. 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":"#REF!","v":{"$error":"#REF!"}}]
[null,null,2,"Načrtovani variaibilni upravičeni stroški (VSTRt) [EUR]",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,3,"Fiksni del izhodiščne cene v (FCi) [EUR/MW/leto]",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,4,"Načrtovani fiksni upravičeni stroški (FSTRt) [EUR]",{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,5,"Povprečna cena - PC (brez DDV) [EUR/MWh]:",{"$f":"PRIHODKI!$E$228","v":0}]
[null,null,6,"Načrtovani upravičeni prihodki [EUR]:",{"$f":"PRIHODKI!$E$226","v":0}]
[null,null,7,"Datum predvidene uveljavitve izhodiščne cene",{"$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!#REF!","v":{"$error":"#REF!"}}]
[null,null,2,"Skupna obračunska moč po kategorijah cenika (vsota Pi) [MW]",{"$f":"PRIHODKI!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[null,null,null,"Obrazec izpolnil:"]
[null,null,null,"Ime in priimek:",{"$f":"IF(POVZETEK!$E$47=\"\",\"\",POVZETEK!$E$47)","v":""}]
[null,null,null,"Telefonska številka:",{"$f":"IF(POVZETEK!$E$48=\"\",\"\",POVZETEK!$E$48)","v":""}]
[null,null,null,"Elektronski poštni naslov:",{"$f":"IF(POVZETEK!$E$49=\"\",\"\",POVZETEK!$E$49)","v":""}]
[null,null,null,"Datum spremembe zahteve v  tem postopku izdaje soglasja:",{"$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$52=\"\",\"\",POVZETEK!$E$52)","v":""}]
[null,null,null,"Datum:",{"$f":"IF(POVZETEK!$E$53=\"\",\"\",POVZETEK!$E$53)","v":""}]
[null,null,null,"Žig in podpis:"]

{"sheet":"POVZETEK_SC","index":4,"n_rows":55,"n_cols":28,"rows_kept":55,"cut":false,"hidden":false,"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 16. členom\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 103/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":11}]
[]
[]
[null,null,null,null,null,null,null,"Številka zadeve AE:",{"$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$24","v":""}]
[]
[null,null,"Tabela 3: Podatki o izhodiščni ceni, upravičenih stroških in prihodkih v zahtevi pred in po spremembi izhodiščne cene"]
[]
[null,null,"01","02","03","04","05"]
[null,null,"ID","Podatek","Pred spremembo","Po spremembi","% spremembe         "]
[null,null,1,"Variabilni del izhodiščne cene (VCi) [EUR/MWh]",null,{"$f":"VARIABILNI_DEL_T!T114","v":0},{"$f":"IFERROR((F20-E20)/E20,0)","v":0}]
[null,null,2,"Načrtovani variabilni upravičeni stroški (VSTRt) [EUR]",null,{"$f":"VARIABILNI_DEL_T!T112","v":0},0]
[null,null,3,"Fiksni del izhodiščne cene v (FCi) [EUR/MW/leto]",null,{"$f":"FIKSNI_DEL_T!G121","v":0},0]
[null,null,4,"Načrtovani fiksni upravičeni stroški (FSTRt) [EUR]",null,{"$f":"FIKSNI_DEL_T!G119","v":0},0]
[null,null,5," Povprečna cena - PC (brez DDV) [EUR/MWh]:",null,{"$f":"PRIHODKI!$E$228","v":0},0]
[null,null,6,"Načrtovani upravičeni prihodki [EUR]:",null,{"$f":"PRIHODKI!$E$226","v":0},0]
[null,null,7,"Datum uveljavitve izhodiščne cene",null,{"$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!G215","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!F216","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$47=\"\",\"\",POVZETEK!$E$47)","v":""}]
[null,null,null,"Telefonska številka:",{"$f":"IF(POVZETEK!$E$48=\"\",\"\",POVZETEK!$E$48)","v":""}]
[null,null,null,"Elektronski poštni naslov:",{"$f":"IF(POVZETEK!$E$49=\"\",\"\",POVZETEK!$E$49)","v":""}]
[null,null,null,"Datum spremembe zahteve v  tem postopku izdaje soglasja:",{"$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$52=\"\",\"\",POVZETEK!$E$52)","v":""}]
[null,null,null,"Datum:",{"$f":"IF(POVZETEK!$E$53=\"\",\"\",POVZETEK!$E$53)","v":""}]
[null,null,null,"Žig in podpis:"]

{"sheet":"IZJAVA","index":5,"n_rows":77,"n_cols":28,"rows_kept":77,"cut":false,"hidden":false,"merged":[[3,2,3,6],[4,2,4,6],[58,5,58,6],[70,5,70,6]]}
[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",37]
[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(E33:G34,E41:G46,E54:E60,E67:E72)","v":0}]
[null,null,"Izjava o posredovanih podatkih\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje, Uradni list RS 103/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":37}]
[]
[]
[null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola napak"]
[]
[null,null,null,null,null,"Matična številka družbe:",{"$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$24","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Izjava_Izkazi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,{"$f":"\"Tabela 5: Vlagatelj s podpisom izjave potrjuje, da je v okviru letnih poročanj agenciji  za leto \"&BAZA_Sifranti!BE6&\" in \"&BAZA_Sifranti!BE7&\" 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-1 (1899) in t-2 (1898) 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,2]
[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,2]
[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,{"$f":"IF(AA15=1,\"û\",IF(AND(AA15=3,ISBLANK(F21)),\"ü\",IF(AND(AA15=2,ISBLANK(F21)),\"û\",\"ü\")))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G21=\"û\",1,0)","v":1}]
[null,null,2,"Bilanco stanja družbe",null,null,{"$f":"IF(AA16=1,\"û\",IF(AND(AA16=3,ISBLANK(F22)),\"ü\",IF(AND(AA16=2,ISBLANK(F22)),\"û\",\"ü\")))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G22=\"û\",1,0)","v":1}]
[null,null,3,"Register osnovnih sredstev družbe",null,null,{"$f":"IF(AA18=1,\"û\",IF(AND(AA18=3,ISBLANK(F23)),\"ü\",IF(AND(AA18=2,ISBLANK(F23)),\"û\",\"ü\")))","v":"û"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G24=\"û\",1,0)","v":1}]
[null,null,4,"Tehnične podatke (letno poročilo)",null,null,{"$f":"IF(AA19=1,\"û\",IF(AND(AA19=3,ISBLANK(F24)),\"ü\",IF(AND(AA19=2,ISBLANK(F24)),\"û\",\"ü\")))","v":"û"}]
[]
[null,null,"Dodatno zahtevani podatki:"]
[]
[null,null,"Tabela 6: Podatki o znesku prejetih subvencij v zadnjih treh letih",null,null,null,"v EUR"]
[]
[null,null,"01","02","03","04","05"]
[null,null,"ID","Znesek prejetih subvencij, dotacij ali drugih oblik državne ali druge pomoči v letih",{"$f":"VLOOKUP(E32,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2024},{"$f":"VLOOKUP(F32,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2023},{"$f":"VLOOKUP(G32,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2022},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUM NAPAK"]
[null,null,"ID","Postavka","t-1","t-2","t-3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB5+SUM(AA21:AA23)","v":40}]
[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:",{"$f":"VLOOKUP(E40,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2024},{"$f":"VLOOKUP(F40,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2023},{"$f":"VLOOKUP(G40,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2022}]
[null,null,"ID","Postavka","t-1","t-2","t-3"]
[null,null,1,"Neopredmetena dolgoročna sredstva"]
[null,null,"1.1","- od tega v najemu od lokalne skupnost"]
[null,null,"2","Opredmetena osnovna sredstva "]
[null,null,"2.1","- od tega v najemu od lokalne skupnost"]
[null,null,"3","Strošek najema"]
[null,null,"3.1","- od tega v najemu od lokalne skupnost"]
[null,null,"* v kolikor ima družba sredstva v najemu priloži tudi pogodbe o najemu sredstev"]
[]
[null,null,"Tabela 8: Osnovni podatki o izvajanju gospodarske javne službe (izpolnijo samo distributerji in distributerji z lastno proizvodnjo toplote)"]
[]
[null,null,"01","02","03"]
[null,null,"ID","Osnovni podatki o izvajanju gospodarske javne službe oskrba s toplote","Izpolnite podatke"]
[null,null,"ID","Postavka","Izpolnite podatke "]
[null,null,1,"Št. koncesijske pogodbe oz. odloka"]
[null,null,2,"Obdobje pridobljene pravice za izvajanje GJS distribucije toplote začetek... (dd.mm.llll) "]
[null,null,3,"Obdobje pridobljene pravice za izvajanje GJS distribucije toplote konec… (dd.mm.llll)"]
[null,null,4,"Datum zadnje spremembe koncesijske pogodbe ali odloka  (dd.mm.llll)"]
[null,null,5,"Znesek koncesnine"]
[null,null,6,"Ali ste v okviru prejšnega postopka za izdajo soglasja k izhodiščni ceni ali vloge za SON agenciji že posredovali zadnjo veljavno koncesijsko pogodbo ali odlok. V primeru označitve z \"DA\" koncesijske pogodbe ali odloka ni potrebno ponovno pošiljati.",null,{"$f":"IF(ISBLANK(E59),\" \",IF(E59=\"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,{"$f":"IF(E66=\"DA\",\"Dokumenta ni treba ponovno pošiljati agenciji za energijo\",\" \")","v":" "}]
[null,null,2,"Datum sprejetja pravilnika  o sodilih za razporejanje sredstev in obveznosti, stroškov in odhodkov ter prihodkov ",null,{"$f":"IF(E67=\"DA\",\"Dokumenta ni treba ponovno pošiljati agenciji za energijo\",\" \")","v":" "}]
[null,null,3,"Datum zadnje potrditve ustreznosti sodil s strani revizijske družbe",null,{"$f":"IF(E68=\"DA\",\"Dokumenta ni treba ponovno pošiljati agenciji za energijo\",\" \")","v":" "}]
[null,null,4,"Revizijska družba, ki je izvajala pregled ustreznosti sodil",null,{"$f":"IF(E69=\"DA\",\"Dokumenta ni treba ponovno pošiljati agenciji za energijo\",\" \")","v":" "}]
[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,{"$f":"IF(ISBLANK(E71),\" \",IF(E71=\"DA\",\"Dokumenta ni potrebno ponovno pošiljati agenciji za energijo\",\" Potrebno posredovati poročilo o ustreznosti in pravilnosti sodil kot prilogo zahteve\"))","v":" "}]
[null,null,6,"Vpišite datum oddaje  pravilnika  o sodilih za razporejanje sredstev in obveznosti, stroškov in odhodkov ter prihodkov agenciji za energijo"]
[]
[null,null,null,"Direktor(ica) oz. odgovorna oseba: "]
[null,null,null,"Ime in priimek:",{"$f":"IF(POVZETEK!$E$52=\"\",\"\",POVZETEK!$E$52)","v":""}]
[null,null,null,"Datum:",{"$f":"IF(POVZETEK!$E$53=\"\",\"\",POVZETEK!$E$53)","v":""}]
[null,null,null,"Žig in podpis:"]

{"sheet":"IPI","index":6,"n_rows":78,"n_cols":28,"rows_kept":78,"cut":false,"hidden":false,"merged":[[79,1,79,9],[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",156]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj",{"$f":"COUNTA(F23:I26,F29:I31,F33:I35,F37:I41,F44:I47,F49:I50,F52:I54,F56:I59,F61:I63,F65:I66,F68:I69,F72:I75)","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 103/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":156}]
[]
[]
[null,null,null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,null,"Matična številka družbe:",{"$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: Izkaz poslovnega izida iz potrjenega poslovnega načrta za leto \"&BAZA_Sifranti!AV8 &\" (\"&LOWER(BAZA_Sifranti!AS8)&\" \"&BAZA_Sifranti!AY8&\")\"","v":"Tabela 10: Izkaz poslovnega izida iz potrjenega poslovnega načrta za leto t (2025) (plan 1.1.2025 - 31.12.2025)"}]
[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$17,BAZA_Sifranti!$AC$5:$AD$7,2,0)&\" \"&\"-\"&\" \"&POVZETEK!$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},{"$f":"I64+I65-I66-I68-I69","v":0},0]
[null,null,null,97000,"Število zaposlenih na dejavnosti na dan 31.12. ",{"$f":"F72+F73","v":0},{"$f":"G72+G73","v":0},{"$f":"H72+H73","v":0},{"$f":"I72+I73","v":0},0]
[null,null,null,null,"- od tega število neposredno zaposlenih na dejavnosti na dan 31.12.",null,null,null,null,{"$f":"SUM(F72:I72)","v":0}]
[null,null,null,null,"- od tega število posredno zaposlenih na dejavnosti na dan 31.12.",null,null,null,null,{"$f":"SUM(F73:I73)","v":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":false,"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",{"$f":"COUNTA(F27:I31,F34:I37,F39:I43,F46:I49,F51:I53,F55:I58,F60:I60,F62:I65,F68:I70,F72:I74,F76:I79,F81:I81,F92:I94,F96:I104,F106:I108,F111:I114,F116:I121,F123:I123,F125:I128,F130:I136,F80:I80)","v":0},168]
[null,null,"Načrtovana bilanca stanja po dejavnostih za leto t\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 103/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj BS",{"$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",{"$f":"AB3-AB4","v":316}]
[]
[null,null,null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""}]
[]
[null,null,null,null,null,null,null,null,"Matična številka družbe:",{"$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: Podatki o sredstvih iz potrjenega poslovnega načrta za leto \"&BAZA_Sifranti!AV8 &\" (\"&LOWER(BAZA_Sifranti!AS8)&\" \"&BAZA_Sifranti!AY8&\")\"","v":"Tabela 11: Podatki o sredstvih iz potrjenega poslovnega načrta za leto t (2025) (plan 1.1.2025 - 31.12.2025)"}]
[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$17,BAZA_Sifranti!$AC$5:$AD$7,2,0)&\" \"&\"-\"&\" \"&POVZETEK!$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},{"$f":"SUM(H27:H31)","v":0},{"$f":"SUM(I27:I31)","v":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 ",{"$f":"SUM(F39:F40)","v":0},{"$f":"SUM(G39:G40)","v":0},{"$f":"SUM(H39:H40)","v":0},{"$f":"SUM(I39:I40)","v":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",{"$f":"SUM(F46:F49)","v":0},{"$f":"SUM(G46:G49)","v":0},{"$f":"SUM(H46:H49)","v":0},{"$f":"SUM(I46:I49)","v":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",{"$f":"SUM(F51:F53)","v":0},{"$f":"SUM(G51:G53)","v":0},{"$f":"SUM(H51:H53)","v":0},{"$f":"SUM(I51:I53)","v":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",{"$f":"SUM(F55:F57)","v":0},{"$f":"SUM(G55:G57)","v":0},{"$f":"SUM(H55:H57)","v":0},{"$f":"SUM(I55:I57)","v":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},{"$f":"SUM(G62:G65)","v":0},{"$f":"SUM(H62:H65)","v":0},{"$f":"SUM(I62:I65)","v":0},0]
[null,null,1,122100,"Material ",null,null,null,null,0]
[null,null,2,122200,"Nedokončana proizvodnja",null,null,null,null,0]
[null,null,3,122300,"Proizvodi in trgovsko blago",null,null,null,null,0]
[null,null,4,122400,"Predujmi za zaloge",null,null,null,null,{"$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",{"$f":"SUM(F68:F70)","v":0},{"$f":"SUM(G68:G70)","v":0},{"$f":"SUM(H68:H70)","v":0},{"$f":"SUM(I68:I70)","v":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",{"$f":"SUM(F72:F74)","v":0},{"$f":"SUM(G72:G74)","v":0},{"$f":"SUM(H72:H74)","v":0},{"$f":"SUM(I72:I74)","v":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",{"$f":"SUM(F76:F78)","v":0},{"$f":"SUM(G76:G78)","v":0},{"$f":"SUM(H76:H78)","v":0},{"$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,{"$f":"\"Tabela 12: Podatki o obveznostih do virov sredstev iz potrjenega poslovnega načrta za leto \"&BAZA_Sifranti!AV8 &\" (\"&LOWER(BAZA_Sifranti!AS8)&\" \"&BAZA_Sifranti!AY8&\")\"","v":"Tabela 12: Podatki o obveznostih do virov sredstev iz potrjenega poslovnega načrta za leto t (2025) (plan 1.1.2025 - 31.12.2025)"},null,null,null,null,null,null,null,"v EUR (brez decimalnih mest)"]
[]
[null,null,"01",null,"02","03","04","05","06","07"]
[null,null,"ID","Šifra_BS","Postavka",{"$f":"IFERROR(VLOOKUP(POVZETEK!$E$17,BAZA_Sifranti!$AC$5:$AD$7,2,0)&\" \"&\"-\"&\" \"&POVZETEK!$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},{"$f":"SUM(G111:G114)","v":0},{"$f":"SUM(H111:H114)","v":0},{"$f":"SUM(I111:I114)","v":0},0]
[null,null,1,231100,"Dolgoročne finančne obveznosti do družb v skupini",null,null,null,null,0]
[null,null,2,231200,"Dolgoročne finančne obveznosti do bank",null,null,null,null,0]
[null,null,3,231300,"Dolgoročne finančne obveznosti na podlagi obveznic",null,null,null,null,0]
[null,null,4,231400,"Druge dolgoročne finančne obveznosti",null,null,null,null,0]
[null,null,"II ",232000,"Dolgoročne poslovne obveznosti",{"$f":"SUM(F116:F120)","v":0},{"$f":"SUM(G116:G120)","v":0},{"$f":"SUM(H116:H120)","v":0},{"$f":"SUM(I116:I120)","v":0},0]
[null,null,1,232100,"Dolgoročne poslovne obveznosti do družb v skupini",null,null,null,null,0]
[null,null,2,232200,"Dolgoročne poslovne obveznosti do dobaviteljev",null,null,null,null,0]
[null,null,3,232300,"Dolgoročne menične obveznosti",null,null,null,null,0]
[null,null,4,232400,"Dolgoročne poslovne obveznosti na podlagi predujmov",null,null,null,null,0]
[null,null,5,232500,"Druge dolgoročne poslovne obveznosti ",null,null,null,null,0]
[null,null,"III ",233000,"Odložene obveznosti za davek",null,null,null,null,0]
[null,null,"Č ",240000,"Kratkoročne obveznosti",{"$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",{"$f":"SUM(F125:F128)","v":0},{"$f":"SUM(G125:G128)","v":0},{"$f":"SUM(H125:H128)","v":0},{"$f":"SUM(I125:I128)","v":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},{"$f":"SUM(H130:H134)","v":0},{"$f":"SUM(I130:I134)","v":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!$AL$8&\" in \"&BAZA_Sifranti!$AL$7","v":"Tabela 13: Izkaz poslovnega izida za leto t-3 (2022) in t-2 (2023)"},null,null,null,null,"v EUR"]
[]
[null,null,"01",null,"02","03","04"]
[null,null,"ID","Šifra_IPI","Postavka",{"$f":"VLOOKUP(F21,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2023},{"$f":"VLOOKUP(G21,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2022}]
[null,null,"ID","Šifra_IPI","POSTAVKA","t-2","t-3"]
[null,null,1,10000,"Čisti  prihodki  od  prodaje  "]
[null,null,2,11000,"Sprememba vred. zalog proizvodov in ned. proizv."]
[null,null,3,12000,"Usredstveni lastni proizvodi in lastne storitve"]
[null,null,4,13000,"Drugi poslovni prihodki (s prevrednotovalnimi poslovnimi prihodki)"]
[null,null,null,14000,"POSLOVNI PRIHODKI ",{"$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!$AL$8&\" in \"&BAZA_Sifranti!$AL$7","v":"Tabela 14: Podatki o sredstvih za leto t-3 (2022) in t-2 (2023)"},null,null,null,"v EUR"]
[]
[null,null,"01","02","03","04","05"]
[null,null,"ID","Šifra_BS","Postavka",{"$f":"VLOOKUP(F21,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2023},{"$f":"VLOOKUP(G21,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2022}]
[null,null,"ID","Šifra_BS","POSTAVKA","t-2","t-3"]
[null,null,null,100000,"SREDSTVA",{"$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},{"$f":"SUM(G37:G38)","v":0}]
[null,null,"4 a)",112410,"Opredmetena osnovna sredstva v gradnji in izdelavi"]
[null,null,"4 b)",112420,"Predujmi za pridobitev opredmetenih osnovnih sredstev"]
[null,null,5,112500,"Osnovna čreda"]
[null,null,6,112600,"Večletni nasadi"]
[null,null,"III ",113000,"Naložbene nepremičnine"]
[null,null,"IV ",114000,"Dolgoročne finančne naložbe",{"$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},{"$f":"SUM(G44:G47)","v":0}]
[null,null,"1 a)",114110,"Delnice in deleži v družbah v skupini"]
[null,null,"1 b)",114120,"Delnice in deleži v pridruženih družbah"]
[null,null,"1 c)",114130,"Druge delnice in deleži"]
[null,null,"1 č)",114140,"Druge dolgoročne finančne naložbe"]
[null,null,2,114200,"Dolgoročna posojila",{"$f":"SUM(F49:F51)","v":0},{"$f":"SUM(G49:G51)","v":0}]
[null,null,"2 a)",114210,"Dolgoročna posojila družbam v skupini"]
[null,null,"2 b)",114220,"Dolgoročna posojila drugim"]
[null,null,"2 c)",114230,"Dolgoročno nevplačani vpoklicani kapital"]
[null,null,"V ",115000,"Dolgoročne poslovne terjatve",{"$f":"SUM(F53:F55)","v":0},{"$f":"SUM(G53:G55)","v":0}]
[null,null,1,115100,"Dolgoročne poslovne terjatve do družb v skupini"]
[null,null,2,115200,"Dolgoročne poslovne terjatve do kupcev"]
[null,null,3,115300,"Dolgoročne poslovne terjatve do drugih"]
[null,null,"VI ",116000,"Odložene terjatve za davek"]
[null,null,"B",120000,"Kratkoročna sredstva",{"$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},{"$f":"SUM(G60:G63)","v":0}]
[null,null,1,122100,"Material "]
[null,null,2,122200,"Nedokončana proizvodnja"]
[null,null,3,122300,"Proizvodi in trgovsko blago"]
[null,null,4,122400,"Predujmi za zaloge"]
[null,null,"III ",123000,"Kratkoročne finančne naložbe",{"$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},{"$f":"SUM(G66:G68)","v":0}]
[null,null,"1 a)",123110,"Delnice in deleži v družbah v skupini"]
[null,null,"1 b)",123120,"Druge delnice in deleži"]
[null,null,"1 c)",123130,"Druge kratkoročne finančne naložbe"]
[null,null,2,123200,"Kratkoročna posojila",{"$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!$AL$8&\" in \"&BAZA_Sifranti!$AL$7","v":"Tabela 15: Podatki o virih sredstev za leto t-3 (2022) in t-2 (2023)"},null,null,null,"v EUR"]
[]
[null,null,"01",null,"02","03","04"]
[null,null,"ID","Šifra_BS","Postavka",{"$f":"VLOOKUP(F86,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2023},{"$f":"VLOOKUP(G86,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2022}]
[null,null,"ID","Šifra_BS","POSTAVKA","t-2","t-3"]
[null,null,null,200000,"OBVEZNOSTI DO VIROV SREDSTEV",{"$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},{"$f":"SUM(G109:G112)","v":0}]
[null,null,1,231100,"Dolgoročne finančne obveznosti do družb v skupini"]
[null,null,2,231200,"Dolgoročne finančne obveznosti do bank"]
[null,null,3,231300,"Dolgoročne finančne obveznosti na podlagi obveznic"]
[null,null,4,231400,"Druge dolgoročne finančne obveznosti"]
[null,null,"II ",232000,"Dolgoročne poslovne obveznosti",{"$f":"SUM(F114:F118)","v":0},{"$f":"SUM(G114:G118)","v":0}]
[null,null,1,232100,"Dolgoročne poslovne obveznosti do družb v skupini"]
[null,null,2,232200,"Dolgoročne poslovne obveznosti do dobaviteljev"]
[null,null,3,232300,"Dolgoročne menične obveznosti"]
[null,null,4,232400,"Dolgoročne poslovne obveznosti na podlagi predujmov"]
[null,null,5,232500,"Druge dolgoročne poslovne obveznosti "]
[null,null,"III ",233000,"Odložene obveznosti za davek"]
[null,null,"Č ",240000,"Kratkoročne obveznosti",{"$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},{"$f":"SUM(G123:G126)","v":0}]
[null,null,1,242100,"Kratkoročne finančne obveznosti do družb v skupini"]
[null,null,2,242200,"Kratkoročne finančne obveznosti do bank"]
[null,null,3,242300,"Kratkoročne finančne obveznosti na podlagi obveznic"]
[null,null,4,242400,"Druge kratkoročne finančne obveznosti"]
[null,null,"III ",243000,"Kratkoročne poslovne obveznosti",{"$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!$AL$8&\" in \"&BAZA_Sifranti!$AL$7","v":"Tabela 16: Izkaz denarnih tokov I. različica za leto t-3 (2022) in t-2 (2023)"},null,null,"v EUR"]
[]
[null,null,"01","02","03","04"]
[null,null,"ID","Postavka",{"$f":"VLOOKUP(E21,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2023},{"$f":"VLOOKUP(F21,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2022}]
[null,null,"ID","POSTAVKA","t-2","t-3"]
[null,null,null,"DENARNI TOKOVI PRI POSLOVANJU"]
[null,null,1,"Prejemki pri poslovanju",{"$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!$AL$8&\" in \"&BAZA_Sifranti!$AL$7","v":"Tabela 17: Izkaz denarnih tokov II. različica za leto t-3 (2022) in t-2 (2023)"},null,null,"v EUR"]
[]
[null,null,"01","02","03","04"]
[null,null,"ID","Postavka",{"$f":"VLOOKUP(E66,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2023},{"$f":"VLOOKUP(F66,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2022}]
[null,null,"ID","POSTAVKA","t-2","t-3"]
[null,null,null,"DENARNI TOKOVI PRI POSLOVANJU"]
[null,null,1,"Postavke izkaza poslovnega izida",{"$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","index":11,"n_rows":128,"n_cols":28,"rows_kept":128,"cut":false,"hidden":false,"merged":[[76,7,76,9],[76,10,76,12],[76,13,76,15],[97,13,97,15],[3,2,3,8],[4,2,4,8],[129,2,129,10],[97,2,97,3],[19,2,19,3],[19,4,19,14],[38,2,38,3],[38,4,38,14],[57,2,57,3],[57,4,57,14],[97,10,97,12],[97,4,97,6],[97,7,97,9],[76,2,76,3],[76,4,76,6]]}
[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",189]
[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,E104:E110,G102:G110,E63:F63,E65:E67,E69:E71,F70:F71,G65:I67,J63:M63,J70:M71,N69,E82:F91,H82:I91,K82:L91,H102,K102,H104:H110,K104:K110,E102)","v":9}]
[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 103/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"AB3-AB4","v":180}]
[]
[]
[null,null,null,null,null,null,null,null,"Številka zadeve AE:",{"$f":"IF(POVZETEK!$J$9=\"\",\"\",POVZETEK!$J$9)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kontrola napak"]
[]
[null,null,null,null,null,null,null,null,"Matična številka družbe:",{"$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 13: Realizirani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (15. in 16. odst. 9. člena metodologije) \"&BAZA_Sifranti!BE6&\" (\"&LOWER(BAZA_Sifranti!BF6)&\" \"&BAZA_Sifranti!BN6&\")\"","v":" Tabela 13: Realizirani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (15. in 16. odst. 9. člena metodologije) t-1 (1899) (realizacija 1.1.1899 - 31.12.1899)"},null,null,null,null,null,null,null,null,null,null,null,null,"v EUR"]
[]
[null,null,"Neupravičeni stroški",null,{"$f":"IF(POVZETEK!E28=0,\" \",\" \"&BAZA_Sifranti!BE6&\" (\"&LOWER(BAZA_Sifranti!BF6)&\" \"&BAZA_Sifranti!BN6&\")\")","v":" "}]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,null,"ID","POSTAVKA","Usredstveni lastni proizvodi","Stroški spoznorstev","Stroški dodatnega pokojninskega zavarovanja","Uspešnost poslovanja","Nagrade","Privatno življenje","Donacije","Prisilna izterjava davkov in kazni","Reprezentanca","Amortizacija","Skupaj"]
[null,null,"ID","POSTAVKA","U_L_P","Str_S","Str_dod_pok","Uspešnost","Nagrade","Pri_Ž","Donacije","Dav_Kaz","Reprezrntanca","Amort","Skupaj"]
[null,null,1,"Stroški blaga, materiala in storitev  ",{"$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":"IFERROR(\" Tabela 14: Realizirani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (15. in 16. odst. 9. člena metodologije) \"&BAZA_Sifranti!BE5 &\" (\"&LOWER(BAZA_Sifranti!AS5)&\" \"&BAZA_Sifranti!BN5&\")\",\" Tabela 14: Realizirani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (15. in 16. odst. 9. člena metodologije) \")","v":" Tabela 14: Realizirani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (15. in 16. odst. 9. člena metodologije) "},null,null,null,null,null,null,null,null,null,null,null,null,"v EUR"]
[]
[null,null,"Neupravičeni stroški",null,{"$f":"IFERROR(\" \"&BAZA_Sifranti!BE5&\" (\"&LOWER(BAZA_Sifranti!BF5)&\" \"&BAZA_Sifranti!BN5&\")\",\" \")","v":" "}]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,null,"ID","POSTAVKA","Usredstveni lastni proizvodi","Stroški spoznorstev","Stroški dodatnega pokojninskega zavarovanja","Uspešnost poslovanja","Nagrade","Privatno življenje","Donacije","Prisilna izterjava davkov in kazni","Reprezentanca","Amortizacija","Skupaj"]
[null,null,"ID","POSTAVKA","U_L_P","Str_S","Str_dod_pok","Uspešnost","Nagrade","Pri_Ž","Donacije","Dav_Kaz","Reprezentanca","Amort","Skupaj"]
[null,null,1,"Stroški blaga, materiala in storitev  ",{"$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":"IFERROR(\"Tabela 15: Načrtovani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (15. in 16. odst. 9. člena metodologije) \"&BAZA_Sifranti!AV8&\" (\"&LOWER(BAZA_Sifranti!AS8)&\" \"&BAZA_Sifranti!BO5&\")\",\"Tabela 15: Načrtovani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (15. in 16. odst. 9. člena metodologije)\")","v":"Tabela 15: Načrtovani stroški regulirane dejavnosti, ki niso nujni za opravljanje dejavnost (15. in 16. odst. 9. člena metodologije)"},null,null,null,null,null,null,null,null,null,null,null,null,"v EUR"]
[]
[null,null,"Neupravičeni stroški",null,{"$f":"IFERROR(BAZA_Sifranti!BE5&\" (\"&LOWER(BAZA_Sifranti!BG5)&\" \"&BAZA_Sifranti!BO5&\")\",\" \")","v":" "}]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,null,"ID","POSTAVKA","Usredstveni lastni proizvodi","Stroški spoznorstev","Stroški dodatnega pokojninskega zavarovanja","Uspešnost poslovanja","Nagrade","Privatno življenje","Donacije","Prisilna izterjava davkov in kazni","Reprezentanca","Amortizacija","Skupaj"]
[null,null,"ID","POSTAVKA","U_L_P","Str_S","Str_dod_pok","Uspešnost","Nagrade","Pri_Ž","Donacije","Dav_Kaz","Reprezentanca","Amort","Skupaj"]
[null,null,1,"Stroški blaga, materiala in storitev  ",{"$f":"SUM(E63:E63)","v":0},{"$f":"SUM(F63:F63)","v":0},null,null,null,{"$f":"SUM(J63:J63)","v":0},{"$f":"SUM(K63:K63)","v":0},{"$f":"SUM(L63:L63)","v":0},{"$f":"SUM(M63:M63)","v":0},null,{"$f":"SUM(E62:N62)","v":0}]
[null,null,"1.1.","Stroški storitev ",null,null,null,null,null,null,null,null,null,null,0]
[null,null,2,"Stroški dela  ",{"$f":"SUM(E65:E67)","v":0},null,{"$f":"SUM(G65:G67)","v":0},{"$f":"SUM(H65:H67)","v":0},{"$f":"SUM(I65:I67)","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 ",{"$f":"SUM(E69:E69)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N69:N69)","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",{"$f":"SUM(E62+E64+E68+E70+E71)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,{"$f":"\"Tabela 16: Stroški storitev na dejavnosti proizvodnje in distribucije toplote\"","v":"Tabela 16: Stroški storitev na dejavnosti proizvodnje in distribucije toplote"}]
[]
[null,null,"Upravičeni stroški",null,{"$f":"IF(POVZETEK!E28=0,\" \",BAZA_Sifranti!BE6&\" (\"&LOWER(BAZA_Sifranti!BF6)&\" \"&BAZA_Sifranti!BN6&\"\")","v":" "},null,null,{"$f":"IFERROR(IF(BAZA_Sifranti!AS8=\"Realizacija\",BAZA_Sifranti!AV8&\" (\"&LOWER(BAZA_Sifranti!AS8)&\" \"&BAZA_Sifranti!BN5&\")\",BAZA_Sifranti!AV8&\" (\"&LOWER(BAZA_Sifranti!AS7)&\" \"&BAZA_Sifranti!BN5&\")\"),\" \")","v":" "},null,null,{"$f":"IFERROR(BAZA_Sifranti!AV8&\" (\"&LOWER(BAZA_Sifranti!AS8)&\" \"&BAZA_Sifranti!BO5&\")\",\" \")","v":" "},null,null,{"$f":"IF(POVZETEK!E28=0,\" \",\"Skupaj \"&BAZA_Sifranti!BE5)","v":" "}]
[]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14"]
[null,null,"Zap.št","POSTAVKA","Skupni stroški storitev t-1","Neupravičeni stroški storitev\n t-1","Upravičeni stroški storitev \nt-1","Skupni stroški storitev","Neupravičeni stroški storitev","Upravičeni stroški storitev","Skupni stroški storitev","Neupravičeni stroški storitev","Upravičeni stroški storitev","Skupni stroški storitev","Neupravičeni stroški storitev","Upravičeni stroški storitev"]
[null,null,"Stolpec1","Stolpec2","Skupni stroški storitev t-1","Neupravičeni stroški storitev\n t-1","Upravičeni stroški storitev \nt-1","Skupni stroški storitev","Neupravičeni stroški storitev","Upravičeni stroški storitev","Skupni stroški storitev2","Neupravičeni stroški storitev3","Upravičeni stroški storitev4","Skupni stroški storitev_t","Neupravičeni stroški storitev_t","Upravičeni stroški storitev_t"]
[null,null,1,"Stroški storitev pri ustvarjanju proizvodov in opravljanju storitev ",null,null,{"$f":"E82-F82","v":0},null,null,{"$f":"H82-I82","v":0},null,null,{"$f":"K82-L82","v":0},{"$f":"H82+K82","v":0},{"$f":"I82+L82","v":0},{"$f":"J82+M82","v":0}]
[null,null,2,"Stroški transportnih storitev ",null,null,{"$f":"E83-F83","v":0},null,null,{"$f":"H83-I83","v":0},null,null,{"$f":"K83-L83","v":0},{"$f":"H83+K83","v":0},{"$f":"I83+L83","v":0},{"$f":"J83+M83","v":0}]
[null,null,3,"Stroški storitev v zvezi z vzdrževanjem ",null,null,0,null,null,0,null,null,0,0,0,0]
[null,null,4,"Najemnine ",null,null,0,null,null,0,null,null,0,0,0,0]
[null,null,5,"Povračila stroškov zaposlencem v zvezi z delom ",null,null,0,null,null,0,null,null,0,0,0,0]
[null,null,6,"Stroški plačilnega prometa, stroški bančnih storitev, stroški poslov in zavarovalne premije ",null,null,0,null,null,0,null,null,0,0,0,0]
[null,null,7,"Stroški intelektualnih in osebnih storitev ",null,null,0,null,null,0,null,null,0,0,0,0]
[null,null,8,"Stroški sejmov, reklame in reprezentance ",null,null,0,null,null,0,null,null,0,0,0,0]
[null,null,9,"Stroški storitev fizičnih oseb, ki ne opravljajo dejavnosti, skupaj z dajatvami, ki bremenijo organizacijo ",null,null,0,null,null,0,null,null,0,0,0,0]
[null,null,10,"Stroški drugih storitev ",null,null,0,null,null,0,null,null,0,0,0,0]
[null,null,11,"Skupaj",{"$f":"SUM(E82:E91)","v":0},{"$f":"SUM(F82:F91)","v":0},0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Kontrola stroški storitev",{"$f":"O25","v":0},null,null,{"$f":"O44","v":0},null,null,{"$f":"O63","v":0},null,null,{"$f":"I93+L93","v":0}]
[]
[]
[null,{"$f":"\"Tabela 17: Upravičeni stroški za distribucijski sistem\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \"&BAZA_Sifranti!AL5","v":"Tabela 17: Upravičeni stroški za distribucijski sistem  za leto t (2025)"},null,null,null,null,null,null,null,null,null,null,null,null,"v EUR"]
[]
[null,null,"Upravičeni stroški",null,{"$f":"IF(POVZETEK!E28=0,\" \",\" \"&BAZA_Sifranti!BE6&\" (\"&LOWER(BAZA_Sifranti!BF6)&\" \"&BAZA_Sifranti!BN6&\")\")","v":" "},null,null,{"$f":"IFERROR(IF(BAZA_Sifranti!AS8=\"Realizacija\",BAZA_Sifranti!AV8&\" (\"&LOWER(BAZA_Sifranti!AS8)&\" \"&BAZA_Sifranti!BN5&\")\",BAZA_Sifranti!AV8&\" (\"&LOWER(BAZA_Sifranti!AS7)&\" \"&BAZA_Sifranti!BN5&\")\"),\" \")","v":" "},null,null,{"$f":"IFERROR(BAZA_Sifranti!AV8&\" (\"&LOWER(BAZA_Sifranti!AS8)&\" \"&BAZA_Sifranti!BO5&\")\",\" \")","v":" "},null,null,{"$f":"IF(POVZETEK!E28=0,\" \",\"Skupaj \"&BAZA_Sifranti!BE5)","v":" "}]
[null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14"]
[null,null,"ID","Postavka ","Skupni stroški t-1","Neupravičeni stroški t-1","Upravičeni stroški","Skupni stroški","Neupravičeni stroški","Upravičeni stroški","Skupni stroški","Neupravičeni stroški","Upravičeni stroški","Skupni stroški","Neupravičeni stroški","Upravičeni stroški"]
[null,null,"ID","Postavka","Real_DT_LP","Real_NEU_STR","Real_Načrt_DT_LP","Načrt_NEU_STR","Načrt_DT_LP","Stolpec1","DT_LP","NEU_STR","UPR_STR","DT_LP2","NEU_STR2","UPR_STR3"]
[null,null,1,"Stroški materiala brez stroškov energentov in nabavljene toplote, vključene v variabilni del cene",null,null,{"$f":"tbl_20_FixStrT1[[#This Row],[Real_DT_LP]]-F102","v":0},null,null,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]-I102","v":0},null,null,{"$f":"K102-L102","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]+tbl_20_FixStrT1[[#This Row],[DT_LP]]","v":0},null,{"$f":"tbl_20_FixStrT1[[#This Row],[Stolpec1]]+tbl_20_FixStrT1[[#This Row],[UPR_STR]]","v":0}]
[null,null,2,"Stroški storitev",{"$f":"E92","v":0},{"$f":"F92","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Real_DT_LP]]-F103","v":0},{"$f":"H92","v":0},{"$f":"I92","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]-I103","v":0},{"$f":"K92","v":0},{"$f":"L92","v":0},{"$f":"K103-L103","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]+tbl_20_FixStrT1[[#This Row],[DT_LP]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_DT_LP]]+tbl_20_FixStrT1[[#This Row],[NEU_STR]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Stolpec1]]+tbl_20_FixStrT1[[#This Row],[UPR_STR]]","v":0}]
[null,null,3,"Stroški dela",null,{"$f":"$O$26","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Real_DT_LP]]-F104","v":0},null,{"$f":"O45","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]-I104","v":0},null,{"$f":"O64","v":0},{"$f":"K104-L104","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]+tbl_20_FixStrT1[[#This Row],[DT_LP]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_DT_LP]]+tbl_20_FixStrT1[[#This Row],[NEU_STR]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Stolpec1]]+tbl_20_FixStrT1[[#This Row],[UPR_STR]]","v":0}]
[null,null,4,"Amortizacija ",null,{"$f":"$O$31","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Real_DT_LP]]-F105","v":0},null,{"$f":"O50","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]-I105","v":0},null,{"$f":"O69","v":0},0,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]+tbl_20_FixStrT1[[#This Row],[DT_LP]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_DT_LP]]+tbl_20_FixStrT1[[#This Row],[NEU_STR]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Stolpec1]]+tbl_20_FixStrT1[[#This Row],[UPR_STR]]","v":0}]
[null,null,5,"Drugi odpisi vrednosti",null,null,{"$f":"tbl_20_FixStrT1[[#This Row],[Real_DT_LP]]-F106","v":0},null,null,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]-I106","v":0},null,null,0,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]+tbl_20_FixStrT1[[#This Row],[DT_LP]]","v":0},null,{"$f":"tbl_20_FixStrT1[[#This Row],[Stolpec1]]+tbl_20_FixStrT1[[#This Row],[UPR_STR]]","v":0}]
[null,null,6,"Drugi poslovni odhodki brez stroškov emisijskih kuponov, ki niso pridobljeni brezplačno",null,{"$f":"$O$32","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Real_DT_LP]]-F107","v":0},null,{"$f":"O51","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]-I107","v":0},null,{"$f":"O70","v":0},0,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]+tbl_20_FixStrT1[[#This Row],[DT_LP]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_DT_LP]]+tbl_20_FixStrT1[[#This Row],[NEU_STR]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Stolpec1]]+tbl_20_FixStrT1[[#This Row],[UPR_STR]]","v":0}]
[null,null,7,"Odhodki financiranja",null,null,{"$f":"tbl_20_FixStrT1[[#This Row],[Real_DT_LP]]-F108","v":0},null,null,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]-I108","v":0},null,null,0,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]+tbl_20_FixStrT1[[#This Row],[DT_LP]]","v":0},null,{"$f":"tbl_20_FixStrT1[[#This Row],[Stolpec1]]+tbl_20_FixStrT1[[#This Row],[UPR_STR]]","v":0}]
[null,null,8,"Drugi odhodki",null,{"$f":"$O$33","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Real_DT_LP]]-F109","v":0},null,{"$f":"O52","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]-I109","v":0},null,{"$f":"O71","v":0},0,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]+tbl_20_FixStrT1[[#This Row],[DT_LP]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_DT_LP]]+tbl_20_FixStrT1[[#This Row],[NEU_STR]]","v":0},{"$f":"tbl_20_FixStrT1[[#This Row],[Stolpec1]]+tbl_20_FixStrT1[[#This Row],[UPR_STR]]","v":0}]
[null,null,9,"Dobiček za zagotavljanje zakonskih rezerv",null,null,{"$f":"tbl_20_FixStrT1[[#This Row],[Real_DT_LP]]-F110","v":0},null,null,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]-I110","v":0},null,null,0,{"$f":"tbl_20_FixStrT1[[#This Row],[Načrt_NEU_STR]]+tbl_20_FixStrT1[[#This Row],[DT_LP]]","v":0},null,{"$f":"tbl_20_FixStrT1[[#This Row],[Stolpec1]]+tbl_20_FixStrT1[[#This Row],[UPR_STR]]","v":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},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[Real_Načrt_DT_LP])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[Načrt_NEU_STR])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[Načrt_DT_LP])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[Stolpec1])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[DT_LP])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[NEU_STR])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[UPR_STR])","v":0},{"$f":"SUBTOTAL(109,tbl_20_FixStrT1[DT_LP2])","v":0},{"$f":"SUM(O102:O110)","v":0},{"$f":"SUM(P102:P110)","v":0}]
[null,null,null,"Fiksni del izhodiščne cene",null,null,{"$f":"IFERROR(tbl_20_FixStrT1[[#Totals],[Real_Načrt_DT_LP]]/tbl_31_RealTarT2[[#Totals],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},null,null,{"$f":"IFERROR(tbl_20_FixStrT1[[#Totals],[Stolpec1]]/tbl_33_NacrtTarT1[[#Totals],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},null,null,{"$f":"IFERROR(tbl_20_FixStrT1[[#Totals],[UPR_STR]]/tbl_34_NacrtTarT[[#Totals],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},null,null,{"$f":"IFERROR(P111/tbl_34_NacrtTarT55[[#Totals],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0}]
[]
[]
[null,{"$f":"\"Tabela 18: Izračun fiksnega dela izhodiščne cene\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!AL49","v":"Tabela 18: Izračun fiksnega dela izhodiščne cene  za leto "}]
[]
[null,null,{"$f":"\"Izračun fiksnega dela izhodiščne cene za distribucijski sistem -\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!$AL$5","v":"Izračun fiksnega dela izhodiščne cene za distribucijski sistem -  za leto t (2025)"}]
[]
[null,null,null,null,null,"Načrtovani fiksni upravičeni stroški (FSTRt) [EUR]:",{"$f":"P111","v":0}]
[null,null,null,null,null,"Skupna obračunska moč po kategorijah cenika (vsota Pt) [MW]:",{"$f":"PRIHODKI!I190","v":0}]
[null,null,null,null,null,"Fiksni del izhodiščne cene v (FCi) [EUR/MW/leto]:",{"$f":"IFERROR(G119/G120,0)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,"Komentar:"]

{"sheet":"UVS_T-1","index":12,"n_rows":778,"n_cols":87,"rows_kept":778,"cut":false,"hidden":false,"merged":[[588,6,588,10],[588,11,588,13],[588,15,588,17],[643,6,643,10],[643,11,643,13],[643,15,643,17],[478,6,478,10],[478,11,478,13],[478,15,478,17],[533,6,533,10],[533,11,533,13],[533,15,533,17],[368,6,368,10],[368,11,368,13],[368,15,368,17],[423,6,423,10],[423,11,423,13],[423,15,423,17],[258,6,258,10],[258,11,258,13],[258,15,258,17],[313,6,313,10],[313,11,313,13],[313,15,313,17],[148,6,148,10],[148,11,148,13],[148,15,148,17],[203,6,203,10],[203,11,203,13],[203,15,203,17],[38,6,38,10],[38,11,38,14],[38,15,38,17],[93,6,93,10],[93,11,93,13],[93,15,93,17],[15,13,15,14],[27,6,27,7],[28,6,28,7],[28,11,30,21],[29,6,29,7],[30,6,30,7],[11,13,11,14],[2,4,2,12],[4,5,4,13],[5,5,5,13],[6,5,6,13],[9,13,9,14]]}
[]
[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,null,null,null,null,null,null,null,null,null,null,2024]
[]
[]
[null,null,null,null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,null,null,null,"Struktura in cene upravičenih variabilnih stroškov"]
[null,null,null,null,null,"Akta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list št. RS 103/23"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Številka zadeve AE:"]
[]
[null,null,null,null,null,{"$f":"IF(COUNTA(F43:F71,G72:G87,I43:Q71)+AM136=0,\"PRISOTNE SO NAPAKE VNOSA ALI PA DELOVNI LIST OBRAZCA NI IZPOLNJEN !\",IF(AR37=0,\"\",\"PRISOTNE SO NAPAKE VNOSA - PREVERITE VNOS IN NAVODILA ZA IZPOLNJEVANJE OBRAZCA !\"))","v":"PRISOTNE SO NAPAKE VNOSA ALI PA DELOVNI LIST OBRAZCA NI IZPOLNJEN !"},null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR43:AR71)+SUM(AR98:AR126)","v":0},null,null,null,null,"Tip vlagatelja",0]
[]
[null,null,null,null,"Naziv : ",{"$f":"POVZETEK!D13","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število napak delovnega lista:",{"$f":"AK37+AR37","v":1}]
[]
[null,null,null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[null,null,null,null,null,{"$f":"IF(COUNTA(F43:K71,I72:K87,P43:P87)=0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",IF(AL12=0,\"\",\"PRISOTNE SO NAPAKE VNOSA - PREVERITE VNOS IN NAVODILA ZA IZPOLNJEVANJE OBRAZCA !\"))","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,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,{"$f":"IFERROR((SUM(L43:M43)+(O43*(M43/(M43+O43))))/SUM(I43:J43)>#REF!,0)","v":0},null,{"$f":"IFERROR((SUM(L45:M45)+(O45*(M45/(M45+O45))))/SUM(I45:J45)<#REF!,0)","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,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,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(L44:M44)+(O44*(M44/(M44+O44))))/SUM(I44:J44)>#REF!,0)","v":0},null,{"$f":"IFERROR((SUM(L46:M46)+(O46*(M46/(M46+O46))))/SUM(I46:J46)<#REF!,0)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -"]
[]
[null,null,null,null,"Tabela 19:",{"$f":"\"Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu \"&\"\"&BAZA_Sifranti!AL6","v":"Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu t-1 (2024)"}]
[null,null,null,null,"01","02","03"]
[null,null,null,null,"ID","Naziv podjetja","Matična številka \ndobavitelja toplote"]
[null,null,null,null,0,{"$f":"F14","v":""},{"$f":"IF(N12=0,\"\",N12)","v":""}]
[null,null,null,null,1,{"$f":"IF(G28=\"\",\"\",IFERROR(VLOOKUP(MATCH(G28,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},null,null,null,null,null,"Komentar:"]
[null,null,null,null,2,{"$f":"IF(G29=\"\",\"\",IFERROR(VLOOKUP(MATCH(G29,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""}]
[null,null,null,null,3,{"$f":"IF(G30=\"\",\"\",IFERROR(VLOOKUP(MATCH(G30,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""}]
[null,null,null,null,4,{"$f":"IF(G31=\"\",\"\",IFERROR(VLOOKUP(MATCH(G31,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""}]
[]
[]
[]
[]
[]
[null,null,null,null,"Tabela 20.1","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"JANUAR \"&\"\"&BAZA_Sifranti!$AK$6","v":"JANUAR 2024"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(F43:F71,G72:G87,I43:Q71)=0,1,0)","v":1},null,null,null,null,null,"Število napak izpolnjevanja:",{"$f":"AR40+AR95+AR150+AR205+AR260+AR315+AR370+AR425+AR480+AR535+AR590+AR645","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tip proizvodne naprave in njeni mesečni izkoristki"]
[null,null,null,1]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR43:AR87)","v":0},null,"Kontrola napak vnosa in vnesenih vrednosti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18",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,null,null,null,null,null,"A01-7-1","A01-7-2"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","Znesek upravičenega stroška \n[EUR]","Strukturni delež upravičenega stroška \n[%]","Ponder","Ponder \nai oz. bi             ",null,null,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,"Kontrola prazen prostor","Kontrola podvajanja","Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"SPTE + Kotli","TOPČRP","SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav",null,"Kriteriji izkoristkov proizvodnih naprav in razmernika C za SPTE"]
[null,null,{"$f":"$D$40","v":0},{"$f":"$D$39","v":0},{"$f":"IFERROR(IF(F43=\"\",\"\",LOOKUP(MATCH(F43,$CG$726:$CG$757,0),$CD$726:$CD$757,$CF$726:$CF$757)),\"AXX-XX\")","v":""},null,{"$f":"IF(E43=\"\",\"\",ROUND(IF(OR(O43=0,O43=\"\"),SUM(J43:K43),(SUM(M43:N43))/(SUM(M43:N43)+O43)*SUM(J43:K43)),3))","v":""},{"$f":"IFERROR(IF(E43=\"\",\"\",VLOOKUP((MATCH(E43,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E43=\"\",\"\",VLOOKUP((MATCH(E43,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(OR(G43=\"\",Q43=\"\"),\"\",ROUND((G43*Q43+P43),2))","v":""},{"$f":"IFERROR(S43/$S$88,\"\")","v":""},{"$f":"IF(F43=\"\",\"\",AQ43)","v":""},{"$f":"IFERROR(T43,\"\")","v":""},null,null,{"$f":"IF(AND(E43=\"\",AT43=0,COUNTA(F43,I43:K43,P43:Q43)=0),\"\",IF(AR43=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.63286459089090474,0,{"$f":"ROUND(AD43*AC43,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS43:BF43)>0,1,0)","v":0},null,{"$f":"IF(AND(F43=\"\",F44<>\"\"),1,0)","v":0},{"$f":"IF(IF(F43=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F43)=1)=FALSE,1,0)","v":0},{"$f":"IF(E43=\"\",0,IFERROR(IF(MATCH(E43,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I43:O43)=0,0,IF(LEFT(E43,3)=\"A01\",IF(SUM(I43:J43,L43:M43)=0,0,IF(AND(SUM(I43:J43)>0,SUM(L43:M43)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I43:O43)=0,0,IF(LEFT(E43,3)=\"A01\",IF(SUM(I43:O43)=0,0,IF(OR(AND(K43=0,N43=0),AND(K43>0,N43>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM43=1,IF(AND(BN43<=$BZ$44,BN43>=$CA$44,BO43<=$BV$44,BO43>=$BW$44,BP43<=$BX$44,BP43>=$BY$44,BQ43>=$CB$44,BQ43<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=2,IF(AND(BN43<=$BZ$45,BN43>=$CA$45,BO43<=$BV$45,BO43>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=3,IF(AND(BN43<=$BZ$46,BN43>=$CA$46,BO43<=$BV$46,BO43>=$BW$46,BP43<=$BX$46,BP43>=$BY$46,BQ43>=$CB$46,BQ43<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=4,IF(AND(BN43<=$BZ$47,BN43>=$CA$47,BO43<=$BV$47,BO43>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E43=\"\",0,IF(AND(OR(AND(I43=0,L43=0),AND(I43>0,L43>0),AND(SUM(I43:J43)>0,SUM(L43:M43)>0)),OR(AND(I43>0,J43>0,L43>0),AND(SUM(I43:J43)=0,SUM(L43:M43)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(F43,I43:Q43)>9,COUNTA(F43,I43:Q43)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E43,$BG$43<>\"\"),IF(Q43>$BG$43,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E43,$BH$43<>\"\"),IF(Q43>$BH$43,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E43,3)=\"A01\",SUM(L43:N43)>0,E43<>\"A01-13\",E43<>\"A01-14\",E43<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E43,3)=\"A01\",SUM(N43:O43)>0,E43=\"A01-15\")","v":false},{"$f":"IF(BJ43=TRUE,IF(AND(K43=0,BJ43=TRUE),1,IF(SUM(I43:J43)=0,2,3)),0)","v":0},{"$f":"IF(BL43<>0,BL43,IF(BK43=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(L43:O43)/SUM(I43:K43),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(M43:O43)/SUM(J43:K43),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(L43)/SUM(I43),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM43=1,$BM43=3),ROUND(IF(O43=0,L43/M43,IF((N43+O43)<=(K43*0.85),L43/(M43+O43),L43/(SUM(N43:O43)-K43*0.85+M43))),3),\"\"),\"\")","v":""},{"$f":"IF(BM43=0,\"\",VLOOKUP(BM43,$BT$44:$BU$47,2))","v":""},null,"ID","Naprava_TIP","Izkoristek TE max","Izkoristek TE min","Izkoristek EE max","Izkoristek EE min","Izkoristek PN max","Izkoristek PN min","Cmin","Cmax"]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E44=\"\",\"\",VLOOKUP((MATCH(E44,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E44=\"\",\"\",VLOOKUP((MATCH(E44,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(OR(G44=\"\",Q44=\"\"),\"\",ROUND((G44*Q44+P44),2))","v":""},"","","",null,null,"",null,null,"ZNGO",0.14709054927946458,null,{"$f":"ROUND(AD43*AC44,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",{"$f":"IF(SUM(AS44:BF44)>0,1,0)","v":0},null,0,{"$f":"IF(IF(F44=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F44)=1)=FALSE,1,0)","v":0},0,0,0,{"$f":"IFERROR(IF(BM44=1,IF(AND(BN44<=$BZ$44,BN44>=$CA$44,BO44<=$BV$44,BO44>=$BW$44,BP44<=$BX$44,BP44>=$BY$44,BQ44>=$CB$44,BQ44<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM44=2,IF(AND(BN44<=$BZ$45,BN44>=$CA$45,BO44<=$BV$45,BO44>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM44=3,IF(AND(BN44<=$BZ$46,BN44>=$CA$46,BO44<=$BV$46,BO44>=$BW$46,BP44<=$BX$46,BP44>=$BY$46,BQ44>=$CB$46,BQ44<=$CC$46),0,1),0),0)","v":0},0,0,0,{"$f":"IF(AND($BG$41=E44,$BG$43<>\"\"),IF(Q44>$BG$43,1,0),0)","v":0},0,null,null,null,{"$f":"AND(LEFT(E44,3)=\"A01\",SUM(L44:N44)>0,E44<>\"A01-13\",E44<>\"A01-14\",E44<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E44,3)=\"A01\",SUM(N44:O44)>0,E44=\"A01-15\")","v":false},{"$f":"IF(BJ44=TRUE,IF(AND(K44=0,BJ44=TRUE),1,IF(SUM(I44:J44)=0,2,3)),0)","v":0},{"$f":"IF(BL44<>0,BL44,IF(BK44=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(L44:O44)/SUM(I44:K44),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(M44:O44)/SUM(J44:K44),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(L44)/SUM(I44),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM44=1,$BM44=3),ROUND(IF(O44=0,L44/M44,IF((N44+O44)<=(K44*0.95),L44/(M44+O44),L44/(SUM(N44:O44)-K44*0.95+M44))),3),\"\"),\"\")","v":""},{"$f":"IF(BM44=0,\"\",VLOOKUP(BM44,$BT$44:$BU$47,2))","v":""},null,1,"SPTE",1.25,0.45,0.85,0.25,1.25,0.45,0.2,1.2]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E45=\"\",\"\",VLOOKUP((MATCH(E45,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E45=\"\",\"\",VLOOKUP((MATCH(E45,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC43:AC44),0)","v":0.22004485982963073},null,{"$f":"ROUND(AD43*AC45,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,0,{"$f":"IF(IF(F45=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F45)=1)=FALSE,1,0)","v":0},0,0,0,0,{"$f":"IFERROR(IF(BM45=2,IF(AND(BN45<=$BZ$45,BN45>=$CA$45,BO45<=$BV$45,BO45>=$BW$45),0,1),0),0)","v":0},0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,2,"KOTLI",1,0.65,0,0,1,0.65,0,0]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E46=\"\",\"\",VLOOKUP((MATCH(E46,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E46=\"\",\"\",VLOOKUP((MATCH(E46,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a4",0,null,0,{"$f":"IF(IF(F46=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F46)=1)=FALSE,1,0)","v":0},0,0,0,0,{"$f":"IFERROR(IF(BM46=2,IF(AND(BN46<=$BZ$45,BN46>=$CA$45,BO46<=$BV$45,BO46>=$BW$45),0,1),0),0)","v":0},0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,3,"SPTE&KOTLI",1,0.45,0.85,0.25,1,0.45,0.2,1.5]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E47=\"\",\"\",VLOOKUP((MATCH(E47,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E47=\"\",\"\",VLOOKUP((MATCH(E47,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(OR(G47=\"\",Q47=\"\"),\"\",ROUND((G47*Q47+P47),2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a5",0,null,0,{"$f":"IF(IF(F47=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F47)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,4,"TOPČRP",3.5,1.2,0,0,3.5,1.2,0,0]
[null,null,0,0,{"$f":"IFERROR(IF(F48=\"\",\"\",LOOKUP(MATCH(F48,$CG$726:$CG$757,0),$CD$726:$CD$757,$CF$726:$CF$757)),\"AXX-XX\")","v":""},null,"",{"$f":"IFERROR(IF(E48=\"\",\"\",VLOOKUP((MATCH(E48,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E48=\"\",\"\",VLOOKUP((MATCH(E48,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(OR(G48=\"\",Q48=\"\"),\"\",ROUND((G48*Q48+P48),2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a6",0,null,0,{"$f":"IF(IF(F48=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F48)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IFERROR(IF(F49=\"\",\"\",LOOKUP(MATCH(F49,$CG$726:$CG$757,0),$CD$726:$CD$757,$CF$726:$CF$757)),\"AXX-XX\")","v":""},null,"",{"$f":"IFERROR(IF(E49=\"\",\"\",VLOOKUP((MATCH(E49,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E49=\"\",\"\",VLOOKUP((MATCH(E49,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a7",0,null,0,{"$f":"IF(IF(F49=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F49)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E50=\"\",\"\",VLOOKUP((MATCH(E50,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E50=\"\",\"\",VLOOKUP((MATCH(E50,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a8",0,null,0,{"$f":"IF(IF(F50=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F50)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E51=\"\",\"\",VLOOKUP((MATCH(E51,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E51=\"\",\"\",VLOOKUP((MATCH(E51,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a9",0,null,0,{"$f":"IF(IF(F51=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F51)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,{"$f":"IF(E52=\"\",\"\",ROUND(IF(OR(O52=0,O52=\"\"),SUM(J52:K52),(SUM(M52:N52))/(SUM(M52:N52)+O52)*SUM(J52:K52)),3))","v":""},{"$f":"IFERROR(IF(E52=\"\",\"\",VLOOKUP((MATCH(E52,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E52=\"\",\"\",VLOOKUP((MATCH(E52,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a10",0,null,0,{"$f":"IF(IF(F52=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F52)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E53=\"\",\"\",VLOOKUP((MATCH(E53,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E53=\"\",\"\",VLOOKUP((MATCH(E53,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a11",0,null,0,{"$f":"IF(IF(F53=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F53)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E54=\"\",\"\",VLOOKUP((MATCH(E54,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E54=\"\",\"\",VLOOKUP((MATCH(E54,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a12",0,null,0,{"$f":"IF(IF(F54=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F54)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E55=\"\",\"\",VLOOKUP((MATCH(E55,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E55=\"\",\"\",VLOOKUP((MATCH(E55,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(OR(G55=\"\",Q55=\"\"),\"\",ROUND((G55*Q55+P55),2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a13",0,null,0,{"$f":"IF(IF(F55=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F55)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E56=\"\",\"\",VLOOKUP((MATCH(E56,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E56=\"\",\"\",VLOOKUP((MATCH(E56,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a14",0,null,0,{"$f":"IF(IF(F56=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F56)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E57=\"\",\"\",VLOOKUP((MATCH(E57,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E57=\"\",\"\",VLOOKUP((MATCH(E57,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a15",0,null,0,{"$f":"IF(IF(F57=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F57)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E58=\"\",\"\",VLOOKUP((MATCH(E58,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E58=\"\",\"\",VLOOKUP((MATCH(E58,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a16",0,null,0,{"$f":"IF(IF(F58=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F58)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E59=\"\",\"\",VLOOKUP((MATCH(E59,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E59=\"\",\"\",VLOOKUP((MATCH(E59,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a17",0,null,0,{"$f":"IF(IF(F59=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F59)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E60=\"\",\"\",VLOOKUP((MATCH(E60,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E60=\"\",\"\",VLOOKUP((MATCH(E60,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a18",0,null,0,{"$f":"IF(IF(F60=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F60)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E61=\"\",\"\",VLOOKUP((MATCH(E61,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E61=\"\",\"\",VLOOKUP((MATCH(E61,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a19",0,null,0,{"$f":"IF(IF(F61=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F61)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E62=\"\",\"\",VLOOKUP((MATCH(E62,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E62=\"\",\"\",VLOOKUP((MATCH(E62,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a20",0,null,0,{"$f":"IF(IF(F62=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F62)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E63=\"\",\"\",VLOOKUP((MATCH(E63,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E63=\"\",\"\",VLOOKUP((MATCH(E63,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a21",0,null,0,{"$f":"IF(IF(F63=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F63)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E64=\"\",\"\",VLOOKUP((MATCH(E64,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E64=\"\",\"\",VLOOKUP((MATCH(E64,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a22",0,null,0,{"$f":"IF(IF(F64=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F64)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E65=\"\",\"\",VLOOKUP((MATCH(E65,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E65=\"\",\"\",VLOOKUP((MATCH(E65,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a23",0,null,0,{"$f":"IF(IF(F65=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F65)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E66=\"\",\"\",VLOOKUP((MATCH(E66,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E66=\"\",\"\",VLOOKUP((MATCH(E66,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a24",0,null,0,{"$f":"IF(IF(F66=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F66)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E67=\"\",\"\",VLOOKUP((MATCH(E67,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E67=\"\",\"\",VLOOKUP((MATCH(E67,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a25",0,null,0,{"$f":"IF(IF(F67=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F67)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E68=\"\",\"\",VLOOKUP((MATCH(E68,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E68=\"\",\"\",VLOOKUP((MATCH(E68,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a26",0,null,0,{"$f":"IF(IF(F68=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F68)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E69=\"\",\"\",VLOOKUP((MATCH(E69,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E69=\"\",\"\",VLOOKUP((MATCH(E69,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,0,{"$f":"IF(IF(F69=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F69)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E70=\"\",\"\",VLOOKUP((MATCH(E70,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E70=\"\",\"\",VLOOKUP((MATCH(E70,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,0,{"$f":"IF(IF(F70=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F70)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E71=\"\",\"\",VLOOKUP((MATCH(E71,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E71=\"\",\"\",VLOOKUP((MATCH(E71,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a29",0,null,0,{"$f":"IF(IF(F71=\"\",TRUE,COUNTIF(tbl_20_UVS_01[Naziv upravičenega variabilnega stroška],F71)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IFERROR(IF(F72=\"\",\"\",LOOKUP(MATCH(F72,$CG$763:$CG$778,0),$CD$763:$CD$778,$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G28=\"\",\"\",CG763)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(OR(G72=\"\",Q72=\"\"),\"\",ROUND((G72*Q72+P72),2))","v":""},"","","",null,null,{"$f":"IF(AND(BD72=\"\",AR72=0),\"\",IF(AR72=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G72/SUM(G72:G74),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F72))","v":"a1"},{"$f":"IF(SUM(AT72:BD72)>0,1,0)","v":0},null,0,null,{"$f":"IF(E72=\"\",IF((COUNTA(G72,Q72)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E72=\"\",\"\",IF(OR(COUNTA(G72,Q72)=0,COUNTA(G72,Q72)<2),1,0))","v":""}]
[null,null,0,0,"",{"$f":"IF(G28=\"\",\"\",CG764)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T73,\"\")","v":""},null,null,{"$f":"IF(AND(BD73=\"\",AR73=0),\"\",IF(AR73=1,\"û\",\"ü\"))","v":""},null,null,"ZNGO",{"$f":"IFERROR(G73/SUM(G72:G74),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F73))","v":"a2"},0,null,0,null,{"$f":"IF(E73=\"\",IF((COUNTA(G73,Q73)>0),1,0),0)","v":0}]
[null,null,0,0,"",{"$f":"IF(G28=\"\",\"\",CG765)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T74,\"\")","v":""},null,null,"",null,null,"NNGO",{"$f":"1-(SUM(AC72:AC73))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F74))","v":"a3"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G28=\"\",\"\",CG766)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G75=\"\",Q75=\"\"),\"\",ROUND((G75*Q75)/12,2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F75))","v":"a4"},0,null,0,null,{"$f":"IF(E75=\"\",IF((COUNTA(G75,Q75)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E75=\"\",\"\",IF(OR(COUNTA(G75,Q75)=0,COUNTA(G75,Q75)<2),1,0))","v":""}]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG767)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T76,\"\")","v":""},null,null,"",null,null,"GO",{"$f":"IFERROR(G76/SUM(G76:G78),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F76))","v":"a5"},0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E76=\"\",\"\",IF(OR(COUNTA(G76,Q76)=0,COUNTA(G76,Q76)<2),1,0))","v":""}]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG768)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T77,\"\")","v":""},null,null,"",null,null,"ZNGO",{"$f":"IFERROR(G77/SUM(G76:G78),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F77))","v":"a6"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG769)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","",null,null,"",null,null,"NNGO",{"$f":"1-(SUM(AC76:AC77))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F78))","v":"a7"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG770)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G79=\"\",Q79=\"\"),\"\",ROUND((G79*Q79)/12,2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F79))","v":"a8"},0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E79=\"\",\"\",IF(OR(COUNTA(G79,Q79)=0,COUNTA(G79,Q79)<2),1,0))","v":""}]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG771)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T80,\"\")","v":""},null,null,"",null,null,"GO",{"$f":"IFERROR(G80/SUM(G80:G82),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F80))","v":"a9"},0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E80=\"\",\"\",IF(OR(COUNTA(G80,Q80)=0,COUNTA(G80,Q80)<2),1,0))","v":""}]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG772)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T81,\"\")","v":""},null,null,"",null,null,"ZNGO",{"$f":"IFERROR(G81/SUM(G80:G82),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F81))","v":"a10"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG773)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","",null,null,"",null,null,"NNGO",{"$f":"1-(SUM(AC80:AC81))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F82))","v":"a11"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG774)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G83=\"\",Q83=\"\"),\"\",ROUND((G83*Q83)/12,2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F83))","v":"a12"},0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G31=\"\",\"\",CG775)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T84,\"\")","v":""},null,null,"",null,null,"GO",{"$f":"IFERROR(G84/SUM(G84:G86),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F84))","v":"a13"},0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G31=\"\",\"\",CG776)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T85,\"\")","v":""},null,null,"",null,null,"ZNGO",{"$f":"IFERROR(G85/SUM(G84:G86),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F85))","v":"a14"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G31=\"\",\"\",CG777)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","",null,null,"",null,null,"NNGO",{"$f":"1-(SUM(AC84:AC85))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F86))","v":"a15"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F87=\"\",\"\",LOOKUP(MATCH(F87,$CG$763:$CG$778,0),$CD$763:$CD$778,$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G31=\"\",\"\",CG778)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G87=\"\",Q87=\"\"),\"\",ROUND((G87*Q87)/12,2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F87))","v":"a16"},0,null,0,null,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,{"$f":"SUBTOTAL(109,tbl_20_UVS_01[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_01[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,{"$f":"SUBTOTAL(109,tbl_20_UVS_01[Ponder \nai oz. bi             ])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.2 ","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"FEBRUAR \"&\"\"&BAZA_Sifranti!$AK$6","v":"FEBRUAR 2024"}]
[null,null,null,2]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR98:AR142)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$95","v":0},{"$f":"$D$94","v":0},{"$f":"IF(E43=\"\",\"\",E43)","v":""},{"$f":"IF(F43=\"\",\"\",F43)","v":""},{"$f":"IF(E98=\"\",\"\",ROUND(IF(OR(O98=0,O98=\"\"),SUM(J98:K98),(SUM(M98:N98))/(SUM(M98:N98)+O98)*SUM(J98:K98)),3))","v":""},{"$f":"IF(H43=\"\",\"\",H43)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R43=\"\",\"\",R43)","v":""},{"$f":"IF(OR(G98=\"\",Q98=\"\"),\"\",ROUND((G98*Q98+P98),2))","v":""},{"$f":"IFERROR(S98/$S$143,\"\")","v":""},{"$f":"U43","v":""},{"$f":"IFERROR(Q98/Q43-1,\"\")","v":""},{"$f":"IFERROR(T98*$S$143/$S$88,\"\")","v":""},null,{"$f":"IF(AND(E98=\"\",COUNTA(I98:Q98)=0),\"\",IF(AR98=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.61999999999999977,0,{"$f":"ROUND(AD98*AC98,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS98:BF98)>0,1,0)","v":0},null,null,null,{"$f":"IF(E98=\"\",0,IFERROR(IF(MATCH(E98,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I98:O98)=0,0,IF(LEFT(E98,3)=\"A01\",IF(SUM(I98:J98,L98:M98)=0,0,IF(AND(SUM(I98:J98)>0,SUM(L98:M98)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I98:O98)=0,0,IF(LEFT(E98,3)=\"A01\",IF(SUM(I98:O98)=0,0,IF(OR(AND(K98=0,N98=0),AND(K98>0,N98>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM98=1,IF(AND(BN98<=$BZ$44,BN98>=$CA$44,BO98<=$BV$44,BO98>=$BW$44,BP98<=$BX$44,BP98>=$BY$44,BQ98>=$CB$44,BQ98<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM98=2,IF(AND(BN98<=$BZ$45,BN98>=$CA$45,BO98<=$BV$45,BO98>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM98=3,IF(AND(BN98<=$BZ$46,BN98>=$CA$46,BO98<=$BV$46,BO98>=$BW$46,BP98<=$BX$46,BP98>=$BY$46,BQ98>=$CB$46,BQ98<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM98=4,IF(AND(BN98<=$BZ$47,BN98>=$CA$47,BO98<=$BV$47,BO98>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E98=\"\",0,IF(AND(OR(AND(I98=0,L98=0),AND(I98>0,L98>0),AND(SUM(I98:J98)>0,SUM(L98:M98)>0)),OR(AND(I98>0,J98>0,L98>0),AND(SUM(I98:J98)=0,SUM(L98:M98)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I98:Q98)=9,COUNTA(I98:Q98)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E98,$BG$98<>\"\"),IF(Q98>$BG$98,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E98,$BH$98<>\"\"),IF(Q98>$BH$98,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E98,3)=\"A01\",SUM(L98:N98)>0,E98<>\"A01-13\",E98<>\"A01-14\",E98<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E98,3)=\"A01\",SUM(N98:O98)>0,E98=\"A01-15\")","v":false},{"$f":"IF(BJ98=TRUE,IF(AND(K98=0,BJ98=TRUE),1,IF(SUM(I98:J98)=0,2,3)),0)","v":0},{"$f":"IF(BL98<>0,BL98,IF(BK98=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM98=0,\"\",ROUND(SUM(L98:O98)/SUM(I98:K98),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM98=0,\"\",ROUND(SUM(M98:O98)/SUM(J98:K98),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM98=0,\"\",ROUND(SUM(L98)/SUM(I98),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM98=1,$BM98=3),ROUND(IF(O98=0,L98/M98,IF((N98+O98)<=(K98*0.85),L98/(M98+O98),L98/(SUM(N98:O98)-K98*0.85+M98))),3),\"\"),\"\")","v":""},{"$f":"IF(BM98=0,\"\",VLOOKUP(BM98,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"",{"$f":"IF(F44=\"\",\"\",F44)","v":""},"","",null,null,null,null,null,null,null,null,null,"",{"$f":"IF(OR(G99=\"\",Q99=\"\"),\"\",ROUND((G99*Q99+P99),2))","v":""},"","","","",null,"",null,null,"ZNGO",0.13999999999999996,null,{"$f":"ROUND(AD98*AC99,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM99=1,IF(AND(BN99<=$BZ$44,BN99>=$CA$44,BO99<=$BV$44,BO99>=$BW$44,BP99<=$BX$44,BP99>=$BY$44,BQ99>=$CB$44,BQ99<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM99=3,IF(AND(BN99<=$BZ$46,BN99>=$CA$46,BO99<=$BV$46,BO99>=$BW$46,BP99<=$BX$46,BP99>=$BY$46,BQ99>=$CB$46,BQ99<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I99:Q99)=9,COUNTA(I99:Q99)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL99<>0,BL99,IF(BK99=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM99=0,\"\",ROUND(SUM(L99:O99)/SUM(I99:K99),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM99=0,\"\",ROUND(SUM(M99:O99)/SUM(J99:K99),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM99=0,\"\",ROUND(SUM(L99)/SUM(I99),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM99=1,$BM99=3),ROUND(IF(O99=0,L99/M99,IF((N99+O99)<=(K99*0.95),L99/(M99+O99),L99/(SUM(N99:O99)-K99*0.95+M99))),3),\"\"),\"\")","v":""},{"$f":"IF(BM99=0,\"\",VLOOKUP(BM99,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC98:AC99),0)","v":0.24000000000000021},null,{"$f":"ROUND(AD98*AC100,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","",{"$f":"IFERROR(S101/$S$143,\"\")","v":""},"","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E59=\"\",\"\",E59)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",{"$f":"IF(F72=\"\",\"\",F72)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(OR(G127=\"\",Q127=\"\"),\"\",ROUND((G127*Q127+P127),2))","v":""},"","",{"$f":"IFERROR(Q127/Q72-1,\"\")","v":""},"",null,{"$f":"IF(AND(BD127=\"\",AR127=0),\"\",IF(AR127=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G127/SUM(G127:G129),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS127:BD127)>0,1,0)","v":0},null,0,null,{"$f":"IF(E127=\"\",IF((COUNTA(G127,Q127)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E127=\"\",\"\",IF(OR(COUNTA(G127,Q127)=0,COUNTA(G127,Q127)<2),1,0))","v":""}]
[null,null,0,0,"",{"$f":"IF(F73=\"\",\"\",F73)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G128/SUM(G127:G129),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(F74=\"\",\"\",F74)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC127:AC128))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E75=\"\",\"\",E75)","v":""},{"$f":"IF(F75=\"\",\"\",F75)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G130=\"\",Q130=\"\"),\"\",ROUND((G130*Q130)/12,2))","v":""},"","",{"$f":"IFERROR(Q130/Q75-1,\"\")","v":""},"",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E130=\"\",\"\",IF(OR(COUNTA(G130,Q130)=0,COUNTA(G130,Q130)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G131/SUM(G131:G133),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E131=\"\",\"\",IF(OR(COUNTA(G131,Q131)=0,COUNTA(G131,Q131)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G132/SUM(G131:G133),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC131:AC132))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G134=\"\",Q134=\"\"),\"\",ROUND((G134*Q134)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E134=\"\",\"\",IF(OR(COUNTA(G134,Q134)=0,COUNTA(G134,Q134)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G135/SUM(G135:G137),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E135=\"\",\"\",IF(OR(COUNTA(G135,Q135)=0,COUNTA(G135,Q135)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G136/SUM(G135:G137),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC135:AC136))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G138=\"\",Q138=\"\"),\"\",ROUND((G138*Q138)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G139/SUM(G139:G141),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G140/SUM(G139:G141),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC139:AC140))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G142=\"\",Q142=\"\"),\"\",ROUND((G142*Q142)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_02[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_02[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_02[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.3","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"MAREC \"&\"\"&BAZA_Sifranti!$AK$6","v":"MAREC 2024"}]
[null,null,null,3]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR153:AR197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$150","v":0},{"$f":"$D$149","v":0},{"$f":"IF(E98=\"\",\"\",E98)","v":""},"",{"$f":"IF(E153=\"\",\"\",ROUND(IF(OR(O153=0,O153=\"\"),SUM(J153:K153),(SUM(M153:N153))/(SUM(M153:N153)+O153)*SUM(J153:K153)),3))","v":""},{"$f":"IF(H98=\"\",\"\",H98)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R98=\"\",\"\",R98)","v":""},{"$f":"IF(OR(G153=\"\",Q153=\"\"),\"\",ROUND((G153*Q153+P153),2))","v":""},{"$f":"IFERROR(S153/$S$198,\"\")","v":""},{"$f":"U98","v":""},{"$f":"IFERROR(Q153/Q98-1,\"\")","v":""},{"$f":"IFERROR(T153*$S$198/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E153=\"\",COUNTA(I153:Q153)=0),\"\",IF(AR153=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.62,0,{"$f":"ROUND(AD153*AC153,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS153:BF153)>0,1,0)","v":0},null,null,null,{"$f":"IF(E153=\"\",0,IFERROR(IF(MATCH(E153,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I153:O153)=0,0,IF(LEFT(E153,3)=\"A01\",IF(SUM(I153:J153,L153:M153)=0,0,IF(AND(SUM(I153:J153)>0,SUM(L153:M153)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I153:O153)=0,0,IF(LEFT(E153,3)=\"A01\",IF(SUM(I153:O153)=0,0,IF(OR(AND(K153=0,N153=0),AND(K153>0,N153>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM153=1,IF(AND(BN153<=$BZ$44,BN153>=$CA$44,BO153<=$BV$44,BO153>=$BW$44,BP153<=$BX$44,BP153>=$BY$44,BQ153>=$CB$44,BQ153<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM153=2,IF(AND(BN153<=$BZ$45,BN153>=$CA$45,BO153<=$BV$45,BO153>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM153=3,IF(AND(BN153<=$BZ$46,BN153>=$CA$46,BO153<=$BV$46,BO153>=$BW$46,BP153<=$BX$46,BP153>=$BY$46,BQ153>=$CB$46,BQ153<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM153=4,IF(AND(BN153<=$BZ$47,BN153>=$CA$47,BO153<=$BV$47,BO153>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E153=\"\",0,IF(AND(OR(AND(I153=0,L153=0),AND(I153>0,L153>0),AND(SUM(I153:J153)>0,SUM(L153:M153)>0)),OR(AND(I153>0,J153>0,L153>0),AND(SUM(I153:J153)=0,SUM(L153:M153)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I153:Q153)=9,COUNTA(I153:Q153)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E153,$BG$153<>\"\"),IF(Q153>$BG$153,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E153,$BH$153<>\"\"),IF(Q153>$BH$153,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E153,3)=\"A01\",SUM(L153:N153)>0,E153<>\"A01-13\",E153<>\"A01-14\",E153<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E153,3)=\"A01\",SUM(N153:O153)>0,E153=\"A01-15\")","v":false},{"$f":"IF(BJ153=TRUE,IF(AND(K153=0,BJ153=TRUE),1,IF(SUM(I153:J153)=0,2,3)),0)","v":0},{"$f":"IF(BL153<>0,BL153,IF(BK153=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM153=0,\"\",ROUND(SUM(L153:O153)/SUM(I153:K153),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM153=0,\"\",ROUND(SUM(M153:O153)/SUM(J153:K153),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM153=0,\"\",ROUND(SUM(L153)/SUM(I153),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM153=1,$BM153=3),ROUND(IF(O153=0,L153/M153,IF((N153+O153)<=(K153*0.85),L153/(M153+O153),L153/(SUM(N153:O153)-K153*0.85+M153))),3),\"\"),\"\")","v":""},{"$f":"IF(BM153=0,\"\",VLOOKUP(BM153,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.15,null,{"$f":"ROUND(AD153*AC154,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM154=1,IF(AND(BN154<=$BZ$44,BN154>=$CA$44,BO154<=$BV$44,BO154>=$BW$44,BP154<=$BX$44,BP154>=$BY$44,BQ154>=$CB$44,BQ154<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM154=3,IF(AND(BN154<=$BZ$46,BN154>=$CA$46,BO154<=$BV$46,BO154>=$BW$46,BP154<=$BX$46,BP154>=$BY$46,BQ154>=$CB$46,BQ154<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I154:Q154)=9,COUNTA(I154:Q154)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL154<>0,BL154,IF(BK154=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM154=0,\"\",ROUND(SUM(L154:O154)/SUM(I154:K154),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM154=0,\"\",ROUND(SUM(M154:O154)/SUM(J154:K154),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM154=0,\"\",ROUND(SUM(L154)/SUM(I154),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM154=1,$BM154=3),ROUND(IF(O154=0,L154/M154,IF((N154+O154)<=(K154*0.95),L154/(M154+O154),L154/(SUM(N154:O154)-K154*0.95+M154))),3),\"\"),\"\")","v":""},{"$f":"IF(BM154=0,\"\",VLOOKUP(BM154,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC153:AC154),0)","v":0.22999999999999998},null,{"$f":"ROUND(AD153*AC155,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E114=\"\",\"\",E114)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD182=\"\",AR182=0),\"\",IF(AR182=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G182/SUM(G182:G184),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS182:BD182)>0,1,0)","v":0},null,0,null,{"$f":"IF(E182=\"\",IF((COUNTA(G182,Q182)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E182=\"\",\"\",IF(OR(COUNTA(G182,Q182)=0,COUNTA(G182,Q182)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G183/SUM(G182:G184),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC182:AC183))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E130=\"\",\"\",E130)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G185=\"\",Q185=\"\"),\"\",ROUND((G185*Q185)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E185=\"\",\"\",IF(OR(COUNTA(G185,Q185)=0,COUNTA(G185,Q185)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G186/SUM(G186:G188),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E186=\"\",\"\",IF(OR(COUNTA(G186,Q186)=0,COUNTA(G186,Q186)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G187/SUM(G186:G188),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC186:AC187))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G189=\"\",Q189=\"\"),\"\",ROUND((G189*Q189)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E189=\"\",\"\",IF(OR(COUNTA(G189,Q189)=0,COUNTA(G189,Q189)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G190/SUM(G190:G192),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E190=\"\",\"\",IF(OR(COUNTA(G190,Q190)=0,COUNTA(G190,Q190)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G191/SUM(G190:G192),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC190:AC191))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G193=\"\",Q193=\"\"),\"\",ROUND((G193*Q193)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G194/SUM(G194:G196),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G195/SUM(G194:G196),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC194:AC195))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E142=\"\",\"\",E142)","v":""},{"$f":"IF(F142=\"\",\"\",F142)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G197=\"\",Q197=\"\"),\"\",ROUND((G197*Q197)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_03[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_03[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_03[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.4","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"APRIL \"&\"\"&BAZA_Sifranti!$AK$6","v":"APRIL 2024"}]
[null,null,null,4]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR208:AR252)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$205","v":0},{"$f":"$D$204","v":0},{"$f":"IF(E153=\"\",\"\",E153)","v":""},"",{"$f":"IF(E208=\"\",\"\",ROUND(IF(OR(O208=0,O208=\"\"),SUM(J208:K208),(SUM(M208:N208))/(SUM(M208:N208)+O208)*SUM(J208:K208)),3))","v":""},{"$f":"IF(H153=\"\",\"\",H153)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R153=\"\",\"\",R153)","v":""},{"$f":"IF(OR(G208=\"\",Q208=\"\"),\"\",ROUND((G208*Q208+P208),2))","v":""},{"$f":"IFERROR(S208/$S$253,\"\")","v":""},{"$f":"U153","v":""},{"$f":"IFERROR(Q208/Q153-1,\"\")","v":""},{"$f":"IFERROR(T208*$S$253/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E208=\"\",COUNTA(I208:Q208)=0),\"\",IF(AR208=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.63000000000000012,0,{"$f":"ROUND(AD208*AC208,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS208:BF208)>0,1,0)","v":0},null,null,null,{"$f":"IF(E208=\"\",0,IFERROR(IF(MATCH(E208,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I208:O208)=0,0,IF(LEFT(E208,3)=\"A01\",IF(SUM(I208:J208,L208:M208)=0,0,IF(AND(SUM(I208:J208)>0,SUM(L208:M208)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I208:O208)=0,0,IF(LEFT(E208,3)=\"A01\",IF(SUM(I208:O208)=0,0,IF(OR(AND(K208=0,N208=0),AND(K208>0,N208>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM208=1,IF(AND(BN208<=$BZ$44,BN208>=$CA$44,BO208<=$BV$44,BO208>=$BW$44,BP208<=$BX$44,BP208>=$BY$44,BQ208>=$CB$44,BQ208<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM208=2,IF(AND(BN208<=$BZ$45,BN208>=$CA$45,BO208<=$BV$45,BO208>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM208=3,IF(AND(BN208<=$BZ$46,BN208>=$CA$46,BO208<=$BV$46,BO208>=$BW$46,BP208<=$BX$46,BP208>=$BY$46,BQ208>=$CB$46,BQ208<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM208=4,IF(AND(BN208<=$BZ$47,BN208>=$CA$47,BO208<=$BV$47,BO208>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E208=\"\",0,IF(AND(OR(AND(I208=0,L208=0),AND(I208>0,L208>0),AND(SUM(I208:J208)>0,SUM(L208:M208)>0)),OR(AND(I208>0,J208>0,L208>0),AND(SUM(I208:J208)=0,SUM(L208:M208)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I208:Q208)=9,COUNTA(I208:Q208)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E208,$BG$208<>\"\"),IF(Q208>$BG$208,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E208,$BH$208<>\"\"),IF(Q208>$BH$208,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E208,3)=\"A01\",SUM(L208:N208)>0,E208<>\"A01-13\",E208<>\"A01-14\",E208<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E208,3)=\"A01\",SUM(N208:O208)>0,E208=\"A01-15\")","v":false},{"$f":"IF(BJ208=TRUE,IF(AND(K208=0,BJ208=TRUE),1,IF(SUM(I208:J208)=0,2,3)),0)","v":0},{"$f":"IF(BL208<>0,BL208,IF(BK208=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM208=0,\"\",ROUND(SUM(L208:O208)/SUM(I208:K208),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM208=0,\"\",ROUND(SUM(M208:O208)/SUM(J208:K208),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM208=0,\"\",ROUND(SUM(L208)/SUM(I208),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM208=1,$BM208=3),ROUND(IF(O208=0,L208/M208,IF((N208+O208)<=(K208*0.85),L208/(M208+O208),L208/(SUM(N208:O208)-K208*0.85+M208))),3),\"\"),\"\")","v":""},{"$f":"IF(BM208=0,\"\",VLOOKUP(BM208,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.15000000000000002,null,{"$f":"ROUND(AD208*AC209,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM209=1,IF(AND(BN209<=$BZ$44,BN209>=$CA$44,BO209<=$BV$44,BO209>=$BW$44,BP209<=$BX$44,BP209>=$BY$44,BQ209>=$CB$44,BQ209<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM209=3,IF(AND(BN209<=$BZ$46,BN209>=$CA$46,BO209<=$BV$46,BO209>=$BW$46,BP209<=$BX$46,BP209>=$BY$46,BQ209>=$CB$46,BQ209<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I209:Q209)=9,COUNTA(I209:Q209)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL209<>0,BL209,IF(BK209=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM209=0,\"\",ROUND(SUM(L209:O209)/SUM(I209:K209),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM209=0,\"\",ROUND(SUM(M209:O209)/SUM(J209:K209),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM209=0,\"\",ROUND(SUM(L209)/SUM(I209),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM209=1,$BM209=3),ROUND(IF(O209=0,L209/M209,IF((N209+O209)<=(K209*0.95),L209/(M209+O209),L209/(SUM(N209:O209)-K209*0.95+M209))),3),\"\"),\"\")","v":""},{"$f":"IF(BM209=0,\"\",VLOOKUP(BM209,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC208:AC209),0)","v":0.21999999999999986},null,{"$f":"ROUND(AD208*AC210,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E169=\"\",\"\",E169)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD237=\"\",AR237=0),\"\",IF(AR237=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G237/SUM(G237:G239),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS237:BD237)>0,1,0)","v":0},null,0,null,{"$f":"IF(E237=\"\",IF((COUNTA(G237,Q237)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E237=\"\",\"\",IF(OR(COUNTA(G237,Q237)=0,COUNTA(G237,Q237)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G238/SUM(G237:G239),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC237:AC238))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E185=\"\",\"\",E185)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G240=\"\",Q240=\"\"),\"\",ROUND((G240*Q240)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E240=\"\",\"\",IF(OR(COUNTA(G240,Q240)=0,COUNTA(G240,Q240)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G241/SUM(G241:G243),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E241=\"\",\"\",IF(OR(COUNTA(G241,Q241)=0,COUNTA(G241,Q241)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G242/SUM(G241:G243),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC241:AC242))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G244=\"\",Q244=\"\"),\"\",ROUND((G244*Q244)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E244=\"\",\"\",IF(OR(COUNTA(G244,Q244)=0,COUNTA(G244,Q244)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G245/SUM(G245:G247),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E245=\"\",\"\",IF(OR(COUNTA(G245,Q245)=0,COUNTA(G245,Q245)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G246/SUM(G245:G247),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC245:AC246))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G248=\"\",Q248=\"\"),\"\",ROUND((G248*Q248)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G249/SUM(G249:G251),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G250/SUM(G249:G251),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC249:AC250))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G252=\"\",Q252=\"\"),\"\",ROUND((G252*Q252)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_04[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_04[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_04[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.5","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"MAJ \"&\"\"&BAZA_Sifranti!$AK$6","v":"MAJ 2024"}]
[null,null,null,5]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR263:AR307)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$260","v":0},{"$f":"$D$259","v":0},{"$f":"IF(E208=\"\",\"\",E208)","v":""},"",{"$f":"IF(E263=\"\",\"\",ROUND(IF(OR(O263=0,O263=\"\"),SUM(J263:K263),(SUM(M263:N263))/(SUM(M263:N263)+O263)*SUM(J263:K263)),3))","v":""},{"$f":"IF(H208=\"\",\"\",H208)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R208=\"\",\"\",R208)","v":""},{"$f":"IF(OR(G263=\"\",Q263=\"\"),\"\",ROUND((G263*Q263+P263),2))","v":""},{"$f":"IFERROR(S263/$S$308,\"\")","v":""},{"$f":"U208","v":""},{"$f":"IFERROR(Q263/Q208-1,\"\")","v":""},{"$f":"IFERROR(T263*$S$308/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E263=\"\",COUNTA(I263:Q263)=0),\"\",IF(AR263=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.63,0,{"$f":"ROUND(AD263*AC263,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS263:BF263)>0,1,0)","v":0},null,null,null,{"$f":"IF(E263=\"\",0,IFERROR(IF(MATCH(E263,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I263:O263)=0,0,IF(LEFT(E263,3)=\"A01\",IF(SUM(I263:J263,L263:M263)=0,0,IF(AND(SUM(I263:J263)>0,SUM(L263:M263)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I263:O263)=0,0,IF(LEFT(E263,3)=\"A01\",IF(SUM(I263:O263)=0,0,IF(OR(AND(K263=0,N263=0),AND(K263>0,N263>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM263=1,IF(AND(BN263<=$BZ$44,BN263>=$CA$44,BO263<=$BV$44,BO263>=$BW$44,BP263<=$BX$44,BP263>=$BY$44,BQ263>=$CB$44,BQ263<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM263=2,IF(AND(BN263<=$BZ$45,BN263>=$CA$45,BO263<=$BV$45,BO263>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM263=3,IF(AND(BN263<=$BZ$46,BN263>=$CA$46,BO263<=$BV$46,BO263>=$BW$46,BP263<=$BX$46,BP263>=$BY$46,BQ263>=$CB$46,BQ263<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM263=4,IF(AND(BN263<=$BZ$47,BN263>=$CA$47,BO263<=$BV$47,BO263>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E263=\"\",0,IF(AND(OR(AND(I263=0,L263=0),AND(I263>0,L263>0),AND(SUM(I263:J263)>0,SUM(L263:M263)>0)),OR(AND(I263>0,J263>0,L263>0),AND(SUM(I263:J263)=0,SUM(L263:M263)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I263:Q263)=9,COUNTA(I263:Q263)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E263,$BG$263<>\"\"),IF(Q263>$BG$263,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E263,$BH$263<>\"\"),IF(Q263>$BH$263,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E263,3)=\"A01\",SUM(L263:N263)>0,E263<>\"A01-13\",E263<>\"A01-14\",E263<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E263,3)=\"A01\",SUM(N263:O263)>0,E263=\"A01-15\")","v":false},{"$f":"IF(BJ263=TRUE,IF(AND(K263=0,BJ263=TRUE),1,IF(SUM(I263:J263)=0,2,3)),0)","v":0},{"$f":"IF(BL263<>0,BL263,IF(BK263=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM263=0,\"\",ROUND(SUM(L263:O263)/SUM(I263:K263),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM263=0,\"\",ROUND(SUM(M263:O263)/SUM(J263:K263),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM263=0,\"\",ROUND(SUM(L263)/SUM(I263),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM263=1,$BM263=3),ROUND(IF(O263=0,L263/M263,IF((N263+O263)<=(K263*0.85),L263/(M263+O263),L263/(SUM(N263:O263)-K263*0.85+M263))),3),\"\"),\"\")","v":""},{"$f":"IF(BM263=0,\"\",VLOOKUP(BM263,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.19,null,{"$f":"ROUND(AD263*AC264,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM264=1,IF(AND(BN264<=$BZ$44,BN264>=$CA$44,BO264<=$BV$44,BO264>=$BW$44,BP264<=$BX$44,BP264>=$BY$44,BQ264>=$CB$44,BQ264<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM264=3,IF(AND(BN264<=$BZ$46,BN264>=$CA$46,BO264<=$BV$46,BO264>=$BW$46,BP264<=$BX$46,BP264>=$BY$46,BQ264>=$CB$46,BQ264<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I264:Q264)=9,COUNTA(I264:Q264)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL264<>0,BL264,IF(BK264=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM264=0,\"\",ROUND(SUM(L264:O264)/SUM(I264:K264),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM264=0,\"\",ROUND(SUM(M264:O264)/SUM(J264:K264),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM264=0,\"\",ROUND(SUM(L264)/SUM(I264),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM264=1,$BM264=3),ROUND(IF(O264=0,L264/M264,IF((N264+O264)<=(K264*0.95),L264/(M264+O264),L264/(SUM(N264:O264)-K264*0.95+M264))),3),\"\"),\"\")","v":""},{"$f":"IF(BM264=0,\"\",VLOOKUP(BM264,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC263:AC264),0)","v":0.17999999999999994},null,{"$f":"ROUND(AD263*AC265,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E224=\"\",\"\",E224)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD292=\"\",AR292=0),\"\",IF(AR292=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G292/SUM(G292:G294),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS292:BD292)>0,1,0)","v":0},null,0,null,{"$f":"IF(E292=\"\",IF((COUNTA(G292,Q292)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E292=\"\",\"\",IF(OR(COUNTA(G292,Q292)=0,COUNTA(G292,Q292)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G293/SUM(G292:G294),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC292:AC293))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E240=\"\",\"\",E240)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G295=\"\",Q295=\"\"),\"\",ROUND((G295*Q295)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E295=\"\",\"\",IF(OR(COUNTA(G295,Q295)=0,COUNTA(G295,Q295)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G296/SUM(G296:G298),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E296=\"\",\"\",IF(OR(COUNTA(G296,Q296)=0,COUNTA(G296,Q296)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G297/SUM(G296:G298),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC296:AC297))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G299=\"\",Q299=\"\"),\"\",ROUND((G299*Q299)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E299=\"\",\"\",IF(OR(COUNTA(G299,Q299)=0,COUNTA(G299,Q299)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G300/SUM(G300:G302),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E300=\"\",\"\",IF(OR(COUNTA(G300,Q300)=0,COUNTA(G300,Q300)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G301/SUM(G300:G302),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC300:AC301))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G303=\"\",Q303=\"\"),\"\",ROUND((G303*Q303)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G304/SUM(G304:G306),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G305/SUM(G304:G306),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC304:AC305))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G307=\"\",Q307=\"\"),\"\",ROUND((G307*Q307)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_05[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_05[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_05[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.6","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"JUNIJ \"&\"\"&BAZA_Sifranti!$AK$6","v":"JUNIJ 2024"}]
[null,null,null,6]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR318:AR362)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$315","v":0},{"$f":"$D$314","v":0},{"$f":"IF(E263=\"\",\"\",E263)","v":""},"",{"$f":"IF(E318=\"\",\"\",ROUND(IF(OR(O318=0,O318=\"\"),SUM(J318:K318),(SUM(M318:N318))/(SUM(M318:N318)+O318)*SUM(J318:K318)),3))","v":""},{"$f":"IF(H263=\"\",\"\",H263)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R263=\"\",\"\",R263)","v":""},{"$f":"IF(OR(G318=\"\",Q318=\"\"),\"\",ROUND((G318*Q318+P318),2))","v":""},{"$f":"IFERROR(S318/$S$363,\"\")","v":""},{"$f":"U263","v":""},{"$f":"IFERROR(Q318/Q263-1,\"\")","v":""},{"$f":"IFERROR(T318*$S$363/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E318=\"\",COUNTA(I318:Q318)=0),\"\",IF(AR318=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.7400000000000001,0,{"$f":"ROUND(AD318*AC318,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS318:BF318)>0,1,0)","v":0},null,null,null,{"$f":"IF(E318=\"\",0,IFERROR(IF(MATCH(E318,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I318:O318)=0,0,IF(LEFT(E318,3)=\"A01\",IF(SUM(I318:J318,L318:M318)=0,0,IF(AND(SUM(I318:J318)>0,SUM(L318:M318)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I318:O318)=0,0,IF(LEFT(E318,3)=\"A01\",IF(SUM(I318:O318)=0,0,IF(OR(AND(K318=0,N318=0),AND(K318>0,N318>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM318=1,IF(AND(BN318<=$BZ$44,BN318>=$CA$44,BO318<=$BV$44,BO318>=$BW$44,BP318<=$BX$44,BP318>=$BY$44,BQ318>=$CB$44,BQ318<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM318=2,IF(AND(BN318<=$BZ$45,BN318>=$CA$45,BO318<=$BV$45,BO318>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM318=3,IF(AND(BN318<=$BZ$46,BN318>=$CA$46,BO318<=$BV$46,BO318>=$BW$46,BP318<=$BX$46,BP318>=$BY$46,BQ318>=$CB$46,BQ318<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM318=4,IF(AND(BN318<=$BZ$47,BN318>=$CA$47,BO318<=$BV$47,BO318>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E318=\"\",0,IF(AND(OR(AND(I318=0,L318=0),AND(I318>0,L318>0),AND(SUM(I318:J318)>0,SUM(L318:M318)>0)),OR(AND(I318>0,J318>0,L318>0),AND(SUM(I318:J318)=0,SUM(L318:M318)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I318:Q318)=9,COUNTA(I318:Q318)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E318,$BG$318<>\"\"),IF(Q318>$BG$318,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E318,$BH$318<>\"\"),IF(Q318>$BH$318,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E318,3)=\"A01\",SUM(L318:N318)>0,E318<>\"A01-13\",E318<>\"A01-14\",E318<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E318,3)=\"A01\",SUM(N318:O318)>0,E318=\"A01-15\")","v":false},{"$f":"IF(BJ318=TRUE,IF(AND(K318=0,BJ318=TRUE),1,IF(SUM(I318:J318)=0,2,3)),0)","v":0},{"$f":"IF(BL318<>0,BL318,IF(BK318=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM318=0,\"\",ROUND(SUM(L318:O318)/SUM(I318:K318),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM318=0,\"\",ROUND(SUM(M318:O318)/SUM(J318:K318),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM318=0,\"\",ROUND(SUM(L318)/SUM(I318),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM318=1,$BM318=3),ROUND(IF(O318=0,L318/M318,IF((N318+O318)<=(K318*0.85),L318/(M318+O318),L318/(SUM(N318:O318)-K318*0.85+M318))),3),\"\"),\"\")","v":""},{"$f":"IF(BM318=0,\"\",VLOOKUP(BM318,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.18000000000000005,null,{"$f":"ROUND(AD318*AC319,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM319=1,IF(AND(BN319<=$BZ$44,BN319>=$CA$44,BO319<=$BV$44,BO319>=$BW$44,BP319<=$BX$44,BP319>=$BY$44,BQ319>=$CB$44,BQ319<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM319=3,IF(AND(BN319<=$BZ$46,BN319>=$CA$46,BO319<=$BV$46,BO319>=$BW$46,BP319<=$BX$46,BP319>=$BY$46,BQ319>=$CB$46,BQ319<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I319:Q319)=9,COUNTA(I319:Q319)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL319<>0,BL319,IF(BK319=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM319=0,\"\",ROUND(SUM(L319:O319)/SUM(I319:K319),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM319=0,\"\",ROUND(SUM(M319:O319)/SUM(J319:K319),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM319=0,\"\",ROUND(SUM(L319)/SUM(I319),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM319=1,$BM319=3),ROUND(IF(O319=0,L319/M319,IF((N319+O319)<=(K319*0.95),L319/(M319+O319),L319/(SUM(N319:O319)-K319*0.95+M319))),3),\"\"),\"\")","v":""},{"$f":"IF(BM319=0,\"\",VLOOKUP(BM319,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC318:AC319),0)","v":7.9999999999999849E-2},null,{"$f":"ROUND(AD318*AC320,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E279=\"\",\"\",E279)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD347=\"\",AR347=0),\"\",IF(AR347=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G347/SUM(G347:G349),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS347:BD347)>0,1,0)","v":0},null,0,null,{"$f":"IF(E347=\"\",IF((COUNTA(G347,Q347)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E347=\"\",\"\",IF(OR(COUNTA(G347,Q347)=0,COUNTA(G347,Q347)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G348/SUM(G347:G349),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC347:AC348))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E295=\"\",\"\",E295)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G350=\"\",Q350=\"\"),\"\",ROUND((G350*Q350)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E350=\"\",\"\",IF(OR(COUNTA(G350,Q350)=0,COUNTA(G350,Q350)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G351/SUM(G351:G353),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E351=\"\",\"\",IF(OR(COUNTA(G351,Q351)=0,COUNTA(G351,Q351)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G352/SUM(G351:G353),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC351:AC352))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G354=\"\",Q354=\"\"),\"\",ROUND((G354*Q354)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E354=\"\",\"\",IF(OR(COUNTA(G354,Q354)=0,COUNTA(G354,Q354)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G355/SUM(G355:G357),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E355=\"\",\"\",IF(OR(COUNTA(G355,Q355)=0,COUNTA(G355,Q355)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G356/SUM(G355:G357),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC355:AC356))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G358=\"\",Q358=\"\"),\"\",ROUND((G358*Q358)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G359/SUM(G359:G361),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G360/SUM(G359:G361),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC359:AC360))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G362=\"\",Q362=\"\"),\"\",ROUND((G362*Q362)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_06[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_06[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_06[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.7","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"JULIJ \"&\"\"&BAZA_Sifranti!$AK$6","v":"JULIJ 2024"}]
[null,null,null,7]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR373:AR417)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$370","v":0},{"$f":"$D$369","v":0},{"$f":"IF(E318=\"\",\"\",E318)","v":""},"",{"$f":"IF(E373=\"\",\"\",ROUND(IF(OR(O373=0,O373=\"\"),SUM(J373:K373),(SUM(M373:N373))/(SUM(M373:N373)+O373)*SUM(J373:K373)),3))","v":""},{"$f":"IF(H318=\"\",\"\",H318)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R318=\"\",\"\",R318)","v":""},{"$f":"IF(OR(G373=\"\",Q373=\"\"),\"\",ROUND((G373*Q373+P373),2))","v":""},{"$f":"IFERROR(S373/$S$418,\"\")","v":""},{"$f":"U318","v":""},{"$f":"IFERROR(Q373/Q318-1,\"\")","v":""},{"$f":"IFERROR(T373*$S$418/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E373=\"\",COUNTA(I373:Q373)=0),\"\",IF(AR373=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.78000000000000014,0,{"$f":"ROUND(AD373*AC373,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS373:BF373)>0,1,0)","v":0},null,null,null,{"$f":"IF(E373=\"\",0,IFERROR(IF(MATCH(E373,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I373:O373)=0,0,IF(LEFT(E373,3)=\"A01\",IF(SUM(I373:J373,L373:M373)=0,0,IF(AND(SUM(I373:J373)>0,SUM(L373:M373)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I373:O373)=0,0,IF(LEFT(E373,3)=\"A01\",IF(SUM(I373:O373)=0,0,IF(OR(AND(K373=0,N373=0),AND(K373>0,N373>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM373=1,IF(AND(BN373<=$BZ$44,BN373>=$CA$44,BO373<=$BV$44,BO373>=$BW$44,BP373<=$BX$44,BP373>=$BY$44,BQ373>=$CB$44,BQ373<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM373=2,IF(AND(BN373<=$BZ$45,BN373>=$CA$45,BO373<=$BV$45,BO373>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM373=3,IF(AND(BN373<=$BZ$46,BN373>=$CA$46,BO373<=$BV$46,BO373>=$BW$46,BP373<=$BX$46,BP373>=$BY$46,BQ373>=$CB$46,BQ373<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM373=4,IF(AND(BN373<=$BZ$47,BN373>=$CA$47,BO373<=$BV$47,BO373>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E373=\"\",0,IF(AND(OR(AND(I373=0,L373=0),AND(I373>0,L373>0),AND(SUM(I373:J373)>0,SUM(L373:M373)>0)),OR(AND(I373>0,J373>0,L373>0),AND(SUM(I373:J373)=0,SUM(L373:M373)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I373:Q373)=9,COUNTA(I373:Q373)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E373,$BG$373<>\"\"),IF(Q373>$BG$373,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E373,$BH$373<>\"\"),IF(Q373>$BH$373,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E373,3)=\"A01\",SUM(L373:N373)>0,E373<>\"A01-13\",E373<>\"A01-14\",E373<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E373,3)=\"A01\",SUM(N373:O373)>0,E373=\"A01-15\")","v":false},{"$f":"IF(BJ373=TRUE,IF(AND(K373=0,BJ373=TRUE),1,IF(SUM(I373:J373)=0,2,3)),0)","v":0},{"$f":"IF(BL373<>0,BL373,IF(BK373=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM373=0,\"\",ROUND(SUM(L373:O373)/SUM(I373:K373),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM373=0,\"\",ROUND(SUM(M373:O373)/SUM(J373:K373),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM373=0,\"\",ROUND(SUM(L373)/SUM(I373),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM373=1,$BM373=3),ROUND(IF(O373=0,L373/M373,IF((N373+O373)<=(K373*0.85),L373/(M373+O373),L373/(SUM(N373:O373)-K373*0.85+M373))),3),\"\"),\"\")","v":""},{"$f":"IF(BM373=0,\"\",VLOOKUP(BM373,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.17,null,{"$f":"ROUND(AD373*AC374,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM374=1,IF(AND(BN374<=$BZ$44,BN374>=$CA$44,BO374<=$BV$44,BO374>=$BW$44,BP374<=$BX$44,BP374>=$BY$44,BQ374>=$CB$44,BQ374<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM374=3,IF(AND(BN374<=$BZ$46,BN374>=$CA$46,BO374<=$BV$46,BO374>=$BW$46,BP374<=$BX$46,BP374>=$BY$46,BQ374>=$CB$46,BQ374<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I374:Q374)=9,COUNTA(I374:Q374)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL374<>0,BL374,IF(BK374=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM374=0,\"\",ROUND(SUM(L374:O374)/SUM(I374:K374),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM374=0,\"\",ROUND(SUM(M374:O374)/SUM(J374:K374),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM374=0,\"\",ROUND(SUM(L374)/SUM(I374),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM374=1,$BM374=3),ROUND(IF(O374=0,L374/M374,IF((N374+O374)<=(K374*0.95),L374/(M374+O374),L374/(SUM(N374:O374)-K374*0.95+M374))),3),\"\"),\"\")","v":""},{"$f":"IF(BM374=0,\"\",VLOOKUP(BM374,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC373:AC374),0)","v":4.9999999999999822E-2},null,{"$f":"ROUND(AD373*AC375,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E334=\"\",\"\",E334)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD402=\"\",AR402=0),\"\",IF(AR402=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G402/SUM(G402:G404),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS402:BD402)>0,1,0)","v":0},null,0,null,{"$f":"IF(E402=\"\",IF((COUNTA(G402,Q402)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E402=\"\",\"\",IF(OR(COUNTA(G402,Q402)=0,COUNTA(G402,Q402)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G403/SUM(G402:G404),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC402:AC403))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E350=\"\",\"\",E350)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G405=\"\",Q405=\"\"),\"\",ROUND((G405*Q405)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E405=\"\",\"\",IF(OR(COUNTA(G405,Q405)=0,COUNTA(G405,Q405)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G406/SUM(G406:G408),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E406=\"\",\"\",IF(OR(COUNTA(G406,Q406)=0,COUNTA(G406,Q406)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G407/SUM(G406:G408),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC406:AC407))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G409=\"\",Q409=\"\"),\"\",ROUND((G409*Q409)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E409=\"\",\"\",IF(OR(COUNTA(G409,Q409)=0,COUNTA(G409,Q409)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G410/SUM(G410:G412),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E410=\"\",\"\",IF(OR(COUNTA(G410,Q410)=0,COUNTA(G410,Q410)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G411/SUM(G410:G412),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC410:AC411))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G413=\"\",Q413=\"\"),\"\",ROUND((G413*Q413)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G414/SUM(G414:G416),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G415/SUM(G414:G416),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC414:AC415))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G417=\"\",Q417=\"\"),\"\",ROUND((G417*Q417)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_07[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_07[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_07[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.8","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"AVGUST \"&\"\"&BAZA_Sifranti!$AK$6","v":"AVGUST 2024"}]
[null,null,null,8]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR428:AR472)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$425","v":0},{"$f":"$D$424","v":0},{"$f":"IF(E373=\"\",\"\",E373)","v":""},"",{"$f":"IF(E428=\"\",\"\",ROUND(IF(OR(O428=0,O428=\"\"),SUM(J428:K428),(SUM(M428:N428))/(SUM(M428:N428)+O428)*SUM(J428:K428)),3))","v":""},{"$f":"IF(H373=\"\",\"\",H373)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R373=\"\",\"\",R373)","v":""},{"$f":"IF(OR(G428=\"\",Q428=\"\"),\"\",ROUND((G428*Q428+P428),2))","v":""},{"$f":"IFERROR(S428/$S$473,\"\")","v":""},{"$f":"U373","v":""},{"$f":"IFERROR(Q428/Q373-1,\"\")","v":""},{"$f":"IFERROR(T428*$S$473/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E428=\"\",COUNTA(I428:Q428)=0),\"\",IF(AR428=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.7599999999999999,0,{"$f":"ROUND(AD428*AC428,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS428:BF428)>0,1,0)","v":0},null,null,null,{"$f":"IF(E428=\"\",0,IFERROR(IF(MATCH(E428,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I428:O428)=0,0,IF(LEFT(E428,3)=\"A01\",IF(SUM(I428:J428,L428:M428)=0,0,IF(AND(SUM(I428:J428)>0,SUM(L428:M428)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I428:O428)=0,0,IF(LEFT(E428,3)=\"A01\",IF(SUM(I428:O428)=0,0,IF(OR(AND(K428=0,N428=0),AND(K428>0,N428>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM428=1,IF(AND(BN428<=$BZ$44,BN428>=$CA$44,BO428<=$BV$44,BO428>=$BW$44,BP428<=$BX$44,BP428>=$BY$44,BQ428>=$CB$44,BQ428<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM428=2,IF(AND(BN428<=$BZ$45,BN428>=$CA$45,BO428<=$BV$45,BO428>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM428=3,IF(AND(BN428<=$BZ$46,BN428>=$CA$46,BO428<=$BV$46,BO428>=$BW$46,BP428<=$BX$46,BP428>=$BY$46,BQ428>=$CB$46,BQ428<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM428=4,IF(AND(BN428<=$BZ$47,BN428>=$CA$47,BO428<=$BV$47,BO428>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E428=\"\",0,IF(AND(OR(AND(I428=0,L428=0),AND(I428>0,L428>0),AND(SUM(I428:J428)>0,SUM(L428:M428)>0)),OR(AND(I428>0,J428>0,L428>0),AND(SUM(I428:J428)=0,SUM(L428:M428)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I428:Q428)=9,COUNTA(I428:Q428)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E428,$BG$428<>\"\"),IF(Q428>$BG$428,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E428,$BH$428<>\"\"),IF(Q428>$BH$428,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E428,3)=\"A01\",SUM(L428:N428)>0,E428<>\"A01-13\",E428<>\"A01-14\",E428<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E428,3)=\"A01\",SUM(N428:O428)>0,E428=\"A01-15\")","v":false},{"$f":"IF(BJ428=TRUE,IF(AND(K428=0,BJ428=TRUE),1,IF(SUM(I428:J428)=0,2,3)),0)","v":0},{"$f":"IF(BL428<>0,BL428,IF(BK428=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM428=0,\"\",ROUND(SUM(L428:O428)/SUM(I428:K428),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM428=0,\"\",ROUND(SUM(M428:O428)/SUM(J428:K428),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM428=0,\"\",ROUND(SUM(L428)/SUM(I428),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM428=1,$BM428=3),ROUND(IF(O428=0,L428/M428,IF((N428+O428)<=(K428*0.85),L428/(M428+O428),L428/(SUM(N428:O428)-K428*0.85+M428))),3),\"\"),\"\")","v":""},{"$f":"IF(BM428=0,\"\",VLOOKUP(BM428,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.18999999999999997,null,{"$f":"ROUND(AD428*AC429,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM429=1,IF(AND(BN429<=$BZ$44,BN429>=$CA$44,BO429<=$BV$44,BO429>=$BW$44,BP429<=$BX$44,BP429>=$BY$44,BQ429>=$CB$44,BQ429<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM429=3,IF(AND(BN429<=$BZ$46,BN429>=$CA$46,BO429<=$BV$46,BO429>=$BW$46,BP429<=$BX$46,BP429>=$BY$46,BQ429>=$CB$46,BQ429<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I429:Q429)=9,COUNTA(I429:Q429)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL429<>0,BL429,IF(BK429=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM429=0,\"\",ROUND(SUM(L429:O429)/SUM(I429:K429),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM429=0,\"\",ROUND(SUM(M429:O429)/SUM(J429:K429),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM429=0,\"\",ROUND(SUM(L429)/SUM(I429),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM429=1,$BM429=3),ROUND(IF(O429=0,L429/M429,IF((N429+O429)<=(K429*0.95),L429/(M429+O429),L429/(SUM(N429:O429)-K429*0.95+M429))),3),\"\"),\"\")","v":""},{"$f":"IF(BM429=0,\"\",VLOOKUP(BM429,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC428:AC429),0)","v":5.0000000000000155E-2},null,{"$f":"ROUND(AD428*AC430,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E389=\"\",\"\",E389)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD457=\"\",AR457=0),\"\",IF(AR457=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G457/SUM(G457:G459),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS457:BD457)>0,1,0)","v":0},null,0,null,{"$f":"IF(E457=\"\",IF((COUNTA(G457,Q457)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E457=\"\",\"\",IF(OR(COUNTA(G457,Q457)=0,COUNTA(G457,Q457)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G458/SUM(G457:G459),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC457:AC458))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E405=\"\",\"\",E405)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G460=\"\",Q460=\"\"),\"\",ROUND((G460*Q460)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E460=\"\",\"\",IF(OR(COUNTA(G460,Q460)=0,COUNTA(G460,Q460)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G461/SUM(G461:G463),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E461=\"\",\"\",IF(OR(COUNTA(G461,Q461)=0,COUNTA(G461,Q461)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G462/SUM(G461:G463),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC461:AC462))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G464=\"\",Q464=\"\"),\"\",ROUND((G464*Q464)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E464=\"\",\"\",IF(OR(COUNTA(G464,Q464)=0,COUNTA(G464,Q464)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G465/SUM(G465:G467),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E465=\"\",\"\",IF(OR(COUNTA(G465,Q465)=0,COUNTA(G465,Q465)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G466/SUM(G465:G467),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC465:AC466))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G468=\"\",Q468=\"\"),\"\",ROUND((G468*Q468)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G469/SUM(G469:G471),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G470/SUM(G469:G471),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC469:AC470))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G472=\"\",Q472=\"\"),\"\",ROUND((G472*Q472)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_08[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_08[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_08[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.9","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"SEPTEMBER \"&\"\"&BAZA_Sifranti!$AK$6","v":"SEPTEMBER 2024"}]
[null,null,null,9]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR483:AR527)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$480","v":0},{"$f":"$D$479","v":0},{"$f":"IF(E428=\"\",\"\",E428)","v":""},"",{"$f":"IF(E483=\"\",\"\",ROUND(IF(OR(O483=0,O483=\"\"),SUM(J483:K483),(SUM(M483:N483))/(SUM(M483:N483)+O483)*SUM(J483:K483)),3))","v":""},{"$f":"IF(H428=\"\",\"\",H428)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R428=\"\",\"\",R428)","v":""},{"$f":"IF(OR(G483=\"\",Q483=\"\"),\"\",ROUND((G483*Q483+P483),2))","v":""},{"$f":"IFERROR(S483/$S$528,\"\")","v":""},{"$f":"U428","v":""},{"$f":"IFERROR(Q483/Q428-1,\"\")","v":""},{"$f":"IFERROR(T483*$S$528/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E483=\"\",COUNTA(I483:Q483)=0),\"\",IF(AR483=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.76,0,{"$f":"ROUND(AD483*AC483,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS483:BF483)>0,1,0)","v":0},null,null,null,{"$f":"IF(E483=\"\",0,IFERROR(IF(MATCH(E483,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I483:O483)=0,0,IF(LEFT(E483,3)=\"A01\",IF(SUM(I483:J483,L483:M483)=0,0,IF(AND(SUM(I483:J483)>0,SUM(L483:M483)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I483:O483)=0,0,IF(LEFT(E483,3)=\"A01\",IF(SUM(I483:O483)=0,0,IF(OR(AND(K483=0,N483=0),AND(K483>0,N483>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM483=1,IF(AND(BN483<=$BZ$44,BN483>=$CA$44,BO483<=$BV$44,BO483>=$BW$44,BP483<=$BX$44,BP483>=$BY$44,BQ483>=$CB$44,BQ483<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM483=2,IF(AND(BN483<=$BZ$45,BN483>=$CA$45,BO483<=$BV$45,BO483>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM483=3,IF(AND(BN483<=$BZ$46,BN483>=$CA$46,BO483<=$BV$46,BO483>=$BW$46,BP483<=$BX$46,BP483>=$BY$46,BQ483>=$CB$46,BQ483<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM483=4,IF(AND(BN483<=$BZ$47,BN483>=$CA$47,BO483<=$BV$47,BO483>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E483=\"\",0,IF(AND(OR(AND(I483=0,L483=0),AND(I483>0,L483>0),AND(SUM(I483:J483)>0,SUM(L483:M483)>0)),OR(AND(I483>0,J483>0,L483>0),AND(SUM(I483:J483)=0,SUM(L483:M483)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I483:Q483)=9,COUNTA(I483:Q483)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E483,$BG$483<>\"\"),IF(Q483>$BG$483,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E483,$BH$483<>\"\"),IF(Q483>$BH$483,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E483,3)=\"A01\",SUM(L483:N483)>0,E483<>\"A01-13\",E483<>\"A01-14\",E483<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E483,3)=\"A01\",SUM(N483:O483)>0,E483=\"A01-15\")","v":false},{"$f":"IF(BJ483=TRUE,IF(AND(K483=0,BJ483=TRUE),1,IF(SUM(I483:J483)=0,2,3)),0)","v":0},{"$f":"IF(BL483<>0,BL483,IF(BK483=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM483=0,\"\",ROUND(SUM(L483:O483)/SUM(I483:K483),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM483=0,\"\",ROUND(SUM(M483:O483)/SUM(J483:K483),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM483=0,\"\",ROUND(SUM(L483)/SUM(I483),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM483=1,$BM483=3),ROUND(IF(O483=0,L483/M483,IF((N483+O483)<=(K483*0.85),L483/(M483+O483),L483/(SUM(N483:O483)-K483*0.85+M483))),3),\"\"),\"\")","v":""},{"$f":"IF(BM483=0,\"\",VLOOKUP(BM483,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.16,null,{"$f":"ROUND(AD483*AC484,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM484=1,IF(AND(BN484<=$BZ$44,BN484>=$CA$44,BO484<=$BV$44,BO484>=$BW$44,BP484<=$BX$44,BP484>=$BY$44,BQ484>=$CB$44,BQ484<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM484=3,IF(AND(BN484<=$BZ$46,BN484>=$CA$46,BO484<=$BV$46,BO484>=$BW$46,BP484<=$BX$46,BP484>=$BY$46,BQ484>=$CB$46,BQ484<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I484:Q484)=9,COUNTA(I484:Q484)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL484<>0,BL484,IF(BK484=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM484=0,\"\",ROUND(SUM(L484:O484)/SUM(I484:K484),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM484=0,\"\",ROUND(SUM(M484:O484)/SUM(J484:K484),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM484=0,\"\",ROUND(SUM(L484)/SUM(I484),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM484=1,$BM484=3),ROUND(IF(O484=0,L484/M484,IF((N484+O484)<=(K484*0.95),L484/(M484+O484),L484/(SUM(N484:O484)-K484*0.95+M484))),3),\"\"),\"\")","v":""},{"$f":"IF(BM484=0,\"\",VLOOKUP(BM484,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC483:AC484),0)","v":7.999999999999996E-2},null,{"$f":"ROUND(AD483*AC485,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E444=\"\",\"\",E444)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD512=\"\",AR512=0),\"\",IF(AR512=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G512/SUM(G512:G514),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS512:BD512)>0,1,0)","v":0},null,0,null,{"$f":"IF(E512=\"\",IF((COUNTA(G512,Q512)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E512=\"\",\"\",IF(OR(COUNTA(G512,Q512)=0,COUNTA(G512,Q512)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G513/SUM(G512:G514),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC512:AC513))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E460=\"\",\"\",E460)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G515=\"\",Q515=\"\"),\"\",ROUND((G515*Q515)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E515=\"\",\"\",IF(OR(COUNTA(G515,Q515)=0,COUNTA(G515,Q515)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G516/SUM(G516:G518),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E516=\"\",\"\",IF(OR(COUNTA(G516,Q516)=0,COUNTA(G516,Q516)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G517/SUM(G516:G518),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC516:AC517))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G519=\"\",Q519=\"\"),\"\",ROUND((G519*Q519)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E519=\"\",\"\",IF(OR(COUNTA(G519,Q519)=0,COUNTA(G519,Q519)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G520/SUM(G520:G522),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E520=\"\",\"\",IF(OR(COUNTA(G520,Q520)=0,COUNTA(G520,Q520)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G521/SUM(G520:G522),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC520:AC521))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G523=\"\",Q523=\"\"),\"\",ROUND((G523*Q523)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G524/SUM(G524:G526),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G525/SUM(G524:G526),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC524:AC525))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G527=\"\",Q527=\"\"),\"\",ROUND((G527*Q527)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_09[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_09[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_09[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.10","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"OKTOBER \"&\"\"&BAZA_Sifranti!$AK$6","v":"OKTOBER 2024"}]
[null,null,null,10]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR538:AR582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$535","v":0},{"$f":"$D$534","v":0},{"$f":"IF(E483=\"\",\"\",E483)","v":""},"",{"$f":"IF(E538=\"\",\"\",ROUND(IF(OR(O538=0,O538=\"\"),SUM(J538:K538),(SUM(M538:N538))/(SUM(M538:N538)+O538)*SUM(J538:K538)),3))","v":""},{"$f":"IF(H483=\"\",\"\",H483)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R483=\"\",\"\",R483)","v":""},{"$f":"IF(OR(G538=\"\",Q538=\"\"),\"\",ROUND((G538*Q538+P538),2))","v":""},{"$f":"IFERROR(S538/$S$583,\"\")","v":""},{"$f":"U483","v":""},{"$f":"IFERROR(Q538/Q483-1,\"\")","v":""},{"$f":"IFERROR(T538*$S$583/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E538=\"\",COUNTA(I538:Q538)=0),\"\",IF(AR538=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.64000000000000012,0,{"$f":"ROUND(AD538*AC538,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS538:BF538)>0,1,0)","v":0},null,null,null,{"$f":"IF(E538=\"\",0,IFERROR(IF(MATCH(E538,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I538:O538)=0,0,IF(LEFT(E538,3)=\"A01\",IF(SUM(I538:J538,L538:M538)=0,0,IF(AND(SUM(I538:J538)>0,SUM(L538:M538)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I538:O538)=0,0,IF(LEFT(E538,3)=\"A01\",IF(SUM(I538:O538)=0,0,IF(OR(AND(K538=0,N538=0),AND(K538>0,N538>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM538=1,IF(AND(BN538<=$BZ$44,BN538>=$CA$44,BO538<=$BV$44,BO538>=$BW$44,BP538<=$BX$44,BP538>=$BY$44,BQ538>=$CB$44,BQ538<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM538=2,IF(AND(BN538<=$BZ$45,BN538>=$CA$45,BO538<=$BV$45,BO538>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM538=3,IF(AND(BN538<=$BZ$46,BN538>=$CA$46,BO538<=$BV$46,BO538>=$BW$46,BP538<=$BX$46,BP538>=$BY$46,BQ538>=$CB$46,BQ538<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM538=4,IF(AND(BN538<=$BZ$47,BN538>=$CA$47,BO538<=$BV$47,BO538>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E538=\"\",0,IF(AND(OR(AND(I538=0,L538=0),AND(I538>0,L538>0),AND(SUM(I538:J538)>0,SUM(L538:M538)>0)),OR(AND(I538>0,J538>0,L538>0),AND(SUM(I538:J538)=0,SUM(L538:M538)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I538:Q538)=9,COUNTA(I538:Q538)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E538,$BG$538<>\"\"),IF(Q538>$BG$538,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E538,$BH$538<>\"\"),IF(Q538>$BH$538,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E538,3)=\"A01\",SUM(L538:N538)>0,E538<>\"A01-13\",E538<>\"A01-14\",E538<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E538,3)=\"A01\",SUM(N538:O538)>0,E538=\"A01-15\")","v":false},{"$f":"IF(BJ538=TRUE,IF(AND(K538=0,BJ538=TRUE),1,IF(SUM(I538:J538)=0,2,3)),0)","v":0},{"$f":"IF(BL538<>0,BL538,IF(BK538=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM538=0,\"\",ROUND(SUM(L538:O538)/SUM(I538:K538),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM538=0,\"\",ROUND(SUM(M538:O538)/SUM(J538:K538),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM538=0,\"\",ROUND(SUM(L538)/SUM(I538),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM538=1,$BM538=3),ROUND(IF(O538=0,L538/M538,IF((N538+O538)<=(K538*0.85),L538/(M538+O538),L538/(SUM(N538:O538)-K538*0.85+M538))),3),\"\"),\"\")","v":""},{"$f":"IF(BM538=0,\"\",VLOOKUP(BM538,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.16,null,{"$f":"ROUND(AD538*AC539,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM539=1,IF(AND(BN539<=$BZ$44,BN539>=$CA$44,BO539<=$BV$44,BO539>=$BW$44,BP539<=$BX$44,BP539>=$BY$44,BQ539>=$CB$44,BQ539<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM539=3,IF(AND(BN539<=$BZ$46,BN539>=$CA$46,BO539<=$BV$46,BO539>=$BW$46,BP539<=$BX$46,BP539>=$BY$46,BQ539>=$CB$46,BQ539<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I539:Q539)=9,COUNTA(I539:Q539)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL539<>0,BL539,IF(BK539=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM539=0,\"\",ROUND(SUM(L539:O539)/SUM(I539:K539),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM539=0,\"\",ROUND(SUM(M539:O539)/SUM(J539:K539),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM539=0,\"\",ROUND(SUM(L539)/SUM(I539),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM539=1,$BM539=3),ROUND(IF(O539=0,L539/M539,IF((N539+O539)<=(K539*0.95),L539/(M539+O539),L539/(SUM(N539:O539)-K539*0.95+M539))),3),\"\"),\"\")","v":""},{"$f":"IF(BM539=0,\"\",VLOOKUP(BM539,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC538:AC539),0)","v":0.19999999999999984},null,{"$f":"ROUND(AD538*AC540,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E499=\"\",\"\",E499)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD567=\"\",AR567=0),\"\",IF(AR567=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G567/SUM(G567:G569),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS567:BD567)>0,1,0)","v":0},null,0,null,{"$f":"IF(E567=\"\",IF((COUNTA(G567,Q567)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E567=\"\",\"\",IF(OR(COUNTA(G567,Q567)=0,COUNTA(G567,Q567)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G568/SUM(G567:G569),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC567:AC568))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E515=\"\",\"\",E515)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G570=\"\",Q570=\"\"),\"\",ROUND((G570*Q570)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E570=\"\",\"\",IF(OR(COUNTA(G570,Q570)=0,COUNTA(G570,Q570)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G571/SUM(G571:G573),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E571=\"\",\"\",IF(OR(COUNTA(G571,Q571)=0,COUNTA(G571,Q571)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G572/SUM(G571:G573),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC571:AC572))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G574=\"\",Q574=\"\"),\"\",ROUND((G574*Q574)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E574=\"\",\"\",IF(OR(COUNTA(G574,Q574)=0,COUNTA(G574,Q574)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G575/SUM(G575:G577),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E575=\"\",\"\",IF(OR(COUNTA(G575,Q575)=0,COUNTA(G575,Q575)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G576/SUM(G575:G577),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC575:AC576))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G578=\"\",Q578=\"\"),\"\",ROUND((G578*Q578)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G579/SUM(G579:G581),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G580/SUM(G579:G581),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC579:AC580))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G582=\"\",Q582=\"\"),\"\",ROUND((G582*Q582)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_10[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_10[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_10[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.11","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"NOVEMBER \"&\"\"&BAZA_Sifranti!$AK$6","v":"NOVEMBER 2024"}]
[null,null,null,11]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR593:AR637)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$590","v":0},{"$f":"$D$589","v":0},{"$f":"IF(E538=\"\",\"\",E538)","v":""},"",{"$f":"IF(E593=\"\",\"\",ROUND(IF(OR(O593=0,O593=\"\"),SUM(J593:K593),(SUM(M593:N593))/(SUM(M593:N593)+O593)*SUM(J593:K593)),3))","v":""},{"$f":"IF(H538=\"\",\"\",H538)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R538=\"\",\"\",R538)","v":""},{"$f":"IF(OR(G593=\"\",Q593=\"\"),\"\",ROUND((G593*Q593+P593),2))","v":""},{"$f":"IFERROR(S593/$S$638,\"\")","v":""},{"$f":"U538","v":""},{"$f":"IFERROR(Q593/Q538-1,\"\")","v":""},{"$f":"IFERROR(T593*$S$638/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E593=\"\",COUNTA(I593:Q593)=0),\"\",IF(AR593=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.62,0,{"$f":"ROUND(AD593*AC593,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS593:BF593)>0,1,0)","v":0},null,null,null,{"$f":"IF(E593=\"\",0,IFERROR(IF(MATCH(E593,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I593:O593)=0,0,IF(LEFT(E593,3)=\"A01\",IF(SUM(I593:J593,L593:M593)=0,0,IF(AND(SUM(I593:J593)>0,SUM(L593:M593)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I593:O593)=0,0,IF(LEFT(E593,3)=\"A01\",IF(SUM(I593:O593)=0,0,IF(OR(AND(K593=0,N593=0),AND(K593>0,N593>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM593=1,IF(AND(BN593<=$BZ$44,BN593>=$CA$44,BO593<=$BV$44,BO593>=$BW$44,BP593<=$BX$44,BP593>=$BY$44,BQ593>=$CB$44,BQ593<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM593=2,IF(AND(BN593<=$BZ$45,BN593>=$CA$45,BO593<=$BV$45,BO593>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM593=3,IF(AND(BN593<=$BZ$46,BN593>=$CA$46,BO593<=$BV$46,BO593>=$BW$46,BP593<=$BX$46,BP593>=$BY$46,BQ593>=$CB$46,BQ593<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM593=4,IF(AND(BN593<=$BZ$47,BN593>=$CA$47,BO593<=$BV$47,BO593>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E593=\"\",0,IF(AND(OR(AND(I593=0,L593=0),AND(I593>0,L593>0),AND(SUM(I593:J593)>0,SUM(L593:M593)>0)),OR(AND(I593>0,J593>0,L593>0),AND(SUM(I593:J593)=0,SUM(L593:M593)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I593:Q593)=9,COUNTA(I593:Q593)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E593,$BG$593<>\"\"),IF(Q593>$BG$593,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E593,$BH$593<>\"\"),IF(Q593>$BH$593,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E593,3)=\"A01\",SUM(L593:N593)>0,E593<>\"A01-13\",E593<>\"A01-14\",E593<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E593,3)=\"A01\",SUM(N593:O593)>0,E593=\"A01-15\")","v":false},{"$f":"IF(BJ593=TRUE,IF(AND(K593=0,BJ593=TRUE),1,IF(SUM(I593:J593)=0,2,3)),0)","v":0},{"$f":"IF(BL593<>0,BL593,IF(BK593=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM593=0,\"\",ROUND(SUM(L593:O593)/SUM(I593:K593),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM593=0,\"\",ROUND(SUM(M593:O593)/SUM(J593:K593),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM593=0,\"\",ROUND(SUM(L593)/SUM(I593),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM593=1,$BM593=3),ROUND(IF(O593=0,L593/M593,IF((N593+O593)<=(K593*0.85),L593/(M593+O593),L593/(SUM(N593:O593)-K593*0.85+M593))),3),\"\"),\"\")","v":""},{"$f":"IF(BM593=0,\"\",VLOOKUP(BM593,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.16,null,{"$f":"ROUND(AD593*AC594,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM594=1,IF(AND(BN594<=$BZ$44,BN594>=$CA$44,BO594<=$BV$44,BO594>=$BW$44,BP594<=$BX$44,BP594>=$BY$44,BQ594>=$CB$44,BQ594<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM594=3,IF(AND(BN594<=$BZ$46,BN594>=$CA$46,BO594<=$BV$46,BO594>=$BW$46,BP594<=$BX$46,BP594>=$BY$46,BQ594>=$CB$46,BQ594<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I594:Q594)=9,COUNTA(I594:Q594)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL594<>0,BL594,IF(BK594=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM594=0,\"\",ROUND(SUM(L594:O594)/SUM(I594:K594),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM594=0,\"\",ROUND(SUM(M594:O594)/SUM(J594:K594),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM594=0,\"\",ROUND(SUM(L594)/SUM(I594),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM594=1,$BM594=3),ROUND(IF(O594=0,L594/M594,IF((N594+O594)<=(K594*0.95),L594/(M594+O594),L594/(SUM(N594:O594)-K594*0.95+M594))),3),\"\"),\"\")","v":""},{"$f":"IF(BM594=0,\"\",VLOOKUP(BM594,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC593:AC594),0)","v":0.21999999999999997},null,{"$f":"ROUND(AD593*AC595,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E554=\"\",\"\",E554)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD622=\"\",AR622=0),\"\",IF(AR622=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G622/SUM(G622:G624),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS622:BD622)>0,1,0)","v":0},null,0,null,{"$f":"IF(E622=\"\",IF((COUNTA(G622,Q622)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E622=\"\",\"\",IF(OR(COUNTA(G622,Q622)=0,COUNTA(G622,Q622)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G623/SUM(G622:G624),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC622:AC623))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E570=\"\",\"\",E570)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G625=\"\",Q625=\"\"),\"\",ROUND((G625*Q625)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E625=\"\",\"\",IF(OR(COUNTA(G625,Q625)=0,COUNTA(G625,Q625)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G626/SUM(G626:G628),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E626=\"\",\"\",IF(OR(COUNTA(G626,Q626)=0,COUNTA(G626,Q626)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G627/SUM(G626:G628),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC626:AC627))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G629=\"\",Q629=\"\"),\"\",ROUND((G629*Q629)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E629=\"\",\"\",IF(OR(COUNTA(G629,Q629)=0,COUNTA(G629,Q629)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G630/SUM(G630:G632),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E630=\"\",\"\",IF(OR(COUNTA(G630,Q630)=0,COUNTA(G630,Q630)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G631/SUM(G630:G632),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC630:AC631))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G633=\"\",Q633=\"\"),\"\",ROUND((G633*Q633)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G634/SUM(G634:G636),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G635/SUM(G634:G636),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC634:AC635))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G637=\"\",Q637=\"\"),\"\",ROUND((G637*Q637)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_11[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_11[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_11[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[null,null,null,null,"Tabela 20.12 ","Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -",null,{"$f":"\"DECEMBER \"&\"\"&BAZA_Sifranti!$AK$6","v":"DECEMBER 2024"}]
[null,null,null,12]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR648:AR692)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$645","v":0},{"$f":"$D$644","v":0},{"$f":"IF(E593=\"\",\"\",E593)","v":""},"",{"$f":"IF(E648=\"\",\"\",ROUND(IF(OR(O648=0,O648=\"\"),SUM(J648:K648),(SUM(M648:N648))/(SUM(M648:N648)+O648)*SUM(J648:K648)),3))","v":""},{"$f":"IF(H593=\"\",\"\",H593)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R593=\"\",\"\",R593)","v":""},{"$f":"IF(OR(G648=\"\",Q648=\"\"),\"\",ROUND((G648*Q648+P648),2))","v":""},{"$f":"IFERROR(S648/$S$693,\"\")","v":""},{"$f":"U593","v":""},{"$f":"IFERROR(Q648/Q593-1,\"\")","v":""},{"$f":"IFERROR(T648*$S$693/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E648=\"\",COUNTA(I648:Q648)=0),\"\",IF(AR648=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.61,0,{"$f":"ROUND(AD648*AC648,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS648:BF648)>0,1,0)","v":0},null,null,null,{"$f":"IF(E648=\"\",0,IFERROR(IF(MATCH(E648,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I648:O648)=0,0,IF(LEFT(E648,3)=\"A01\",IF(SUM(I648:J648,L648:M648)=0,0,IF(AND(SUM(I648:J648)>0,SUM(L648:M648)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I648:O648)=0,0,IF(LEFT(E648,3)=\"A01\",IF(SUM(I648:O648)=0,0,IF(OR(AND(K648=0,N648=0),AND(K648>0,N648>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM648=1,IF(AND(BN648<=$BZ$44,BN648>=$CA$44,BO648<=$BV$44,BO648>=$BW$44,BP648<=$BX$44,BP648>=$BY$44,BQ648>=$CB$44,BQ648<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM648=2,IF(AND(BN648<=$BZ$45,BN648>=$CA$45,BO648<=$BV$45,BO648>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM648=3,IF(AND(BN648<=$BZ$46,BN648>=$CA$46,BO648<=$BV$46,BO648>=$BW$46,BP648<=$BX$46,BP648>=$BY$46,BQ648>=$CB$46,BQ648<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM648=4,IF(AND(BN648<=$BZ$47,BN648>=$CA$47,BO648<=$BV$47,BO648>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E648=\"\",0,IF(AND(OR(AND(I648=0,L648=0),AND(I648>0,L648>0),AND(SUM(I648:J648)>0,SUM(L648:M648)>0)),OR(AND(I648>0,J648>0,L648>0),AND(SUM(I648:J648)=0,SUM(L648:M648)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I648:Q648)=9,COUNTA(I648:Q648)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E648,$BG$648>\"\"),IF(Q648>$BG$648,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E648,$BH$648<>\"\"),IF(Q648>$BH$648,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E648,3)=\"A01\",SUM(L648:N648)>0,E648<>\"A01-13\",E648<>\"A01-14\",E648<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E648,3)=\"A01\",SUM(N648:O648)>0,E648=\"A01-15\")","v":false},{"$f":"IF(BJ648=TRUE,IF(AND(K648=0,BJ648=TRUE),1,IF(SUM(I648:J648)=0,2,3)),0)","v":0},{"$f":"IF(BL648<>0,BL648,IF(BK648=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM648=0,\"\",ROUND(SUM(L648:O648)/SUM(I648:K648),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM648=0,\"\",ROUND(SUM(M648:O648)/SUM(J648:K648),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM648=0,\"\",ROUND(SUM(L648)/SUM(I648),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM648=1,$BM648=3),ROUND(IF(O648=0,L648/M648,IF((N648+O648)<=(K648*0.85),L648/(M648+O648),L648/(SUM(N648:O648)-K648*0.85+M648))),3),\"\"),\"\")","v":""},{"$f":"IF(BM648=0,\"\",VLOOKUP(BM648,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.13999999999999999,null,{"$f":"ROUND(AD648*AC649,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM649=1,IF(AND(BN649<=$BZ$44,BN649>=$CA$44,BO649<=$BV$44,BO649>=$BW$44,BP649<=$BX$44,BP649>=$BY$44,BQ649>=$CB$44,BQ649<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM649=3,IF(AND(BN649<=$BZ$46,BN649>=$CA$46,BO649<=$BV$46,BO649>=$BW$46,BP649<=$BX$46,BP649>=$BY$46,BQ649>=$CB$46,BQ649<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I649:Q649)=9,COUNTA(I649:Q649)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL649<>0,BL649,IF(BK649=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM649=0,\"\",ROUND(SUM(L649:O649)/SUM(I649:K649),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM649=0,\"\",ROUND(SUM(M649:O649)/SUM(J649:K649),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM649=0,\"\",ROUND(SUM(L649)/SUM(I649),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM649=1,$BM649=3),ROUND(IF(O649=0,L649/M649,IF((N649+O649)<=(K649*0.95),L649/(M649+O649),L649/(SUM(N649:O649)-K649*0.95+M649))),3),\"\"),\"\")","v":""},{"$f":"IF(BM649=0,\"\",VLOOKUP(BM649,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC648:AC649),0)","v":0.25},null,{"$f":"ROUND(AD648*AC650,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E609=\"\",\"\",E609)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD677=\"\",AR677=0),\"\",IF(AR677=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G677/SUM(G677:G679),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS677:BD677)>0,1,0)","v":0},null,0,null,{"$f":"IF(E677=\"\",IF((COUNTA(G677,Q677)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E677=\"\",\"\",IF(OR(COUNTA(G677,Q677)=0,COUNTA(G677,Q677)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G678/SUM(G677:G679),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC677:AC678))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E625=\"\",\"\",E625)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G680=\"\",Q680=\"\"),\"\",ROUND((G680*Q680)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E680=\"\",\"\",IF(OR(COUNTA(G680,Q680)=0,COUNTA(G680,Q680)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G681/SUM(G681:G683),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E681=\"\",\"\",IF(OR(COUNTA(G681,Q681)=0,COUNTA(G681,Q681)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G682/SUM(G681:G683),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC681:AC682))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G684=\"\",Q684=\"\"),\"\",ROUND((G684*Q684)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E684=\"\",\"\",IF(OR(COUNTA(G684,Q684)=0,COUNTA(G684,Q684)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G685/SUM(G685:G687),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E685=\"\",\"\",IF(OR(COUNTA(G685,Q685)=0,COUNTA(G685,Q685)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G686/SUM(G685:G687),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC685:AC686))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G688=\"\",Q688=\"\"),\"\",ROUND((G688*Q688)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G689/SUM(G689:G691),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G690/SUM(G689:G691),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC689:AC690))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G692=\"\",Q692=\"\"),\"\",ROUND((G692*Q692)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_12[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_20_UVS_12[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_20_UVS_12[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 19: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t-1)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SM1"]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID","ID_STRO_SD","STROSEK_SD_Naziv","SM","Vsota"]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,"AXX-XX","Predhodno izberite vrsto vlagatelja (tabela 2)",0,0]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[]
[]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"A06-01_01",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT - \"&$G$28","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"A06-01_02",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-\"&$G$28","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"A06-01_03",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-\"&$G$28","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"A06-01_04",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - \"&$G$28","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"A06-02_01",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT - \"&$G$29","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"A06-02_02",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-\"&$G$29","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"A06-02_03",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-\"&$G$29","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"A06-02_04",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - \"&G29","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - "}]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"A06-03_01",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT -\"&$G$30","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT -"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"A06-03_02",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-\"&$G$30","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"A06-03_03",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-\"&$G$30","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"A06-03_04",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - \"&G30","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - "}]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"A06-04_01",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT -\"&$G$31","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT -"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"A06-04_02",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-\"&$G$31","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"A06-04_03",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-\"&$G$31","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"A06-04_04",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT -\"&G31","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT -"}]

{"sheet":"VARIABILNI_DEL_T-1","index":13,"n_rows":229,"n_cols":81,"rows_kept":229,"cut":false,"hidden":false,"merged":[[38,11,38,14],[38,15,38,17],[111,19,111,21],[112,19,112,21],[97,6,97,7],[99,6,99,7],[100,6,100,7],[101,6,101,7],[102,6,102,7],[110,19,110,21],[96,6,96,7],[98,6,98,7],[31,6,31,7],[31,8,31,9],[38,6,38,10],[27,6,27,7],[27,8,27,9],[28,6,28,7],[28,8,28,9],[29,6,29,7],[29,8,29,9],[30,6,30,7],[30,8,30,9],[27,10,27,11],[28,10,28,11],[29,10,29,11],[30,10,30,11],[31,10,31,11],[2,4,2,12],[4,5,4,13],[5,5,5,13],[6,5,6,13],[9,13,9,14],[11,13,11,14],[15,13,15,14],[25,6,25,7],[25,8,25,9],[26,6,26,7],[26,8,26,9],[25,10,25,11],[26,10,26,11],[24,10,24,11]]}
[]
[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,null,null,null,null,null,2024]
[]
[]
[null,null,null,null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,null,null,null,"Struktura in cene upravičenih variabilnih stroškov"]
[null,null,null,null,null,"Akta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list št. RS 103/23"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Številka zadeve AE:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR43:AR71)+SUM(#REF!)","v":{"$error":"#REF!"}},null,null,null,null,"Tip vlagatelja",0]
[]
[null,null,null,null,"Naziv : ",{"$f":"POVZETEK!D13","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,null,null,null,null,null,null,null,null,"Število napak delovnega lista:",{"$f":"AK37+AR37","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[null,null,null,null,null,{"$f":"IF(COUNTA(F43:K71,I72:K87,P43:P87)=0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",IF(AL12=0,\"\",\"PRISOTNE SO NAPAKE VNOSA - PREVERITE VNOS IN NAVODILA ZA IZPOLNJEVANJE OBRAZCA !\"))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(L43:M43)+(O43*(M43/(M43+O43))))/SUM(I43:J43)>#REF!,0)","v":0},null,{"$f":"IFERROR((SUM(L45:M45)+(O45*(M45/(M45+O45))))/SUM(I45:J45)<#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(L44:M44)+(O44*(M44/(M44+O44))))/SUM(I44:J44)>#REF!,0)","v":0},null,{"$f":"IFERROR((SUM(L46:M46)+(O46*(M46/(M46+O46))))/SUM(I46:J46)<#REF!,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[]
[]
[null,null,null,null,"Tabela 21:",{"$f":"\"Količina lastne proizvedene toplote [ID=0] in nabava toplote od dobaviteljev toplote [ID=1-4] v letu \"&\"\"&BAZA_Sifranti!AL6","v":"Količina lastne proizvedene toplote [ID=0] in nabava toplote od dobaviteljev toplote [ID=1-4] v letu t-1 (2024)"}]
[null,null,null,null,"01","02","03",null,"04",null,"05",null,"06"]
[null,null,null,null,"ID","Naziv podjetja","Matična številka \ndobavitelja toplote",null,"Količina toplote \n[MWh]",null,"Povprečna letna obračunska moč \n[MW/leto]",null,"Delež toplote dobavitelja \n[%]"]
[null,null,null,null,0,{"$f":"F14","v":""},{"$f":"IF(N12=0,\"\",N12)","v":""},null,{"$f":"IF(F27=\"\",\"\",C40)","v":""},null,{"$f":"IF(F27=\"\",\"\",PRIHODKI!D216)","v":""},null,{"$f":"IF(F27=\"\",\"\",IFERROR(I27/I32,0))","v":""}]
[null,null,null,null,1,{"$f":"IF(G28=\"\",\"\",IFERROR(VLOOKUP(MATCH(G28,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},{"$f":"IF('UVS_T-1'!G28=0,\"\",'UVS_T-1'!G28)","v":""},null,{"$f":"IF(F28=\"\",\"\",G72)","v":""},null,{"$f":"IF(F28=\"\",\"\",G75)","v":""},null,{"$f":"IF(F28=\"\",\"\",IFERROR(I28/I32,0))","v":""}]
[null,null,null,null,2,{"$f":"IF(G29=\"\",\"\",IFERROR(VLOOKUP(MATCH(G29,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},{"$f":"IF('UVS_T-1'!G29=0,\"\",'UVS_T-1'!G29)","v":""},null,{"$f":"IF(F29=\"\",\"\",G76)","v":""},null,{"$f":"IF(F29=\"\",\"\",G79)","v":""},null,{"$f":"IF(F29=\"\",\"\",IFERROR(I29/I32,0))","v":""}]
[null,null,null,null,3,{"$f":"IF(G30=\"\",\"\",IFERROR(VLOOKUP(MATCH(G30,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},{"$f":"IF('UVS_T-1'!G30=0,\"\",'UVS_T-1'!G30)","v":""},null,{"$f":"IF(F30=\"\",\"\",G80)","v":""},null,{"$f":"IF(F30=\"\",\"\",G83)","v":""},null,{"$f":"IF(F30=\"\",\"\",IFERROR(I30/I32,0))","v":""}]
[null,null,null,null,4,{"$f":"IF(G31=\"\",\"\",IFERROR(VLOOKUP(MATCH(G31,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},{"$f":"IF('UVS_T-1'!G31=0,\"\",'UVS_T-1'!G31)","v":""},null,{"$f":"IF(F31=\"\",\"\",G84)","v":""},null,{"$f":"IF(F31=\"\",\"\",G87)","v":""},null,{"$f":"IF(F31=\"\",\"\",IFERROR(I31/I32,0))","v":""}]
[null,null,null,null,null,"SKUPAJ",null,null,{"$f":"SUM(I27:J31)","v":0},null,{"$f":"SUM(K27:L31)","v":0},null,{"$f":"SUM(M27:M31)","v":0}]
[]
[]
[]
[]
[null,null,null,null,"Tabela 22:",{"$f":"\"Struktura upravičenih variabilnih stroškov v letu \"&\"\"&BAZA_Sifranti!AL6","v":"Struktura upravičenih variabilnih stroškov v letu t-1 (2024)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(F43:F71,G72:G87,I43:Q71)=0,1,0)","v":0},null,null,null,null,null,"Število napak izpolnjevanja:",{"$f":"AR40+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tip proizvodne naprave in njeni mesečni izkoristki"]
[null,null,null,1]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",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,null,null,null,null,null,null,"Opomba:"]
[null,null,{"$f":"SUMIF(C43:C71,\"A01\",N43:N71)+SUMIF(C43:C71,\"A01\",M43:M71)","v":0},null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR43:AR87)","v":29},null,"Kontrola napak vnosa in vnesenih vrednosti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18",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,null,null,null,null,null,"A01-7-1","A01-7-2"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","Znesek upravičenega stroška \n[EUR]","Strukturni delež upravičenega stroška \n[%]","Ponder","Ponder \nai oz. bi             ",null,null,null,null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,"Kontrola prazen prostor","Kontrola podvajanja","Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"SPTE + Kotli","TOPČRP","SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav",null,"Kriteriji izkoristkov proizvodnih naprav in razmernika C za SPTE"]
[null,null,{"$f":"LEFT(E43,3)","v":""},{"$f":"$D$39","v":0},{"$f":"IFERROR(IF(F43=\"\",\"\",LOOKUP(MATCH(F43,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F43=\"\",\"\",'UVS_T-1'!F43)","v":""},{"$f":"IF(E43=\"\",\"\",ROUND(IF(OR(O43=0,O43=\"\"),SUM(J43:K43),(SUM(M43:N43))/(SUM(M43:N43)+O43)*SUM(J43:K43)),3))","v":""},{"$f":"IFERROR(IF(E43=\"\",\"\",VLOOKUP((MATCH(E43,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I98,'UVS_T-1'!I153,'UVS_T-1'!I208,'UVS_T-1'!I263,'UVS_T-1'!I318,'UVS_T-1'!I373,'UVS_T-1'!I428,'UVS_T-1'!I483,'UVS_T-1'!I538,'UVS_T-1'!I593,'UVS_T-1'!I648))","v":""},{"$f":"IF(F43=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J98,'UVS_T-1'!J153,'UVS_T-1'!J208,'UVS_T-1'!J263,'UVS_T-1'!J318,'UVS_T-1'!J373,'UVS_T-1'!J428,'UVS_T-1'!J483,'UVS_T-1'!J538,'UVS_T-1'!J593,'UVS_T-1'!J648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K98,'UVS_T-1'!K153,'UVS_T-1'!K208,'UVS_T-1'!K263,'UVS_T-1'!K318,'UVS_T-1'!K373,'UVS_T-1'!K428,'UVS_T-1'!K483,'UVS_T-1'!K538,'UVS_T-1'!K593,'UVS_T-1'!K648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L98,'UVS_T-1'!L153,'UVS_T-1'!L208,'UVS_T-1'!L263,'UVS_T-1'!L318,'UVS_T-1'!L373,'UVS_T-1'!L428,'UVS_T-1'!L483,'UVS_T-1'!L538,'UVS_T-1'!L593,'UVS_T-1'!L648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M98,'UVS_T-1'!M153,'UVS_T-1'!M208,'UVS_T-1'!M263,'UVS_T-1'!M318,'UVS_T-1'!M373,'UVS_T-1'!M428,'UVS_T-1'!M483,'UVS_T-1'!M538,'UVS_T-1'!M593,'UVS_T-1'!M648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N98,'UVS_T-1'!N153,'UVS_T-1'!N208,'UVS_T-1'!N263,'UVS_T-1'!N318,'UVS_T-1'!N373,'UVS_T-1'!N428,'UVS_T-1'!N483,'UVS_T-1'!N538,'UVS_T-1'!N593,'UVS_T-1'!N648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O98,'UVS_T-1'!O153,'UVS_T-1'!O208,'UVS_T-1'!O263,'UVS_T-1'!O318,'UVS_T-1'!O373,'UVS_T-1'!O428,'UVS_T-1'!O483,'UVS_T-1'!O538,'UVS_T-1'!O593,'UVS_T-1'!O648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P98,'UVS_T-1'!P153,'UVS_T-1'!P208,'UVS_T-1'!P263,'UVS_T-1'!P318,'UVS_T-1'!P373,'UVS_T-1'!P428,'UVS_T-1'!P483,'UVS_T-1'!P538,'UVS_T-1'!P593,'UVS_T-1'!P648))","v":""},54.17,{"$f":"IFERROR(IF(E43=\"\",\"\",VLOOKUP((MATCH(E43,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S98,'UVS_T-1'!S153,'UVS_T-1'!S208,'UVS_T-1'!S263,'UVS_T-1'!S318,'UVS_T-1'!S373,'UVS_T-1'!S428,'UVS_T-1'!S483,'UVS_T-1'!S538,'UVS_T-1'!S593,'UVS_T-1'!S648))","v":""},{"$f":"IFERROR(S43/$S$88,\"\")","v":""},{"$f":"IF(F43=\"\",\"\",AQ43)","v":""},{"$f":"IFERROR(T43,\"\")","v":""},null,null,null,null,null,"GO",0.63286459089090474,0,{"$f":"ROUND(AD43*AC43,3)","v":0},null,null,null,null,null,null,{"$f":"LEFT(E43,3)","v":""},null,null,null,null,"a1",{"$f":"IF(SUM(AS43:BF43)>0,1,0)","v":0},null,{"$f":"IF(AND(F43=\"\",F44<>\"\"),1,0)","v":0},{"$f":"IF(IF(F43=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F43)=1)=FALSE,1,0)","v":0},{"$f":"IF(E43=\"\",0,IFERROR(IF(MATCH(E43,$CF$193:$CF$226,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I43:O43)=0,0,IF(LEFT(E43,3)=\"A01\",IF(SUM(I43:J43,L43:M43)=0,0,IF(AND(SUM(I43:J43)>0,SUM(L43:M43)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I43:O43)=0,0,IF(LEFT(E43,3)=\"A01\",IF(SUM(I43:O43)=0,0,IF(OR(AND(K43=0,N43=0),AND(K43>0,N43>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM43=1,IF(AND(BN43<=$BZ$44,BN43>=$CA$44,BO43<=$BV$44,BO43>=$BW$44,BP43<=$BX$44,BP43>=$BY$44,BQ43>=$CB$44,BQ43<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=2,IF(AND(BN43<=$BZ$45,BN43>=$CA$45,BO43<=$BV$45,BO43>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=3,IF(AND(BN43<=$BZ$46,BN43>=$CA$46,BO43<=$BV$46,BO43>=$BW$46,BP43<=$BX$46,BP43>=$BY$46,BQ43>=$CB$46,BQ43<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=4,IF(AND(BN43<=$BZ$47,BN43>=$CA$47,BO43<=$BV$47,BO43>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E43=\"\",0,IF(AND(OR(AND(I43=0,L43=0),AND(I43>0,L43>0),AND(SUM(I43:J43)>0,SUM(L43:M43)>0)),OR(AND(I43>0,J43>0,L43>0),AND(SUM(I43:J43)=0,SUM(L43:M43)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(F43,I43:Q43)>9,COUNTA(F43,I43:Q43)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E43,$BG$43<>\"\"),IF(Q43>$BG$43,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E43,$BH$43<>\"\"),IF(Q43>$BH$43,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E43,3)=\"A01\",SUM(L43:N43)>0,E43<>\"A01-13\",E43<>\"A01-14\",E43<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E43,3)=\"A01\",SUM(N43:O43)>0,E43=\"A01-15\")","v":false},{"$f":"IF(BJ43=TRUE,IF(AND(K43=0,BJ43=TRUE),1,IF(SUM(I43:J43)=0,2,3)),0)","v":0},{"$f":"IF(BL43<>0,BL43,IF(BK43=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(L43:O43)/SUM(I43:K43),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(M43:O43)/SUM(J43:K43),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(L43)/SUM(I43),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM43=1,$BM43=3),ROUND(IF(O43=0,L43/M43,IF((N43+O43)<=(K43*0.85),L43/(M43+O43),L43/(SUM(N43:O43)-K43*0.85+M43))),3),\"\"),\"\")","v":""},{"$f":"IF(BM43=0,\"\",VLOOKUP(BM43,$BT$44:$BU$47,2))","v":""},null,"ID","Naprava_TIP","Izkoristek TE max","Izkoristek TE min","Izkoristek EE max","Izkoristek EE min","Izkoristek PN max","Izkoristek PN min","Cmin","Cmax"]
[null,null,{"$f":"LEFT(E44,3)","v":""},0,{"$f":"IFERROR(IF(F44=\"\",\"\",LOOKUP(MATCH(F44,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F44=\"\",\"\",'UVS_T-1'!F44)","v":""},{"$f":"IF(E44=\"\",\"\",ROUND(IF(OR(O44=0,O44=\"\"),SUM(J44:K44),(SUM(M44:N44))/(SUM(M44:N44)+O44)*SUM(J44:K44)),3))","v":""},{"$f":"IFERROR(IF(E44=\"\",\"\",VLOOKUP((MATCH(E44,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I99,'UVS_T-1'!I154,'UVS_T-1'!I209,'UVS_T-1'!I264,'UVS_T-1'!I319,'UVS_T-1'!I374,'UVS_T-1'!I429,'UVS_T-1'!I484,'UVS_T-1'!I539,'UVS_T-1'!I594,'UVS_T-1'!I649))","v":""},{"$f":"IF(F44=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J99,'UVS_T-1'!J154,'UVS_T-1'!J209,'UVS_T-1'!J264,'UVS_T-1'!J319,'UVS_T-1'!J374,'UVS_T-1'!J429,'UVS_T-1'!J484,'UVS_T-1'!J539,'UVS_T-1'!J594,'UVS_T-1'!J649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K99,'UVS_T-1'!K154,'UVS_T-1'!K209,'UVS_T-1'!K264,'UVS_T-1'!K319,'UVS_T-1'!K374,'UVS_T-1'!K429,'UVS_T-1'!K484,'UVS_T-1'!K539,'UVS_T-1'!K594,'UVS_T-1'!K649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L99,'UVS_T-1'!L154,'UVS_T-1'!L209,'UVS_T-1'!L264,'UVS_T-1'!L319,'UVS_T-1'!L374,'UVS_T-1'!L429,'UVS_T-1'!L484,'UVS_T-1'!L539,'UVS_T-1'!L594,'UVS_T-1'!L649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M99,'UVS_T-1'!M154,'UVS_T-1'!M209,'UVS_T-1'!M264,'UVS_T-1'!M319,'UVS_T-1'!M374,'UVS_T-1'!M429,'UVS_T-1'!M484,'UVS_T-1'!M539,'UVS_T-1'!M594,'UVS_T-1'!M649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N99,'UVS_T-1'!N154,'UVS_T-1'!N209,'UVS_T-1'!N264,'UVS_T-1'!N319,'UVS_T-1'!N374,'UVS_T-1'!N429,'UVS_T-1'!N484,'UVS_T-1'!N539,'UVS_T-1'!N594,'UVS_T-1'!N649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O99,'UVS_T-1'!O154,'UVS_T-1'!O209,'UVS_T-1'!O264,'UVS_T-1'!O319,'UVS_T-1'!O374,'UVS_T-1'!O429,'UVS_T-1'!O484,'UVS_T-1'!O539,'UVS_T-1'!O594,'UVS_T-1'!O649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P99,'UVS_T-1'!P154,'UVS_T-1'!P209,'UVS_T-1'!P264,'UVS_T-1'!P319,'UVS_T-1'!P374,'UVS_T-1'!P429,'UVS_T-1'!P484,'UVS_T-1'!P539,'UVS_T-1'!P594,'UVS_T-1'!P649))","v":""},54.17,{"$f":"IFERROR(IF(E44=\"\",\"\",VLOOKUP((MATCH(E44,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S99,'UVS_T-1'!S154,'UVS_T-1'!S209,'UVS_T-1'!S264,'UVS_T-1'!S319,'UVS_T-1'!S374,'UVS_T-1'!S429,'UVS_T-1'!S484,'UVS_T-1'!S539,'UVS_T-1'!S594,'UVS_T-1'!S649))","v":""},{"$f":"IFERROR(S44/$S$88,\"\")","v":""},"","",null,null,null,null,null,"ZNGO",0.14709054927946458,null,{"$f":"ROUND(AD43*AC44,3)","v":0},null,null,null,null,null,null,{"$f":"LEFT(E44,3)","v":""},null,null,null,null,"a2",{"$f":"IF(SUM(AS44:BF44)>0,1,0)","v":0},null,0,{"$f":"IF(IF(F44=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F44)=1)=FALSE,1,0)","v":0},0,0,0,{"$f":"IFERROR(IF(BM44=1,IF(AND(BN44<=$BZ$44,BN44>=$CA$44,BO44<=$BV$44,BO44>=$BW$44,BP44<=$BX$44,BP44>=$BY$44,BQ44>=$CB$44,BQ44<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM44=3,IF(AND(BN44<=$BZ$46,BN44>=$CA$46,BO44<=$BV$46,BO44>=$BW$46,BP44<=$BX$46,BP44>=$BY$46,BQ44>=$CB$46,BQ44<=$CC$46),0,1),0),0)","v":0},0,0,0,{"$f":"IF(AND($BG$41=E44,$BG$43<>\"\"),IF(Q44>$BG$43,1,0),0)","v":0},0,null,null,null,{"$f":"AND(LEFT(E44,3)=\"A01\",SUM(L44:N44)>0,E44<>\"A01-13\",E44<>\"A01-14\",E44<>\"A01-15\")","v":false},false,0,{"$f":"IF(BL44<>0,BL44,IF(BK44=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(L44:O44)/SUM(I44:K44),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(M44:O44)/SUM(J44:K44),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(L44)/SUM(I44),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM44=1,$BM44=3),ROUND(IF(O44=0,L44/M44,IF((N44+O44)<=(K44*0.95),L44/(M44+O44),L44/(SUM(N44:O44)-K44*0.95+M44))),3),\"\"),\"\")","v":""},{"$f":"IF(BM44=0,\"\",VLOOKUP(BM44,$BT$44:$BU$47,2))","v":""},null,1,"SPTE",1.2,0.45,0.85,0.25,1.2,0.45,0.2,1.2]
[null,null,"",0,{"$f":"IFERROR(IF(F45=\"\",\"\",LOOKUP(MATCH(F45,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F45=\"\",\"\",'UVS_T-1'!F45)","v":""},"",{"$f":"IFERROR(IF(E45=\"\",\"\",VLOOKUP((MATCH(E45,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I100,'UVS_T-1'!I155,'UVS_T-1'!I210,'UVS_T-1'!I265,'UVS_T-1'!I320,'UVS_T-1'!I375,'UVS_T-1'!I430,'UVS_T-1'!I485,'UVS_T-1'!I540,'UVS_T-1'!I595,'UVS_T-1'!I650))","v":""},{"$f":"IF(F45=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J100,'UVS_T-1'!J155,'UVS_T-1'!J210,'UVS_T-1'!J265,'UVS_T-1'!J320,'UVS_T-1'!J375,'UVS_T-1'!J430,'UVS_T-1'!J485,'UVS_T-1'!J540,'UVS_T-1'!J595,'UVS_T-1'!J650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K100,'UVS_T-1'!K155,'UVS_T-1'!K210,'UVS_T-1'!K265,'UVS_T-1'!K320,'UVS_T-1'!K375,'UVS_T-1'!K430,'UVS_T-1'!K485,'UVS_T-1'!K540,'UVS_T-1'!K595,'UVS_T-1'!K650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L100,'UVS_T-1'!L155,'UVS_T-1'!L210,'UVS_T-1'!L265,'UVS_T-1'!L320,'UVS_T-1'!L375,'UVS_T-1'!L430,'UVS_T-1'!L485,'UVS_T-1'!L540,'UVS_T-1'!L595,'UVS_T-1'!L650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M100,'UVS_T-1'!M155,'UVS_T-1'!M210,'UVS_T-1'!M265,'UVS_T-1'!M320,'UVS_T-1'!M375,'UVS_T-1'!M430,'UVS_T-1'!M485,'UVS_T-1'!M540,'UVS_T-1'!M595,'UVS_T-1'!M650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N100,'UVS_T-1'!N155,'UVS_T-1'!N210,'UVS_T-1'!N265,'UVS_T-1'!N320,'UVS_T-1'!N375,'UVS_T-1'!N430,'UVS_T-1'!N485,'UVS_T-1'!N540,'UVS_T-1'!N595,'UVS_T-1'!N650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O100,'UVS_T-1'!O155,'UVS_T-1'!O210,'UVS_T-1'!O265,'UVS_T-1'!O320,'UVS_T-1'!O375,'UVS_T-1'!O430,'UVS_T-1'!O485,'UVS_T-1'!O540,'UVS_T-1'!O595,'UVS_T-1'!O650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P100,'UVS_T-1'!P155,'UVS_T-1'!P210,'UVS_T-1'!P265,'UVS_T-1'!P320,'UVS_T-1'!P375,'UVS_T-1'!P430,'UVS_T-1'!P485,'UVS_T-1'!P540,'UVS_T-1'!P595,'UVS_T-1'!P650))","v":""},54.17,{"$f":"IFERROR(IF(E45=\"\",\"\",VLOOKUP((MATCH(E45,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S100,'UVS_T-1'!S155,'UVS_T-1'!S210,'UVS_T-1'!S265,'UVS_T-1'!S320,'UVS_T-1'!S375,'UVS_T-1'!S430,'UVS_T-1'!S485,'UVS_T-1'!S540,'UVS_T-1'!S595,'UVS_T-1'!S650))","v":""},"","","",null,null,null,null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC43:AC44),0)","v":0.22004485982963073},null,{"$f":"ROUND(AD43*AC45,3)","v":0},null,null,null,null,null,null,{"$f":"LEFT(E45,3)","v":""},null,null,null,null,"a3",0,null,0,{"$f":"IF(IF(F45=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F45)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,2,"KOTLI",1,0.65,0,0,1,0.65,0,0]
[null,null,"",0,{"$f":"IFERROR(IF(F46=\"\",\"\",LOOKUP(MATCH(F46,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F46=\"\",\"\",'UVS_T-1'!F46)","v":""},"",{"$f":"IFERROR(IF(E46=\"\",\"\",VLOOKUP((MATCH(E46,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I101,'UVS_T-1'!I156,'UVS_T-1'!I211,'UVS_T-1'!I266,'UVS_T-1'!I321,'UVS_T-1'!I376,'UVS_T-1'!I431,'UVS_T-1'!I486,'UVS_T-1'!I541,'UVS_T-1'!I596,'UVS_T-1'!I651))","v":""},{"$f":"IF(F46=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J101,'UVS_T-1'!J156,'UVS_T-1'!J211,'UVS_T-1'!J266,'UVS_T-1'!J321,'UVS_T-1'!J376,'UVS_T-1'!J431,'UVS_T-1'!J486,'UVS_T-1'!J541,'UVS_T-1'!J596,'UVS_T-1'!J651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K101,'UVS_T-1'!K156,'UVS_T-1'!K211,'UVS_T-1'!K266,'UVS_T-1'!K321,'UVS_T-1'!K376,'UVS_T-1'!K431,'UVS_T-1'!K486,'UVS_T-1'!K541,'UVS_T-1'!K596,'UVS_T-1'!K651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L101,'UVS_T-1'!L156,'UVS_T-1'!L211,'UVS_T-1'!L266,'UVS_T-1'!L321,'UVS_T-1'!L376,'UVS_T-1'!L431,'UVS_T-1'!L486,'UVS_T-1'!L541,'UVS_T-1'!L596,'UVS_T-1'!L651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M101,'UVS_T-1'!M156,'UVS_T-1'!M211,'UVS_T-1'!M266,'UVS_T-1'!M321,'UVS_T-1'!M376,'UVS_T-1'!M431,'UVS_T-1'!M486,'UVS_T-1'!M541,'UVS_T-1'!M596,'UVS_T-1'!M651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N101,'UVS_T-1'!N156,'UVS_T-1'!N211,'UVS_T-1'!N266,'UVS_T-1'!N321,'UVS_T-1'!N376,'UVS_T-1'!N431,'UVS_T-1'!N486,'UVS_T-1'!N541,'UVS_T-1'!N596,'UVS_T-1'!N651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O101,'UVS_T-1'!O156,'UVS_T-1'!O211,'UVS_T-1'!O266,'UVS_T-1'!O321,'UVS_T-1'!O376,'UVS_T-1'!O431,'UVS_T-1'!O486,'UVS_T-1'!O541,'UVS_T-1'!O596,'UVS_T-1'!O651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P101,'UVS_T-1'!P156,'UVS_T-1'!P211,'UVS_T-1'!P266,'UVS_T-1'!P321,'UVS_T-1'!P376,'UVS_T-1'!P431,'UVS_T-1'!P486,'UVS_T-1'!P541,'UVS_T-1'!P596,'UVS_T-1'!P651))","v":""},168.80292,{"$f":"IFERROR(IF(E46=\"\",\"\",VLOOKUP((MATCH(E46,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S101,'UVS_T-1'!S156,'UVS_T-1'!S211,'UVS_T-1'!S266,'UVS_T-1'!S321,'UVS_T-1'!S376,'UVS_T-1'!S431,'UVS_T-1'!S486,'UVS_T-1'!S541,'UVS_T-1'!S596,'UVS_T-1'!S651))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a4",0,null,0,{"$f":"IF(IF(F46=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F46)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,3,"SPTE&KOTLI",1,0.45,0.85,0.25,1,0.45,0.2,1.5]
[null,null,"",0,{"$f":"IFERROR(IF(F47=\"\",\"\",LOOKUP(MATCH(F47,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F47=\"\",\"\",'UVS_T-1'!F47)","v":""},"",{"$f":"IFERROR(IF(E47=\"\",\"\",VLOOKUP((MATCH(E47,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I102,'UVS_T-1'!I157,'UVS_T-1'!I212,'UVS_T-1'!I267,'UVS_T-1'!I322,'UVS_T-1'!I377,'UVS_T-1'!I432,'UVS_T-1'!I487,'UVS_T-1'!I542,'UVS_T-1'!I597,'UVS_T-1'!I652))","v":""},{"$f":"IF(F47=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J102,'UVS_T-1'!J157,'UVS_T-1'!J212,'UVS_T-1'!J267,'UVS_T-1'!J322,'UVS_T-1'!J377,'UVS_T-1'!J432,'UVS_T-1'!J487,'UVS_T-1'!J542,'UVS_T-1'!J597,'UVS_T-1'!J652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K102,'UVS_T-1'!K157,'UVS_T-1'!K212,'UVS_T-1'!K267,'UVS_T-1'!K322,'UVS_T-1'!K377,'UVS_T-1'!K432,'UVS_T-1'!K487,'UVS_T-1'!K542,'UVS_T-1'!K597,'UVS_T-1'!K652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L102,'UVS_T-1'!L157,'UVS_T-1'!L212,'UVS_T-1'!L267,'UVS_T-1'!L322,'UVS_T-1'!L377,'UVS_T-1'!L432,'UVS_T-1'!L487,'UVS_T-1'!L542,'UVS_T-1'!L597,'UVS_T-1'!L652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M102,'UVS_T-1'!M157,'UVS_T-1'!M212,'UVS_T-1'!M267,'UVS_T-1'!M322,'UVS_T-1'!M377,'UVS_T-1'!M432,'UVS_T-1'!M487,'UVS_T-1'!M542,'UVS_T-1'!M597,'UVS_T-1'!M652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N102,'UVS_T-1'!N157,'UVS_T-1'!N212,'UVS_T-1'!N267,'UVS_T-1'!N322,'UVS_T-1'!N377,'UVS_T-1'!N432,'UVS_T-1'!N487,'UVS_T-1'!N542,'UVS_T-1'!N597,'UVS_T-1'!N652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O102,'UVS_T-1'!O157,'UVS_T-1'!O212,'UVS_T-1'!O267,'UVS_T-1'!O322,'UVS_T-1'!O377,'UVS_T-1'!O432,'UVS_T-1'!O487,'UVS_T-1'!O542,'UVS_T-1'!O597,'UVS_T-1'!O652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P102,'UVS_T-1'!P157,'UVS_T-1'!P212,'UVS_T-1'!P267,'UVS_T-1'!P322,'UVS_T-1'!P377,'UVS_T-1'!P432,'UVS_T-1'!P487,'UVS_T-1'!P542,'UVS_T-1'!P597,'UVS_T-1'!P652))","v":""},168.80292,{"$f":"IFERROR(IF(E47=\"\",\"\",VLOOKUP((MATCH(E47,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S102,'UVS_T-1'!S157,'UVS_T-1'!S212,'UVS_T-1'!S267,'UVS_T-1'!S322,'UVS_T-1'!S377,'UVS_T-1'!S432,'UVS_T-1'!S487,'UVS_T-1'!S542,'UVS_T-1'!S597,'UVS_T-1'!S652))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a5",0,null,0,{"$f":"IF(IF(F47=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F47)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,4,"TOPČRP",3.5,1.2,0,0,3.5,1.2,0,0]
[null,null,"",0,{"$f":"IFERROR(IF(F48=\"\",\"\",LOOKUP(MATCH(F48,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F48=\"\",\"\",'UVS_T-1'!F48)","v":""},"",{"$f":"IFERROR(IF(E48=\"\",\"\",VLOOKUP((MATCH(E48,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I103,'UVS_T-1'!I158,'UVS_T-1'!I213,'UVS_T-1'!I268,'UVS_T-1'!I323,'UVS_T-1'!I378,'UVS_T-1'!I433,'UVS_T-1'!I488,'UVS_T-1'!I543,'UVS_T-1'!I598,'UVS_T-1'!I653))","v":""},{"$f":"IF(F48=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J103,'UVS_T-1'!J158,'UVS_T-1'!J213,'UVS_T-1'!J268,'UVS_T-1'!J323,'UVS_T-1'!J378,'UVS_T-1'!J433,'UVS_T-1'!J488,'UVS_T-1'!J543,'UVS_T-1'!J598,'UVS_T-1'!J653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K103,'UVS_T-1'!K158,'UVS_T-1'!K213,'UVS_T-1'!K268,'UVS_T-1'!K323,'UVS_T-1'!K378,'UVS_T-1'!K433,'UVS_T-1'!K488,'UVS_T-1'!K543,'UVS_T-1'!K598,'UVS_T-1'!K653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L103,'UVS_T-1'!L158,'UVS_T-1'!L213,'UVS_T-1'!L268,'UVS_T-1'!L323,'UVS_T-1'!L378,'UVS_T-1'!L433,'UVS_T-1'!L488,'UVS_T-1'!L543,'UVS_T-1'!L598,'UVS_T-1'!L653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M103,'UVS_T-1'!M158,'UVS_T-1'!M213,'UVS_T-1'!M268,'UVS_T-1'!M323,'UVS_T-1'!M378,'UVS_T-1'!M433,'UVS_T-1'!M488,'UVS_T-1'!M543,'UVS_T-1'!M598,'UVS_T-1'!M653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N103,'UVS_T-1'!N158,'UVS_T-1'!N213,'UVS_T-1'!N268,'UVS_T-1'!N323,'UVS_T-1'!N378,'UVS_T-1'!N433,'UVS_T-1'!N488,'UVS_T-1'!N543,'UVS_T-1'!N598,'UVS_T-1'!N653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O103,'UVS_T-1'!O158,'UVS_T-1'!O213,'UVS_T-1'!O268,'UVS_T-1'!O323,'UVS_T-1'!O378,'UVS_T-1'!O433,'UVS_T-1'!O488,'UVS_T-1'!O543,'UVS_T-1'!O598,'UVS_T-1'!O653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P103,'UVS_T-1'!P158,'UVS_T-1'!P213,'UVS_T-1'!P268,'UVS_T-1'!P323,'UVS_T-1'!P378,'UVS_T-1'!P433,'UVS_T-1'!P488,'UVS_T-1'!P543,'UVS_T-1'!P598,'UVS_T-1'!P653))","v":""},1.8491500000000001,{"$f":"IFERROR(IF(E48=\"\",\"\",VLOOKUP((MATCH(E48,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S103,'UVS_T-1'!S158,'UVS_T-1'!S213,'UVS_T-1'!S268,'UVS_T-1'!S323,'UVS_T-1'!S378,'UVS_T-1'!S433,'UVS_T-1'!S488,'UVS_T-1'!S543,'UVS_T-1'!S598,'UVS_T-1'!S653))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a6",0,null,0,{"$f":"IF(IF(F48=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F48)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F49=\"\",\"\",LOOKUP(MATCH(F49,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F49=\"\",\"\",'UVS_T-1'!F49)","v":""},"",{"$f":"IFERROR(IF(E49=\"\",\"\",VLOOKUP((MATCH(E49,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I104,'UVS_T-1'!I159,'UVS_T-1'!I214,'UVS_T-1'!I269,'UVS_T-1'!I324,'UVS_T-1'!I379,'UVS_T-1'!I434,'UVS_T-1'!I489,'UVS_T-1'!I544,'UVS_T-1'!I599,'UVS_T-1'!I654))","v":""},{"$f":"IF(F49=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J104,'UVS_T-1'!J159,'UVS_T-1'!J214,'UVS_T-1'!J269,'UVS_T-1'!J324,'UVS_T-1'!J379,'UVS_T-1'!J434,'UVS_T-1'!J489,'UVS_T-1'!J544,'UVS_T-1'!J599,'UVS_T-1'!J654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K104,'UVS_T-1'!K159,'UVS_T-1'!K214,'UVS_T-1'!K269,'UVS_T-1'!K324,'UVS_T-1'!K379,'UVS_T-1'!K434,'UVS_T-1'!K489,'UVS_T-1'!K544,'UVS_T-1'!K599,'UVS_T-1'!K654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L104,'UVS_T-1'!L159,'UVS_T-1'!L214,'UVS_T-1'!L269,'UVS_T-1'!L324,'UVS_T-1'!L379,'UVS_T-1'!L434,'UVS_T-1'!L489,'UVS_T-1'!L544,'UVS_T-1'!L599,'UVS_T-1'!L654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M104,'UVS_T-1'!M159,'UVS_T-1'!M214,'UVS_T-1'!M269,'UVS_T-1'!M324,'UVS_T-1'!M379,'UVS_T-1'!M434,'UVS_T-1'!M489,'UVS_T-1'!M544,'UVS_T-1'!M599,'UVS_T-1'!M654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N104,'UVS_T-1'!N159,'UVS_T-1'!N214,'UVS_T-1'!N269,'UVS_T-1'!N324,'UVS_T-1'!N379,'UVS_T-1'!N434,'UVS_T-1'!N489,'UVS_T-1'!N544,'UVS_T-1'!N599,'UVS_T-1'!N654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O104,'UVS_T-1'!O159,'UVS_T-1'!O214,'UVS_T-1'!O269,'UVS_T-1'!O324,'UVS_T-1'!O379,'UVS_T-1'!O434,'UVS_T-1'!O489,'UVS_T-1'!O544,'UVS_T-1'!O599,'UVS_T-1'!O654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P104,'UVS_T-1'!P159,'UVS_T-1'!P214,'UVS_T-1'!P269,'UVS_T-1'!P324,'UVS_T-1'!P379,'UVS_T-1'!P434,'UVS_T-1'!P489,'UVS_T-1'!P544,'UVS_T-1'!P599,'UVS_T-1'!P654))","v":""},0,{"$f":"IFERROR(IF(E49=\"\",\"\",VLOOKUP((MATCH(E49,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S104,'UVS_T-1'!S159,'UVS_T-1'!S214,'UVS_T-1'!S269,'UVS_T-1'!S324,'UVS_T-1'!S379,'UVS_T-1'!S434,'UVS_T-1'!S489,'UVS_T-1'!S544,'UVS_T-1'!S599,'UVS_T-1'!S654))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a7",0,null,0,{"$f":"IF(IF(F49=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F49)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F50=\"\",\"\",LOOKUP(MATCH(F50,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F50=\"\",\"\",'UVS_T-1'!F50)","v":""},"",{"$f":"IFERROR(IF(E50=\"\",\"\",VLOOKUP((MATCH(E50,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I105,'UVS_T-1'!I160,'UVS_T-1'!I215,'UVS_T-1'!I270,'UVS_T-1'!I325,'UVS_T-1'!I380,'UVS_T-1'!I435,'UVS_T-1'!I490,'UVS_T-1'!I545,'UVS_T-1'!I600,'UVS_T-1'!I655))","v":""},{"$f":"IF(F50=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J105,'UVS_T-1'!J160,'UVS_T-1'!J215,'UVS_T-1'!J270,'UVS_T-1'!J325,'UVS_T-1'!J380,'UVS_T-1'!J435,'UVS_T-1'!J490,'UVS_T-1'!J545,'UVS_T-1'!J600,'UVS_T-1'!J655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K105,'UVS_T-1'!K160,'UVS_T-1'!K215,'UVS_T-1'!K270,'UVS_T-1'!K325,'UVS_T-1'!K380,'UVS_T-1'!K435,'UVS_T-1'!K490,'UVS_T-1'!K545,'UVS_T-1'!K600,'UVS_T-1'!K655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L105,'UVS_T-1'!L160,'UVS_T-1'!L215,'UVS_T-1'!L270,'UVS_T-1'!L325,'UVS_T-1'!L380,'UVS_T-1'!L435,'UVS_T-1'!L490,'UVS_T-1'!L545,'UVS_T-1'!L600,'UVS_T-1'!L655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M105,'UVS_T-1'!M160,'UVS_T-1'!M215,'UVS_T-1'!M270,'UVS_T-1'!M325,'UVS_T-1'!M380,'UVS_T-1'!M435,'UVS_T-1'!M490,'UVS_T-1'!M545,'UVS_T-1'!M600,'UVS_T-1'!M655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N105,'UVS_T-1'!N160,'UVS_T-1'!N215,'UVS_T-1'!N270,'UVS_T-1'!N325,'UVS_T-1'!N380,'UVS_T-1'!N435,'UVS_T-1'!N490,'UVS_T-1'!N545,'UVS_T-1'!N600,'UVS_T-1'!N655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O105,'UVS_T-1'!O160,'UVS_T-1'!O215,'UVS_T-1'!O270,'UVS_T-1'!O325,'UVS_T-1'!O380,'UVS_T-1'!O435,'UVS_T-1'!O490,'UVS_T-1'!O545,'UVS_T-1'!O600,'UVS_T-1'!O655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P105,'UVS_T-1'!P160,'UVS_T-1'!P215,'UVS_T-1'!P270,'UVS_T-1'!P325,'UVS_T-1'!P380,'UVS_T-1'!P435,'UVS_T-1'!P490,'UVS_T-1'!P545,'UVS_T-1'!P600,'UVS_T-1'!P655))","v":""},70.941119999999998,{"$f":"IFERROR(IF(E50=\"\",\"\",VLOOKUP((MATCH(E50,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S105,'UVS_T-1'!S160,'UVS_T-1'!S215,'UVS_T-1'!S270,'UVS_T-1'!S325,'UVS_T-1'!S380,'UVS_T-1'!S435,'UVS_T-1'!S490,'UVS_T-1'!S545,'UVS_T-1'!S600,'UVS_T-1'!S655))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a8",0,null,0,{"$f":"IF(IF(F50=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F50)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F51=\"\",\"\",LOOKUP(MATCH(F51,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F51=\"\",\"\",'UVS_T-1'!F51)","v":""},{"$f":"IF(E51=\"\",\"\",ROUND(IF(OR(O51=0,O51=\"\"),SUM(J51:K51),(SUM(M51:N51))/(SUM(M51:N51)+O51)*SUM(J51:K51)),3))","v":""},{"$f":"IFERROR(IF(E51=\"\",\"\",VLOOKUP((MATCH(E51,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I106,'UVS_T-1'!I161,'UVS_T-1'!I216,'UVS_T-1'!I271,'UVS_T-1'!I326,'UVS_T-1'!I381,'UVS_T-1'!I436,'UVS_T-1'!I491,'UVS_T-1'!I546,'UVS_T-1'!I601,'UVS_T-1'!I656))","v":""},{"$f":"IF(F51=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J106,'UVS_T-1'!J161,'UVS_T-1'!J216,'UVS_T-1'!J271,'UVS_T-1'!J326,'UVS_T-1'!J381,'UVS_T-1'!J436,'UVS_T-1'!J491,'UVS_T-1'!J546,'UVS_T-1'!J601,'UVS_T-1'!J656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K106,'UVS_T-1'!K161,'UVS_T-1'!K216,'UVS_T-1'!K271,'UVS_T-1'!K326,'UVS_T-1'!K381,'UVS_T-1'!K436,'UVS_T-1'!K491,'UVS_T-1'!K546,'UVS_T-1'!K601,'UVS_T-1'!K656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L106,'UVS_T-1'!L161,'UVS_T-1'!L216,'UVS_T-1'!L271,'UVS_T-1'!L326,'UVS_T-1'!L381,'UVS_T-1'!L436,'UVS_T-1'!L491,'UVS_T-1'!L546,'UVS_T-1'!L601,'UVS_T-1'!L656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M106,'UVS_T-1'!M161,'UVS_T-1'!M216,'UVS_T-1'!M271,'UVS_T-1'!M326,'UVS_T-1'!M381,'UVS_T-1'!M436,'UVS_T-1'!M491,'UVS_T-1'!M546,'UVS_T-1'!M601,'UVS_T-1'!M656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N106,'UVS_T-1'!N161,'UVS_T-1'!N216,'UVS_T-1'!N271,'UVS_T-1'!N326,'UVS_T-1'!N381,'UVS_T-1'!N436,'UVS_T-1'!N491,'UVS_T-1'!N546,'UVS_T-1'!N601,'UVS_T-1'!N656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O106,'UVS_T-1'!O161,'UVS_T-1'!O216,'UVS_T-1'!O271,'UVS_T-1'!O326,'UVS_T-1'!O381,'UVS_T-1'!O436,'UVS_T-1'!O491,'UVS_T-1'!O546,'UVS_T-1'!O601,'UVS_T-1'!O656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P106,'UVS_T-1'!P161,'UVS_T-1'!P216,'UVS_T-1'!P271,'UVS_T-1'!P326,'UVS_T-1'!P381,'UVS_T-1'!P436,'UVS_T-1'!P491,'UVS_T-1'!P546,'UVS_T-1'!P601,'UVS_T-1'!P656))","v":""},null,{"$f":"IFERROR(IF(E51=\"\",\"\",VLOOKUP((MATCH(E51,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S106,'UVS_T-1'!S161,'UVS_T-1'!S216,'UVS_T-1'!S271,'UVS_T-1'!S326,'UVS_T-1'!S381,'UVS_T-1'!S436,'UVS_T-1'!S491,'UVS_T-1'!S546,'UVS_T-1'!S601,'UVS_T-1'!S656))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a9",1,null,0,{"$f":"IF(IF(F51=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F51)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR(COUNTA(F51,I51:Q51)>9,COUNTA(F51,I51:Q51)=0)=TRUE,0,1)","v":1},0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F52=\"\",\"\",LOOKUP(MATCH(F52,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F52=\"\",\"\",'UVS_T-1'!F52)","v":""},"",{"$f":"IFERROR(IF(E52=\"\",\"\",VLOOKUP((MATCH(E52,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I107,'UVS_T-1'!I162,'UVS_T-1'!I217,'UVS_T-1'!I272,'UVS_T-1'!I327,'UVS_T-1'!I382,'UVS_T-1'!I437,'UVS_T-1'!I492,'UVS_T-1'!I547,'UVS_T-1'!I602,'UVS_T-1'!I657))","v":""},{"$f":"IF(F52=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J107,'UVS_T-1'!J162,'UVS_T-1'!J217,'UVS_T-1'!J272,'UVS_T-1'!J327,'UVS_T-1'!J382,'UVS_T-1'!J437,'UVS_T-1'!J492,'UVS_T-1'!J547,'UVS_T-1'!J602,'UVS_T-1'!J657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K107,'UVS_T-1'!K162,'UVS_T-1'!K217,'UVS_T-1'!K272,'UVS_T-1'!K327,'UVS_T-1'!K382,'UVS_T-1'!K437,'UVS_T-1'!K492,'UVS_T-1'!K547,'UVS_T-1'!K602,'UVS_T-1'!K657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L107,'UVS_T-1'!L162,'UVS_T-1'!L217,'UVS_T-1'!L272,'UVS_T-1'!L327,'UVS_T-1'!L382,'UVS_T-1'!L437,'UVS_T-1'!L492,'UVS_T-1'!L547,'UVS_T-1'!L602,'UVS_T-1'!L657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M107,'UVS_T-1'!M162,'UVS_T-1'!M217,'UVS_T-1'!M272,'UVS_T-1'!M327,'UVS_T-1'!M382,'UVS_T-1'!M437,'UVS_T-1'!M492,'UVS_T-1'!M547,'UVS_T-1'!M602,'UVS_T-1'!M657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N107,'UVS_T-1'!N162,'UVS_T-1'!N217,'UVS_T-1'!N272,'UVS_T-1'!N327,'UVS_T-1'!N382,'UVS_T-1'!N437,'UVS_T-1'!N492,'UVS_T-1'!N547,'UVS_T-1'!N602,'UVS_T-1'!N657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O107,'UVS_T-1'!O162,'UVS_T-1'!O217,'UVS_T-1'!O272,'UVS_T-1'!O327,'UVS_T-1'!O382,'UVS_T-1'!O437,'UVS_T-1'!O492,'UVS_T-1'!O547,'UVS_T-1'!O602,'UVS_T-1'!O657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P107,'UVS_T-1'!P162,'UVS_T-1'!P217,'UVS_T-1'!P272,'UVS_T-1'!P327,'UVS_T-1'!P382,'UVS_T-1'!P437,'UVS_T-1'!P492,'UVS_T-1'!P547,'UVS_T-1'!P602,'UVS_T-1'!P657))","v":""},null,{"$f":"IFERROR(IF(E52=\"\",\"\",VLOOKUP((MATCH(E52,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S107,'UVS_T-1'!S162,'UVS_T-1'!S217,'UVS_T-1'!S272,'UVS_T-1'!S327,'UVS_T-1'!S382,'UVS_T-1'!S437,'UVS_T-1'!S492,'UVS_T-1'!S547,'UVS_T-1'!S602,'UVS_T-1'!S657))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a10",1,null,0,{"$f":"IF(IF(F52=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F52)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F53=\"\",\"\",LOOKUP(MATCH(F53,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F53=\"\",\"\",'UVS_T-1'!F53)","v":""},"",{"$f":"IFERROR(IF(E53=\"\",\"\",VLOOKUP((MATCH(E53,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I108,'UVS_T-1'!I163,'UVS_T-1'!I218,'UVS_T-1'!I273,'UVS_T-1'!I328,'UVS_T-1'!I383,'UVS_T-1'!I438,'UVS_T-1'!I493,'UVS_T-1'!I548,'UVS_T-1'!I603,'UVS_T-1'!I658))","v":""},{"$f":"IF(F53=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J108,'UVS_T-1'!J163,'UVS_T-1'!J218,'UVS_T-1'!J273,'UVS_T-1'!J328,'UVS_T-1'!J383,'UVS_T-1'!J438,'UVS_T-1'!J493,'UVS_T-1'!J548,'UVS_T-1'!J603,'UVS_T-1'!J658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K108,'UVS_T-1'!K163,'UVS_T-1'!K218,'UVS_T-1'!K273,'UVS_T-1'!K328,'UVS_T-1'!K383,'UVS_T-1'!K438,'UVS_T-1'!K493,'UVS_T-1'!K548,'UVS_T-1'!K603,'UVS_T-1'!K658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L108,'UVS_T-1'!L163,'UVS_T-1'!L218,'UVS_T-1'!L273,'UVS_T-1'!L328,'UVS_T-1'!L383,'UVS_T-1'!L438,'UVS_T-1'!L493,'UVS_T-1'!L548,'UVS_T-1'!L603,'UVS_T-1'!L658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M108,'UVS_T-1'!M163,'UVS_T-1'!M218,'UVS_T-1'!M273,'UVS_T-1'!M328,'UVS_T-1'!M383,'UVS_T-1'!M438,'UVS_T-1'!M493,'UVS_T-1'!M548,'UVS_T-1'!M603,'UVS_T-1'!M658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N108,'UVS_T-1'!N163,'UVS_T-1'!N218,'UVS_T-1'!N273,'UVS_T-1'!N328,'UVS_T-1'!N383,'UVS_T-1'!N438,'UVS_T-1'!N493,'UVS_T-1'!N548,'UVS_T-1'!N603,'UVS_T-1'!N658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O108,'UVS_T-1'!O163,'UVS_T-1'!O218,'UVS_T-1'!O273,'UVS_T-1'!O328,'UVS_T-1'!O383,'UVS_T-1'!O438,'UVS_T-1'!O493,'UVS_T-1'!O548,'UVS_T-1'!O603,'UVS_T-1'!O658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P108,'UVS_T-1'!P163,'UVS_T-1'!P218,'UVS_T-1'!P273,'UVS_T-1'!P328,'UVS_T-1'!P383,'UVS_T-1'!P438,'UVS_T-1'!P493,'UVS_T-1'!P548,'UVS_T-1'!P603,'UVS_T-1'!P658))","v":""},null,{"$f":"IFERROR(IF(E53=\"\",\"\",VLOOKUP((MATCH(E53,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S108,'UVS_T-1'!S163,'UVS_T-1'!S218,'UVS_T-1'!S273,'UVS_T-1'!S328,'UVS_T-1'!S383,'UVS_T-1'!S438,'UVS_T-1'!S493,'UVS_T-1'!S548,'UVS_T-1'!S603,'UVS_T-1'!S658))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a11",1,null,0,{"$f":"IF(IF(F53=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F53)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F54=\"\",\"\",LOOKUP(MATCH(F54,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F54=\"\",\"\",'UVS_T-1'!F54)","v":""},"",{"$f":"IFERROR(IF(E54=\"\",\"\",VLOOKUP((MATCH(E54,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I109,'UVS_T-1'!I164,'UVS_T-1'!I219,'UVS_T-1'!I274,'UVS_T-1'!I329,'UVS_T-1'!I384,'UVS_T-1'!I439,'UVS_T-1'!I494,'UVS_T-1'!I549,'UVS_T-1'!I604,'UVS_T-1'!I659))","v":""},{"$f":"IF(F54=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J109,'UVS_T-1'!J164,'UVS_T-1'!J219,'UVS_T-1'!J274,'UVS_T-1'!J329,'UVS_T-1'!J384,'UVS_T-1'!J439,'UVS_T-1'!J494,'UVS_T-1'!J549,'UVS_T-1'!J604,'UVS_T-1'!J659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K109,'UVS_T-1'!K164,'UVS_T-1'!K219,'UVS_T-1'!K274,'UVS_T-1'!K329,'UVS_T-1'!K384,'UVS_T-1'!K439,'UVS_T-1'!K494,'UVS_T-1'!K549,'UVS_T-1'!K604,'UVS_T-1'!K659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L109,'UVS_T-1'!L164,'UVS_T-1'!L219,'UVS_T-1'!L274,'UVS_T-1'!L329,'UVS_T-1'!L384,'UVS_T-1'!L439,'UVS_T-1'!L494,'UVS_T-1'!L549,'UVS_T-1'!L604,'UVS_T-1'!L659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M109,'UVS_T-1'!M164,'UVS_T-1'!M219,'UVS_T-1'!M274,'UVS_T-1'!M329,'UVS_T-1'!M384,'UVS_T-1'!M439,'UVS_T-1'!M494,'UVS_T-1'!M549,'UVS_T-1'!M604,'UVS_T-1'!M659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N109,'UVS_T-1'!N164,'UVS_T-1'!N219,'UVS_T-1'!N274,'UVS_T-1'!N329,'UVS_T-1'!N384,'UVS_T-1'!N439,'UVS_T-1'!N494,'UVS_T-1'!N549,'UVS_T-1'!N604,'UVS_T-1'!N659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O109,'UVS_T-1'!O164,'UVS_T-1'!O219,'UVS_T-1'!O274,'UVS_T-1'!O329,'UVS_T-1'!O384,'UVS_T-1'!O439,'UVS_T-1'!O494,'UVS_T-1'!O549,'UVS_T-1'!O604,'UVS_T-1'!O659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P109,'UVS_T-1'!P164,'UVS_T-1'!P219,'UVS_T-1'!P274,'UVS_T-1'!P329,'UVS_T-1'!P384,'UVS_T-1'!P439,'UVS_T-1'!P494,'UVS_T-1'!P549,'UVS_T-1'!P604,'UVS_T-1'!P659))","v":""},null,{"$f":"IFERROR(IF(E54=\"\",\"\",VLOOKUP((MATCH(E54,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S109,'UVS_T-1'!S164,'UVS_T-1'!S219,'UVS_T-1'!S274,'UVS_T-1'!S329,'UVS_T-1'!S384,'UVS_T-1'!S439,'UVS_T-1'!S494,'UVS_T-1'!S549,'UVS_T-1'!S604,'UVS_T-1'!S659))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a12",1,null,0,{"$f":"IF(IF(F54=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F54)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F55=\"\",\"\",LOOKUP(MATCH(F55,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F55=\"\",\"\",'UVS_T-1'!F55)","v":""},"",{"$f":"IFERROR(IF(E55=\"\",\"\",VLOOKUP((MATCH(E55,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I110,'UVS_T-1'!I165,'UVS_T-1'!I220,'UVS_T-1'!I275,'UVS_T-1'!I330,'UVS_T-1'!I385,'UVS_T-1'!I440,'UVS_T-1'!I495,'UVS_T-1'!I550,'UVS_T-1'!I605,'UVS_T-1'!I660))","v":""},{"$f":"IF(F55=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J110,'UVS_T-1'!J165,'UVS_T-1'!J220,'UVS_T-1'!J275,'UVS_T-1'!J330,'UVS_T-1'!J385,'UVS_T-1'!J440,'UVS_T-1'!J495,'UVS_T-1'!J550,'UVS_T-1'!J605,'UVS_T-1'!J660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K110,'UVS_T-1'!K165,'UVS_T-1'!K220,'UVS_T-1'!K275,'UVS_T-1'!K330,'UVS_T-1'!K385,'UVS_T-1'!K440,'UVS_T-1'!K495,'UVS_T-1'!K550,'UVS_T-1'!K605,'UVS_T-1'!K660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L110,'UVS_T-1'!L165,'UVS_T-1'!L220,'UVS_T-1'!L275,'UVS_T-1'!L330,'UVS_T-1'!L385,'UVS_T-1'!L440,'UVS_T-1'!L495,'UVS_T-1'!L550,'UVS_T-1'!L605,'UVS_T-1'!L660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M110,'UVS_T-1'!M165,'UVS_T-1'!M220,'UVS_T-1'!M275,'UVS_T-1'!M330,'UVS_T-1'!M385,'UVS_T-1'!M440,'UVS_T-1'!M495,'UVS_T-1'!M550,'UVS_T-1'!M605,'UVS_T-1'!M660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N110,'UVS_T-1'!N165,'UVS_T-1'!N220,'UVS_T-1'!N275,'UVS_T-1'!N330,'UVS_T-1'!N385,'UVS_T-1'!N440,'UVS_T-1'!N495,'UVS_T-1'!N550,'UVS_T-1'!N605,'UVS_T-1'!N660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O110,'UVS_T-1'!O165,'UVS_T-1'!O220,'UVS_T-1'!O275,'UVS_T-1'!O330,'UVS_T-1'!O385,'UVS_T-1'!O440,'UVS_T-1'!O495,'UVS_T-1'!O550,'UVS_T-1'!O605,'UVS_T-1'!O660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P110,'UVS_T-1'!P165,'UVS_T-1'!P220,'UVS_T-1'!P275,'UVS_T-1'!P330,'UVS_T-1'!P385,'UVS_T-1'!P440,'UVS_T-1'!P495,'UVS_T-1'!P550,'UVS_T-1'!P605,'UVS_T-1'!P660))","v":""},null,{"$f":"IFERROR(IF(E55=\"\",\"\",VLOOKUP((MATCH(E55,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S110,'UVS_T-1'!S165,'UVS_T-1'!S220,'UVS_T-1'!S275,'UVS_T-1'!S330,'UVS_T-1'!S385,'UVS_T-1'!S440,'UVS_T-1'!S495,'UVS_T-1'!S550,'UVS_T-1'!S605,'UVS_T-1'!S660))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a13",1,null,0,{"$f":"IF(IF(F55=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F55)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F56=\"\",\"\",LOOKUP(MATCH(F56,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F56=\"\",\"\",'UVS_T-1'!F56)","v":""},"",{"$f":"IFERROR(IF(E56=\"\",\"\",VLOOKUP((MATCH(E56,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I111,'UVS_T-1'!I166,'UVS_T-1'!I221,'UVS_T-1'!I276,'UVS_T-1'!I331,'UVS_T-1'!I386,'UVS_T-1'!I441,'UVS_T-1'!I496,'UVS_T-1'!I551,'UVS_T-1'!I606,'UVS_T-1'!I661))","v":""},{"$f":"IF(F56=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J111,'UVS_T-1'!J166,'UVS_T-1'!J221,'UVS_T-1'!J276,'UVS_T-1'!J331,'UVS_T-1'!J386,'UVS_T-1'!J441,'UVS_T-1'!J496,'UVS_T-1'!J551,'UVS_T-1'!J606,'UVS_T-1'!J661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K111,'UVS_T-1'!K166,'UVS_T-1'!K221,'UVS_T-1'!K276,'UVS_T-1'!K331,'UVS_T-1'!K386,'UVS_T-1'!K441,'UVS_T-1'!K496,'UVS_T-1'!K551,'UVS_T-1'!K606,'UVS_T-1'!K661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L111,'UVS_T-1'!L166,'UVS_T-1'!L221,'UVS_T-1'!L276,'UVS_T-1'!L331,'UVS_T-1'!L386,'UVS_T-1'!L441,'UVS_T-1'!L496,'UVS_T-1'!L551,'UVS_T-1'!L606,'UVS_T-1'!L661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M111,'UVS_T-1'!M166,'UVS_T-1'!M221,'UVS_T-1'!M276,'UVS_T-1'!M331,'UVS_T-1'!M386,'UVS_T-1'!M441,'UVS_T-1'!M496,'UVS_T-1'!M551,'UVS_T-1'!M606,'UVS_T-1'!M661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N111,'UVS_T-1'!N166,'UVS_T-1'!N221,'UVS_T-1'!N276,'UVS_T-1'!N331,'UVS_T-1'!N386,'UVS_T-1'!N441,'UVS_T-1'!N496,'UVS_T-1'!N551,'UVS_T-1'!N606,'UVS_T-1'!N661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O111,'UVS_T-1'!O166,'UVS_T-1'!O221,'UVS_T-1'!O276,'UVS_T-1'!O331,'UVS_T-1'!O386,'UVS_T-1'!O441,'UVS_T-1'!O496,'UVS_T-1'!O551,'UVS_T-1'!O606,'UVS_T-1'!O661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P111,'UVS_T-1'!P166,'UVS_T-1'!P221,'UVS_T-1'!P276,'UVS_T-1'!P331,'UVS_T-1'!P386,'UVS_T-1'!P441,'UVS_T-1'!P496,'UVS_T-1'!P551,'UVS_T-1'!P606,'UVS_T-1'!P661))","v":""},null,{"$f":"IFERROR(IF(E56=\"\",\"\",VLOOKUP((MATCH(E56,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S111,'UVS_T-1'!S166,'UVS_T-1'!S221,'UVS_T-1'!S276,'UVS_T-1'!S331,'UVS_T-1'!S386,'UVS_T-1'!S441,'UVS_T-1'!S496,'UVS_T-1'!S551,'UVS_T-1'!S606,'UVS_T-1'!S661))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a14",1,null,0,{"$f":"IF(IF(F56=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F56)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F57=\"\",\"\",LOOKUP(MATCH(F57,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F57=\"\",\"\",'UVS_T-1'!F57)","v":""},"",{"$f":"IFERROR(IF(E57=\"\",\"\",VLOOKUP((MATCH(E57,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I112,'UVS_T-1'!I167,'UVS_T-1'!I222,'UVS_T-1'!I277,'UVS_T-1'!I332,'UVS_T-1'!I387,'UVS_T-1'!I442,'UVS_T-1'!I497,'UVS_T-1'!I552,'UVS_T-1'!I607,'UVS_T-1'!I662))","v":""},{"$f":"IF(F57=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J112,'UVS_T-1'!J167,'UVS_T-1'!J222,'UVS_T-1'!J277,'UVS_T-1'!J332,'UVS_T-1'!J387,'UVS_T-1'!J442,'UVS_T-1'!J497,'UVS_T-1'!J552,'UVS_T-1'!J607,'UVS_T-1'!J662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K112,'UVS_T-1'!K167,'UVS_T-1'!K222,'UVS_T-1'!K277,'UVS_T-1'!K332,'UVS_T-1'!K387,'UVS_T-1'!K442,'UVS_T-1'!K497,'UVS_T-1'!K552,'UVS_T-1'!K607,'UVS_T-1'!K662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L112,'UVS_T-1'!L167,'UVS_T-1'!L222,'UVS_T-1'!L277,'UVS_T-1'!L332,'UVS_T-1'!L387,'UVS_T-1'!L442,'UVS_T-1'!L497,'UVS_T-1'!L552,'UVS_T-1'!L607,'UVS_T-1'!L662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M112,'UVS_T-1'!M167,'UVS_T-1'!M222,'UVS_T-1'!M277,'UVS_T-1'!M332,'UVS_T-1'!M387,'UVS_T-1'!M442,'UVS_T-1'!M497,'UVS_T-1'!M552,'UVS_T-1'!M607,'UVS_T-1'!M662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N112,'UVS_T-1'!N167,'UVS_T-1'!N222,'UVS_T-1'!N277,'UVS_T-1'!N332,'UVS_T-1'!N387,'UVS_T-1'!N442,'UVS_T-1'!N497,'UVS_T-1'!N552,'UVS_T-1'!N607,'UVS_T-1'!N662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O112,'UVS_T-1'!O167,'UVS_T-1'!O222,'UVS_T-1'!O277,'UVS_T-1'!O332,'UVS_T-1'!O387,'UVS_T-1'!O442,'UVS_T-1'!O497,'UVS_T-1'!O552,'UVS_T-1'!O607,'UVS_T-1'!O662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P112,'UVS_T-1'!P167,'UVS_T-1'!P222,'UVS_T-1'!P277,'UVS_T-1'!P332,'UVS_T-1'!P387,'UVS_T-1'!P442,'UVS_T-1'!P497,'UVS_T-1'!P552,'UVS_T-1'!P607,'UVS_T-1'!P662))","v":""},null,{"$f":"IFERROR(IF(E57=\"\",\"\",VLOOKUP((MATCH(E57,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S112,'UVS_T-1'!S167,'UVS_T-1'!S222,'UVS_T-1'!S277,'UVS_T-1'!S332,'UVS_T-1'!S387,'UVS_T-1'!S442,'UVS_T-1'!S497,'UVS_T-1'!S552,'UVS_T-1'!S607,'UVS_T-1'!S662))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a15",1,null,0,{"$f":"IF(IF(F57=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F57)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F58=\"\",\"\",LOOKUP(MATCH(F58,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F58=\"\",\"\",'UVS_T-1'!F58)","v":""},"",{"$f":"IFERROR(IF(E58=\"\",\"\",VLOOKUP((MATCH(E58,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I113,'UVS_T-1'!I168,'UVS_T-1'!I223,'UVS_T-1'!I278,'UVS_T-1'!I333,'UVS_T-1'!I388,'UVS_T-1'!I443,'UVS_T-1'!I498,'UVS_T-1'!I553,'UVS_T-1'!I608,'UVS_T-1'!I663))","v":""},{"$f":"IF(F58=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J113,'UVS_T-1'!J168,'UVS_T-1'!J223,'UVS_T-1'!J278,'UVS_T-1'!J333,'UVS_T-1'!J388,'UVS_T-1'!J443,'UVS_T-1'!J498,'UVS_T-1'!J553,'UVS_T-1'!J608,'UVS_T-1'!J663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K113,'UVS_T-1'!K168,'UVS_T-1'!K223,'UVS_T-1'!K278,'UVS_T-1'!K333,'UVS_T-1'!K388,'UVS_T-1'!K443,'UVS_T-1'!K498,'UVS_T-1'!K553,'UVS_T-1'!K608,'UVS_T-1'!K663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L113,'UVS_T-1'!L168,'UVS_T-1'!L223,'UVS_T-1'!L278,'UVS_T-1'!L333,'UVS_T-1'!L388,'UVS_T-1'!L443,'UVS_T-1'!L498,'UVS_T-1'!L553,'UVS_T-1'!L608,'UVS_T-1'!L663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M113,'UVS_T-1'!M168,'UVS_T-1'!M223,'UVS_T-1'!M278,'UVS_T-1'!M333,'UVS_T-1'!M388,'UVS_T-1'!M443,'UVS_T-1'!M498,'UVS_T-1'!M553,'UVS_T-1'!M608,'UVS_T-1'!M663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N113,'UVS_T-1'!N168,'UVS_T-1'!N223,'UVS_T-1'!N278,'UVS_T-1'!N333,'UVS_T-1'!N388,'UVS_T-1'!N443,'UVS_T-1'!N498,'UVS_T-1'!N553,'UVS_T-1'!N608,'UVS_T-1'!N663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O113,'UVS_T-1'!O168,'UVS_T-1'!O223,'UVS_T-1'!O278,'UVS_T-1'!O333,'UVS_T-1'!O388,'UVS_T-1'!O443,'UVS_T-1'!O498,'UVS_T-1'!O553,'UVS_T-1'!O608,'UVS_T-1'!O663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P113,'UVS_T-1'!P168,'UVS_T-1'!P223,'UVS_T-1'!P278,'UVS_T-1'!P333,'UVS_T-1'!P388,'UVS_T-1'!P443,'UVS_T-1'!P498,'UVS_T-1'!P553,'UVS_T-1'!P608,'UVS_T-1'!P663))","v":""},null,{"$f":"IFERROR(IF(E58=\"\",\"\",VLOOKUP((MATCH(E58,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S113,'UVS_T-1'!S168,'UVS_T-1'!S223,'UVS_T-1'!S278,'UVS_T-1'!S333,'UVS_T-1'!S388,'UVS_T-1'!S443,'UVS_T-1'!S498,'UVS_T-1'!S553,'UVS_T-1'!S608,'UVS_T-1'!S663))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a16",1,null,0,{"$f":"IF(IF(F58=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F58)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F59=\"\",\"\",LOOKUP(MATCH(F59,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F59=\"\",\"\",'UVS_T-1'!F59)","v":""},"",{"$f":"IFERROR(IF(E59=\"\",\"\",VLOOKUP((MATCH(E59,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I114,'UVS_T-1'!I169,'UVS_T-1'!I224,'UVS_T-1'!I279,'UVS_T-1'!I334,'UVS_T-1'!I389,'UVS_T-1'!I444,'UVS_T-1'!I499,'UVS_T-1'!I554,'UVS_T-1'!I609,'UVS_T-1'!I664))","v":""},{"$f":"IF(F59=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J114,'UVS_T-1'!J169,'UVS_T-1'!J224,'UVS_T-1'!J279,'UVS_T-1'!J334,'UVS_T-1'!J389,'UVS_T-1'!J444,'UVS_T-1'!J499,'UVS_T-1'!J554,'UVS_T-1'!J609,'UVS_T-1'!J664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K114,'UVS_T-1'!K169,'UVS_T-1'!K224,'UVS_T-1'!K279,'UVS_T-1'!K334,'UVS_T-1'!K389,'UVS_T-1'!K444,'UVS_T-1'!K499,'UVS_T-1'!K554,'UVS_T-1'!K609,'UVS_T-1'!K664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L114,'UVS_T-1'!L169,'UVS_T-1'!L224,'UVS_T-1'!L279,'UVS_T-1'!L334,'UVS_T-1'!L389,'UVS_T-1'!L444,'UVS_T-1'!L499,'UVS_T-1'!L554,'UVS_T-1'!L609,'UVS_T-1'!L664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M114,'UVS_T-1'!M169,'UVS_T-1'!M224,'UVS_T-1'!M279,'UVS_T-1'!M334,'UVS_T-1'!M389,'UVS_T-1'!M444,'UVS_T-1'!M499,'UVS_T-1'!M554,'UVS_T-1'!M609,'UVS_T-1'!M664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N114,'UVS_T-1'!N169,'UVS_T-1'!N224,'UVS_T-1'!N279,'UVS_T-1'!N334,'UVS_T-1'!N389,'UVS_T-1'!N444,'UVS_T-1'!N499,'UVS_T-1'!N554,'UVS_T-1'!N609,'UVS_T-1'!N664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O114,'UVS_T-1'!O169,'UVS_T-1'!O224,'UVS_T-1'!O279,'UVS_T-1'!O334,'UVS_T-1'!O389,'UVS_T-1'!O444,'UVS_T-1'!O499,'UVS_T-1'!O554,'UVS_T-1'!O609,'UVS_T-1'!O664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P114,'UVS_T-1'!P169,'UVS_T-1'!P224,'UVS_T-1'!P279,'UVS_T-1'!P334,'UVS_T-1'!P389,'UVS_T-1'!P444,'UVS_T-1'!P499,'UVS_T-1'!P554,'UVS_T-1'!P609,'UVS_T-1'!P664))","v":""},null,{"$f":"IFERROR(IF(E59=\"\",\"\",VLOOKUP((MATCH(E59,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S114,'UVS_T-1'!S169,'UVS_T-1'!S224,'UVS_T-1'!S279,'UVS_T-1'!S334,'UVS_T-1'!S389,'UVS_T-1'!S444,'UVS_T-1'!S499,'UVS_T-1'!S554,'UVS_T-1'!S609,'UVS_T-1'!S664))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a17",1,null,0,{"$f":"IF(IF(F59=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F59)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F60=\"\",\"\",LOOKUP(MATCH(F60,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F60=\"\",\"\",'UVS_T-1'!F60)","v":""},"",{"$f":"IFERROR(IF(E60=\"\",\"\",VLOOKUP((MATCH(E60,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I115,'UVS_T-1'!I170,'UVS_T-1'!I225,'UVS_T-1'!I280,'UVS_T-1'!I335,'UVS_T-1'!I390,'UVS_T-1'!I445,'UVS_T-1'!I500,'UVS_T-1'!I555,'UVS_T-1'!I610,'UVS_T-1'!I665))","v":""},{"$f":"IF(F60=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J115,'UVS_T-1'!J170,'UVS_T-1'!J225,'UVS_T-1'!J280,'UVS_T-1'!J335,'UVS_T-1'!J390,'UVS_T-1'!J445,'UVS_T-1'!J500,'UVS_T-1'!J555,'UVS_T-1'!J610,'UVS_T-1'!J665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K115,'UVS_T-1'!K170,'UVS_T-1'!K225,'UVS_T-1'!K280,'UVS_T-1'!K335,'UVS_T-1'!K390,'UVS_T-1'!K445,'UVS_T-1'!K500,'UVS_T-1'!K555,'UVS_T-1'!K610,'UVS_T-1'!K665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L115,'UVS_T-1'!L170,'UVS_T-1'!L225,'UVS_T-1'!L280,'UVS_T-1'!L335,'UVS_T-1'!L390,'UVS_T-1'!L445,'UVS_T-1'!L500,'UVS_T-1'!L555,'UVS_T-1'!L610,'UVS_T-1'!L665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M115,'UVS_T-1'!M170,'UVS_T-1'!M225,'UVS_T-1'!M280,'UVS_T-1'!M335,'UVS_T-1'!M390,'UVS_T-1'!M445,'UVS_T-1'!M500,'UVS_T-1'!M555,'UVS_T-1'!M610,'UVS_T-1'!M665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N115,'UVS_T-1'!N170,'UVS_T-1'!N225,'UVS_T-1'!N280,'UVS_T-1'!N335,'UVS_T-1'!N390,'UVS_T-1'!N445,'UVS_T-1'!N500,'UVS_T-1'!N555,'UVS_T-1'!N610,'UVS_T-1'!N665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O115,'UVS_T-1'!O170,'UVS_T-1'!O225,'UVS_T-1'!O280,'UVS_T-1'!O335,'UVS_T-1'!O390,'UVS_T-1'!O445,'UVS_T-1'!O500,'UVS_T-1'!O555,'UVS_T-1'!O610,'UVS_T-1'!O665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P115,'UVS_T-1'!P170,'UVS_T-1'!P225,'UVS_T-1'!P280,'UVS_T-1'!P335,'UVS_T-1'!P390,'UVS_T-1'!P445,'UVS_T-1'!P500,'UVS_T-1'!P555,'UVS_T-1'!P610,'UVS_T-1'!P665))","v":""},null,{"$f":"IFERROR(IF(E60=\"\",\"\",VLOOKUP((MATCH(E60,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S115,'UVS_T-1'!S170,'UVS_T-1'!S225,'UVS_T-1'!S280,'UVS_T-1'!S335,'UVS_T-1'!S390,'UVS_T-1'!S445,'UVS_T-1'!S500,'UVS_T-1'!S555,'UVS_T-1'!S610,'UVS_T-1'!S665))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a18",1,null,0,{"$f":"IF(IF(F60=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F60)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F61=\"\",\"\",LOOKUP(MATCH(F61,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F61=\"\",\"\",'UVS_T-1'!F61)","v":""},"",{"$f":"IFERROR(IF(E61=\"\",\"\",VLOOKUP((MATCH(E61,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I116,'UVS_T-1'!I171,'UVS_T-1'!I226,'UVS_T-1'!I281,'UVS_T-1'!I336,'UVS_T-1'!I391,'UVS_T-1'!I446,'UVS_T-1'!I501,'UVS_T-1'!I556,'UVS_T-1'!I611,'UVS_T-1'!I666))","v":""},{"$f":"IF(F61=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J116,'UVS_T-1'!J171,'UVS_T-1'!J226,'UVS_T-1'!J281,'UVS_T-1'!J336,'UVS_T-1'!J391,'UVS_T-1'!J446,'UVS_T-1'!J501,'UVS_T-1'!J556,'UVS_T-1'!J611,'UVS_T-1'!J666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K116,'UVS_T-1'!K171,'UVS_T-1'!K226,'UVS_T-1'!K281,'UVS_T-1'!K336,'UVS_T-1'!K391,'UVS_T-1'!K446,'UVS_T-1'!K501,'UVS_T-1'!K556,'UVS_T-1'!K611,'UVS_T-1'!K666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L116,'UVS_T-1'!L171,'UVS_T-1'!L226,'UVS_T-1'!L281,'UVS_T-1'!L336,'UVS_T-1'!L391,'UVS_T-1'!L446,'UVS_T-1'!L501,'UVS_T-1'!L556,'UVS_T-1'!L611,'UVS_T-1'!L666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M116,'UVS_T-1'!M171,'UVS_T-1'!M226,'UVS_T-1'!M281,'UVS_T-1'!M336,'UVS_T-1'!M391,'UVS_T-1'!M446,'UVS_T-1'!M501,'UVS_T-1'!M556,'UVS_T-1'!M611,'UVS_T-1'!M666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N116,'UVS_T-1'!N171,'UVS_T-1'!N226,'UVS_T-1'!N281,'UVS_T-1'!N336,'UVS_T-1'!N391,'UVS_T-1'!N446,'UVS_T-1'!N501,'UVS_T-1'!N556,'UVS_T-1'!N611,'UVS_T-1'!N666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O116,'UVS_T-1'!O171,'UVS_T-1'!O226,'UVS_T-1'!O281,'UVS_T-1'!O336,'UVS_T-1'!O391,'UVS_T-1'!O446,'UVS_T-1'!O501,'UVS_T-1'!O556,'UVS_T-1'!O611,'UVS_T-1'!O666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P116,'UVS_T-1'!P171,'UVS_T-1'!P226,'UVS_T-1'!P281,'UVS_T-1'!P336,'UVS_T-1'!P391,'UVS_T-1'!P446,'UVS_T-1'!P501,'UVS_T-1'!P556,'UVS_T-1'!P611,'UVS_T-1'!P666))","v":""},null,{"$f":"IFERROR(IF(E61=\"\",\"\",VLOOKUP((MATCH(E61,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S116,'UVS_T-1'!S171,'UVS_T-1'!S226,'UVS_T-1'!S281,'UVS_T-1'!S336,'UVS_T-1'!S391,'UVS_T-1'!S446,'UVS_T-1'!S501,'UVS_T-1'!S556,'UVS_T-1'!S611,'UVS_T-1'!S666))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a19",1,null,0,{"$f":"IF(IF(F61=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F61)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F62=\"\",\"\",LOOKUP(MATCH(F62,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F62=\"\",\"\",'UVS_T-1'!F62)","v":""},"",{"$f":"IFERROR(IF(E62=\"\",\"\",VLOOKUP((MATCH(E62,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I117,'UVS_T-1'!I172,'UVS_T-1'!I227,'UVS_T-1'!I282,'UVS_T-1'!I337,'UVS_T-1'!I392,'UVS_T-1'!I447,'UVS_T-1'!I502,'UVS_T-1'!I557,'UVS_T-1'!I612,'UVS_T-1'!I667))","v":""},{"$f":"IF(F62=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J117,'UVS_T-1'!J172,'UVS_T-1'!J227,'UVS_T-1'!J282,'UVS_T-1'!J337,'UVS_T-1'!J392,'UVS_T-1'!J447,'UVS_T-1'!J502,'UVS_T-1'!J557,'UVS_T-1'!J612,'UVS_T-1'!J667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K117,'UVS_T-1'!K172,'UVS_T-1'!K227,'UVS_T-1'!K282,'UVS_T-1'!K337,'UVS_T-1'!K392,'UVS_T-1'!K447,'UVS_T-1'!K502,'UVS_T-1'!K557,'UVS_T-1'!K612,'UVS_T-1'!K667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L117,'UVS_T-1'!L172,'UVS_T-1'!L227,'UVS_T-1'!L282,'UVS_T-1'!L337,'UVS_T-1'!L392,'UVS_T-1'!L447,'UVS_T-1'!L502,'UVS_T-1'!L557,'UVS_T-1'!L612,'UVS_T-1'!L667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M117,'UVS_T-1'!M172,'UVS_T-1'!M227,'UVS_T-1'!M282,'UVS_T-1'!M337,'UVS_T-1'!M392,'UVS_T-1'!M447,'UVS_T-1'!M502,'UVS_T-1'!M557,'UVS_T-1'!M612,'UVS_T-1'!M667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N117,'UVS_T-1'!N172,'UVS_T-1'!N227,'UVS_T-1'!N282,'UVS_T-1'!N337,'UVS_T-1'!N392,'UVS_T-1'!N447,'UVS_T-1'!N502,'UVS_T-1'!N557,'UVS_T-1'!N612,'UVS_T-1'!N667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O117,'UVS_T-1'!O172,'UVS_T-1'!O227,'UVS_T-1'!O282,'UVS_T-1'!O337,'UVS_T-1'!O392,'UVS_T-1'!O447,'UVS_T-1'!O502,'UVS_T-1'!O557,'UVS_T-1'!O612,'UVS_T-1'!O667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P117,'UVS_T-1'!P172,'UVS_T-1'!P227,'UVS_T-1'!P282,'UVS_T-1'!P337,'UVS_T-1'!P392,'UVS_T-1'!P447,'UVS_T-1'!P502,'UVS_T-1'!P557,'UVS_T-1'!P612,'UVS_T-1'!P667))","v":""},null,{"$f":"IFERROR(IF(E62=\"\",\"\",VLOOKUP((MATCH(E62,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S117,'UVS_T-1'!S172,'UVS_T-1'!S227,'UVS_T-1'!S282,'UVS_T-1'!S337,'UVS_T-1'!S392,'UVS_T-1'!S447,'UVS_T-1'!S502,'UVS_T-1'!S557,'UVS_T-1'!S612,'UVS_T-1'!S667))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a20",1,null,0,{"$f":"IF(IF(F62=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F62)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F63=\"\",\"\",LOOKUP(MATCH(F63,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F63=\"\",\"\",'UVS_T-1'!F63)","v":""},"",{"$f":"IFERROR(IF(E63=\"\",\"\",VLOOKUP((MATCH(E63,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I118,'UVS_T-1'!I173,'UVS_T-1'!I228,'UVS_T-1'!I283,'UVS_T-1'!I338,'UVS_T-1'!I393,'UVS_T-1'!I448,'UVS_T-1'!I503,'UVS_T-1'!I558,'UVS_T-1'!I613,'UVS_T-1'!I668))","v":""},{"$f":"IF(F63=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J118,'UVS_T-1'!J173,'UVS_T-1'!J228,'UVS_T-1'!J283,'UVS_T-1'!J338,'UVS_T-1'!J393,'UVS_T-1'!J448,'UVS_T-1'!J503,'UVS_T-1'!J558,'UVS_T-1'!J613,'UVS_T-1'!J668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K118,'UVS_T-1'!K173,'UVS_T-1'!K228,'UVS_T-1'!K283,'UVS_T-1'!K338,'UVS_T-1'!K393,'UVS_T-1'!K448,'UVS_T-1'!K503,'UVS_T-1'!K558,'UVS_T-1'!K613,'UVS_T-1'!K668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L118,'UVS_T-1'!L173,'UVS_T-1'!L228,'UVS_T-1'!L283,'UVS_T-1'!L338,'UVS_T-1'!L393,'UVS_T-1'!L448,'UVS_T-1'!L503,'UVS_T-1'!L558,'UVS_T-1'!L613,'UVS_T-1'!L668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M118,'UVS_T-1'!M173,'UVS_T-1'!M228,'UVS_T-1'!M283,'UVS_T-1'!M338,'UVS_T-1'!M393,'UVS_T-1'!M448,'UVS_T-1'!M503,'UVS_T-1'!M558,'UVS_T-1'!M613,'UVS_T-1'!M668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N118,'UVS_T-1'!N173,'UVS_T-1'!N228,'UVS_T-1'!N283,'UVS_T-1'!N338,'UVS_T-1'!N393,'UVS_T-1'!N448,'UVS_T-1'!N503,'UVS_T-1'!N558,'UVS_T-1'!N613,'UVS_T-1'!N668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O118,'UVS_T-1'!O173,'UVS_T-1'!O228,'UVS_T-1'!O283,'UVS_T-1'!O338,'UVS_T-1'!O393,'UVS_T-1'!O448,'UVS_T-1'!O503,'UVS_T-1'!O558,'UVS_T-1'!O613,'UVS_T-1'!O668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P118,'UVS_T-1'!P173,'UVS_T-1'!P228,'UVS_T-1'!P283,'UVS_T-1'!P338,'UVS_T-1'!P393,'UVS_T-1'!P448,'UVS_T-1'!P503,'UVS_T-1'!P558,'UVS_T-1'!P613,'UVS_T-1'!P668))","v":""},null,{"$f":"IFERROR(IF(E63=\"\",\"\",VLOOKUP((MATCH(E63,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S118,'UVS_T-1'!S173,'UVS_T-1'!S228,'UVS_T-1'!S283,'UVS_T-1'!S338,'UVS_T-1'!S393,'UVS_T-1'!S448,'UVS_T-1'!S503,'UVS_T-1'!S558,'UVS_T-1'!S613,'UVS_T-1'!S668))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a21",1,null,0,{"$f":"IF(IF(F63=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F63)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F64=\"\",\"\",LOOKUP(MATCH(F64,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F64=\"\",\"\",'UVS_T-1'!F64)","v":""},"",{"$f":"IFERROR(IF(E64=\"\",\"\",VLOOKUP((MATCH(E64,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I119,'UVS_T-1'!I174,'UVS_T-1'!I229,'UVS_T-1'!I284,'UVS_T-1'!I339,'UVS_T-1'!I394,'UVS_T-1'!I449,'UVS_T-1'!I504,'UVS_T-1'!I559,'UVS_T-1'!I614,'UVS_T-1'!I669))","v":""},{"$f":"IF(F64=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J119,'UVS_T-1'!J174,'UVS_T-1'!J229,'UVS_T-1'!J284,'UVS_T-1'!J339,'UVS_T-1'!J394,'UVS_T-1'!J449,'UVS_T-1'!J504,'UVS_T-1'!J559,'UVS_T-1'!J614,'UVS_T-1'!J669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K119,'UVS_T-1'!K174,'UVS_T-1'!K229,'UVS_T-1'!K284,'UVS_T-1'!K339,'UVS_T-1'!K394,'UVS_T-1'!K449,'UVS_T-1'!K504,'UVS_T-1'!K559,'UVS_T-1'!K614,'UVS_T-1'!K669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L119,'UVS_T-1'!L174,'UVS_T-1'!L229,'UVS_T-1'!L284,'UVS_T-1'!L339,'UVS_T-1'!L394,'UVS_T-1'!L449,'UVS_T-1'!L504,'UVS_T-1'!L559,'UVS_T-1'!L614,'UVS_T-1'!L669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M119,'UVS_T-1'!M174,'UVS_T-1'!M229,'UVS_T-1'!M284,'UVS_T-1'!M339,'UVS_T-1'!M394,'UVS_T-1'!M449,'UVS_T-1'!M504,'UVS_T-1'!M559,'UVS_T-1'!M614,'UVS_T-1'!M669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N119,'UVS_T-1'!N174,'UVS_T-1'!N229,'UVS_T-1'!N284,'UVS_T-1'!N339,'UVS_T-1'!N394,'UVS_T-1'!N449,'UVS_T-1'!N504,'UVS_T-1'!N559,'UVS_T-1'!N614,'UVS_T-1'!N669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O119,'UVS_T-1'!O174,'UVS_T-1'!O229,'UVS_T-1'!O284,'UVS_T-1'!O339,'UVS_T-1'!O394,'UVS_T-1'!O449,'UVS_T-1'!O504,'UVS_T-1'!O559,'UVS_T-1'!O614,'UVS_T-1'!O669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P119,'UVS_T-1'!P174,'UVS_T-1'!P229,'UVS_T-1'!P284,'UVS_T-1'!P339,'UVS_T-1'!P394,'UVS_T-1'!P449,'UVS_T-1'!P504,'UVS_T-1'!P559,'UVS_T-1'!P614,'UVS_T-1'!P669))","v":""},null,{"$f":"IFERROR(IF(E64=\"\",\"\",VLOOKUP((MATCH(E64,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S119,'UVS_T-1'!S174,'UVS_T-1'!S229,'UVS_T-1'!S284,'UVS_T-1'!S339,'UVS_T-1'!S394,'UVS_T-1'!S449,'UVS_T-1'!S504,'UVS_T-1'!S559,'UVS_T-1'!S614,'UVS_T-1'!S669))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a22",1,null,0,{"$f":"IF(IF(F64=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F64)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F65=\"\",\"\",LOOKUP(MATCH(F65,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F65=\"\",\"\",'UVS_T-1'!F65)","v":""},"",{"$f":"IFERROR(IF(E65=\"\",\"\",VLOOKUP((MATCH(E65,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I120,'UVS_T-1'!I175,'UVS_T-1'!I230,'UVS_T-1'!I285,'UVS_T-1'!I340,'UVS_T-1'!I395,'UVS_T-1'!I450,'UVS_T-1'!I505,'UVS_T-1'!I560,'UVS_T-1'!I615,'UVS_T-1'!I670))","v":""},{"$f":"IF(F65=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J120,'UVS_T-1'!J175,'UVS_T-1'!J230,'UVS_T-1'!J285,'UVS_T-1'!J340,'UVS_T-1'!J395,'UVS_T-1'!J450,'UVS_T-1'!J505,'UVS_T-1'!J560,'UVS_T-1'!J615,'UVS_T-1'!J670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K120,'UVS_T-1'!K175,'UVS_T-1'!K230,'UVS_T-1'!K285,'UVS_T-1'!K340,'UVS_T-1'!K395,'UVS_T-1'!K450,'UVS_T-1'!K505,'UVS_T-1'!K560,'UVS_T-1'!K615,'UVS_T-1'!K670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L120,'UVS_T-1'!L175,'UVS_T-1'!L230,'UVS_T-1'!L285,'UVS_T-1'!L340,'UVS_T-1'!L395,'UVS_T-1'!L450,'UVS_T-1'!L505,'UVS_T-1'!L560,'UVS_T-1'!L615,'UVS_T-1'!L670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M120,'UVS_T-1'!M175,'UVS_T-1'!M230,'UVS_T-1'!M285,'UVS_T-1'!M340,'UVS_T-1'!M395,'UVS_T-1'!M450,'UVS_T-1'!M505,'UVS_T-1'!M560,'UVS_T-1'!M615,'UVS_T-1'!M670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N120,'UVS_T-1'!N175,'UVS_T-1'!N230,'UVS_T-1'!N285,'UVS_T-1'!N340,'UVS_T-1'!N395,'UVS_T-1'!N450,'UVS_T-1'!N505,'UVS_T-1'!N560,'UVS_T-1'!N615,'UVS_T-1'!N670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O120,'UVS_T-1'!O175,'UVS_T-1'!O230,'UVS_T-1'!O285,'UVS_T-1'!O340,'UVS_T-1'!O395,'UVS_T-1'!O450,'UVS_T-1'!O505,'UVS_T-1'!O560,'UVS_T-1'!O615,'UVS_T-1'!O670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P120,'UVS_T-1'!P175,'UVS_T-1'!P230,'UVS_T-1'!P285,'UVS_T-1'!P340,'UVS_T-1'!P395,'UVS_T-1'!P450,'UVS_T-1'!P505,'UVS_T-1'!P560,'UVS_T-1'!P615,'UVS_T-1'!P670))","v":""},null,{"$f":"IFERROR(IF(E65=\"\",\"\",VLOOKUP((MATCH(E65,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S120,'UVS_T-1'!S175,'UVS_T-1'!S230,'UVS_T-1'!S285,'UVS_T-1'!S340,'UVS_T-1'!S395,'UVS_T-1'!S450,'UVS_T-1'!S505,'UVS_T-1'!S560,'UVS_T-1'!S615,'UVS_T-1'!S670))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a23",1,null,0,{"$f":"IF(IF(F65=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F65)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F66=\"\",\"\",LOOKUP(MATCH(F66,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F66=\"\",\"\",'UVS_T-1'!F66)","v":""},"",{"$f":"IFERROR(IF(E66=\"\",\"\",VLOOKUP((MATCH(E66,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I121,'UVS_T-1'!I176,'UVS_T-1'!I231,'UVS_T-1'!I286,'UVS_T-1'!I341,'UVS_T-1'!I396,'UVS_T-1'!I451,'UVS_T-1'!I506,'UVS_T-1'!I561,'UVS_T-1'!I616,'UVS_T-1'!I671))","v":""},{"$f":"IF(F66=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J121,'UVS_T-1'!J176,'UVS_T-1'!J231,'UVS_T-1'!J286,'UVS_T-1'!J341,'UVS_T-1'!J396,'UVS_T-1'!J451,'UVS_T-1'!J506,'UVS_T-1'!J561,'UVS_T-1'!J616,'UVS_T-1'!J671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K121,'UVS_T-1'!K176,'UVS_T-1'!K231,'UVS_T-1'!K286,'UVS_T-1'!K341,'UVS_T-1'!K396,'UVS_T-1'!K451,'UVS_T-1'!K506,'UVS_T-1'!K561,'UVS_T-1'!K616,'UVS_T-1'!K671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L121,'UVS_T-1'!L176,'UVS_T-1'!L231,'UVS_T-1'!L286,'UVS_T-1'!L341,'UVS_T-1'!L396,'UVS_T-1'!L451,'UVS_T-1'!L506,'UVS_T-1'!L561,'UVS_T-1'!L616,'UVS_T-1'!L671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M121,'UVS_T-1'!M176,'UVS_T-1'!M231,'UVS_T-1'!M286,'UVS_T-1'!M341,'UVS_T-1'!M396,'UVS_T-1'!M451,'UVS_T-1'!M506,'UVS_T-1'!M561,'UVS_T-1'!M616,'UVS_T-1'!M671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N121,'UVS_T-1'!N176,'UVS_T-1'!N231,'UVS_T-1'!N286,'UVS_T-1'!N341,'UVS_T-1'!N396,'UVS_T-1'!N451,'UVS_T-1'!N506,'UVS_T-1'!N561,'UVS_T-1'!N616,'UVS_T-1'!N671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O121,'UVS_T-1'!O176,'UVS_T-1'!O231,'UVS_T-1'!O286,'UVS_T-1'!O341,'UVS_T-1'!O396,'UVS_T-1'!O451,'UVS_T-1'!O506,'UVS_T-1'!O561,'UVS_T-1'!O616,'UVS_T-1'!O671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P121,'UVS_T-1'!P176,'UVS_T-1'!P231,'UVS_T-1'!P286,'UVS_T-1'!P341,'UVS_T-1'!P396,'UVS_T-1'!P451,'UVS_T-1'!P506,'UVS_T-1'!P561,'UVS_T-1'!P616,'UVS_T-1'!P671))","v":""},null,{"$f":"IFERROR(IF(E66=\"\",\"\",VLOOKUP((MATCH(E66,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S121,'UVS_T-1'!S176,'UVS_T-1'!S231,'UVS_T-1'!S286,'UVS_T-1'!S341,'UVS_T-1'!S396,'UVS_T-1'!S451,'UVS_T-1'!S506,'UVS_T-1'!S561,'UVS_T-1'!S616,'UVS_T-1'!S671))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a24",1,null,0,{"$f":"IF(IF(F66=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F66)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F67=\"\",\"\",LOOKUP(MATCH(F67,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F67=\"\",\"\",'UVS_T-1'!F67)","v":""},"",{"$f":"IFERROR(IF(E67=\"\",\"\",VLOOKUP((MATCH(E67,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I122,'UVS_T-1'!I177,'UVS_T-1'!I232,'UVS_T-1'!I287,'UVS_T-1'!I342,'UVS_T-1'!I397,'UVS_T-1'!I452,'UVS_T-1'!I507,'UVS_T-1'!I562,'UVS_T-1'!I617,'UVS_T-1'!I672))","v":""},{"$f":"IF(F67=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J122,'UVS_T-1'!J177,'UVS_T-1'!J232,'UVS_T-1'!J287,'UVS_T-1'!J342,'UVS_T-1'!J397,'UVS_T-1'!J452,'UVS_T-1'!J507,'UVS_T-1'!J562,'UVS_T-1'!J617,'UVS_T-1'!J672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K122,'UVS_T-1'!K177,'UVS_T-1'!K232,'UVS_T-1'!K287,'UVS_T-1'!K342,'UVS_T-1'!K397,'UVS_T-1'!K452,'UVS_T-1'!K507,'UVS_T-1'!K562,'UVS_T-1'!K617,'UVS_T-1'!K672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L122,'UVS_T-1'!L177,'UVS_T-1'!L232,'UVS_T-1'!L287,'UVS_T-1'!L342,'UVS_T-1'!L397,'UVS_T-1'!L452,'UVS_T-1'!L507,'UVS_T-1'!L562,'UVS_T-1'!L617,'UVS_T-1'!L672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M122,'UVS_T-1'!M177,'UVS_T-1'!M232,'UVS_T-1'!M287,'UVS_T-1'!M342,'UVS_T-1'!M397,'UVS_T-1'!M452,'UVS_T-1'!M507,'UVS_T-1'!M562,'UVS_T-1'!M617,'UVS_T-1'!M672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N122,'UVS_T-1'!N177,'UVS_T-1'!N232,'UVS_T-1'!N287,'UVS_T-1'!N342,'UVS_T-1'!N397,'UVS_T-1'!N452,'UVS_T-1'!N507,'UVS_T-1'!N562,'UVS_T-1'!N617,'UVS_T-1'!N672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O122,'UVS_T-1'!O177,'UVS_T-1'!O232,'UVS_T-1'!O287,'UVS_T-1'!O342,'UVS_T-1'!O397,'UVS_T-1'!O452,'UVS_T-1'!O507,'UVS_T-1'!O562,'UVS_T-1'!O617,'UVS_T-1'!O672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P122,'UVS_T-1'!P177,'UVS_T-1'!P232,'UVS_T-1'!P287,'UVS_T-1'!P342,'UVS_T-1'!P397,'UVS_T-1'!P452,'UVS_T-1'!P507,'UVS_T-1'!P562,'UVS_T-1'!P617,'UVS_T-1'!P672))","v":""},null,{"$f":"IFERROR(IF(E67=\"\",\"\",VLOOKUP((MATCH(E67,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S122,'UVS_T-1'!S177,'UVS_T-1'!S232,'UVS_T-1'!S287,'UVS_T-1'!S342,'UVS_T-1'!S397,'UVS_T-1'!S452,'UVS_T-1'!S507,'UVS_T-1'!S562,'UVS_T-1'!S617,'UVS_T-1'!S672))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a25",1,null,0,{"$f":"IF(IF(F67=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F67)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F68=\"\",\"\",LOOKUP(MATCH(F68,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F68=\"\",\"\",'UVS_T-1'!F68)","v":""},"",{"$f":"IFERROR(IF(E68=\"\",\"\",VLOOKUP((MATCH(E68,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I123,'UVS_T-1'!I178,'UVS_T-1'!I233,'UVS_T-1'!I288,'UVS_T-1'!I343,'UVS_T-1'!I398,'UVS_T-1'!I453,'UVS_T-1'!I508,'UVS_T-1'!I563,'UVS_T-1'!I618,'UVS_T-1'!I673))","v":""},{"$f":"IF(F68=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J123,'UVS_T-1'!J178,'UVS_T-1'!J233,'UVS_T-1'!J288,'UVS_T-1'!J343,'UVS_T-1'!J398,'UVS_T-1'!J453,'UVS_T-1'!J508,'UVS_T-1'!J563,'UVS_T-1'!J618,'UVS_T-1'!J673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K123,'UVS_T-1'!K178,'UVS_T-1'!K233,'UVS_T-1'!K288,'UVS_T-1'!K343,'UVS_T-1'!K398,'UVS_T-1'!K453,'UVS_T-1'!K508,'UVS_T-1'!K563,'UVS_T-1'!K618,'UVS_T-1'!K673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L123,'UVS_T-1'!L178,'UVS_T-1'!L233,'UVS_T-1'!L288,'UVS_T-1'!L343,'UVS_T-1'!L398,'UVS_T-1'!L453,'UVS_T-1'!L508,'UVS_T-1'!L563,'UVS_T-1'!L618,'UVS_T-1'!L673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M123,'UVS_T-1'!M178,'UVS_T-1'!M233,'UVS_T-1'!M288,'UVS_T-1'!M343,'UVS_T-1'!M398,'UVS_T-1'!M453,'UVS_T-1'!M508,'UVS_T-1'!M563,'UVS_T-1'!M618,'UVS_T-1'!M673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N123,'UVS_T-1'!N178,'UVS_T-1'!N233,'UVS_T-1'!N288,'UVS_T-1'!N343,'UVS_T-1'!N398,'UVS_T-1'!N453,'UVS_T-1'!N508,'UVS_T-1'!N563,'UVS_T-1'!N618,'UVS_T-1'!N673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O123,'UVS_T-1'!O178,'UVS_T-1'!O233,'UVS_T-1'!O288,'UVS_T-1'!O343,'UVS_T-1'!O398,'UVS_T-1'!O453,'UVS_T-1'!O508,'UVS_T-1'!O563,'UVS_T-1'!O618,'UVS_T-1'!O673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P123,'UVS_T-1'!P178,'UVS_T-1'!P233,'UVS_T-1'!P288,'UVS_T-1'!P343,'UVS_T-1'!P398,'UVS_T-1'!P453,'UVS_T-1'!P508,'UVS_T-1'!P563,'UVS_T-1'!P618,'UVS_T-1'!P673))","v":""},null,{"$f":"IFERROR(IF(E68=\"\",\"\",VLOOKUP((MATCH(E68,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S123,'UVS_T-1'!S178,'UVS_T-1'!S233,'UVS_T-1'!S288,'UVS_T-1'!S343,'UVS_T-1'!S398,'UVS_T-1'!S453,'UVS_T-1'!S508,'UVS_T-1'!S563,'UVS_T-1'!S618,'UVS_T-1'!S673))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a26",1,null,0,{"$f":"IF(IF(F68=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F68)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F69=\"\",\"\",LOOKUP(MATCH(F69,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F69=\"\",\"\",'UVS_T-1'!F69)","v":""},"",{"$f":"IFERROR(IF(E69=\"\",\"\",VLOOKUP((MATCH(E69,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I124,'UVS_T-1'!I179,'UVS_T-1'!I234,'UVS_T-1'!I289,'UVS_T-1'!I344,'UVS_T-1'!I399,'UVS_T-1'!I454,'UVS_T-1'!I509,'UVS_T-1'!I564,'UVS_T-1'!I619,'UVS_T-1'!I674))","v":""},{"$f":"IF(F69=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J124,'UVS_T-1'!J179,'UVS_T-1'!J234,'UVS_T-1'!J289,'UVS_T-1'!J344,'UVS_T-1'!J399,'UVS_T-1'!J454,'UVS_T-1'!J509,'UVS_T-1'!J564,'UVS_T-1'!J619,'UVS_T-1'!J674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K124,'UVS_T-1'!K179,'UVS_T-1'!K234,'UVS_T-1'!K289,'UVS_T-1'!K344,'UVS_T-1'!K399,'UVS_T-1'!K454,'UVS_T-1'!K509,'UVS_T-1'!K564,'UVS_T-1'!K619,'UVS_T-1'!K674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L124,'UVS_T-1'!L179,'UVS_T-1'!L234,'UVS_T-1'!L289,'UVS_T-1'!L344,'UVS_T-1'!L399,'UVS_T-1'!L454,'UVS_T-1'!L509,'UVS_T-1'!L564,'UVS_T-1'!L619,'UVS_T-1'!L674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M124,'UVS_T-1'!M179,'UVS_T-1'!M234,'UVS_T-1'!M289,'UVS_T-1'!M344,'UVS_T-1'!M399,'UVS_T-1'!M454,'UVS_T-1'!M509,'UVS_T-1'!M564,'UVS_T-1'!M619,'UVS_T-1'!M674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N124,'UVS_T-1'!N179,'UVS_T-1'!N234,'UVS_T-1'!N289,'UVS_T-1'!N344,'UVS_T-1'!N399,'UVS_T-1'!N454,'UVS_T-1'!N509,'UVS_T-1'!N564,'UVS_T-1'!N619,'UVS_T-1'!N674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O124,'UVS_T-1'!O179,'UVS_T-1'!O234,'UVS_T-1'!O289,'UVS_T-1'!O344,'UVS_T-1'!O399,'UVS_T-1'!O454,'UVS_T-1'!O509,'UVS_T-1'!O564,'UVS_T-1'!O619,'UVS_T-1'!O674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P124,'UVS_T-1'!P179,'UVS_T-1'!P234,'UVS_T-1'!P289,'UVS_T-1'!P344,'UVS_T-1'!P399,'UVS_T-1'!P454,'UVS_T-1'!P509,'UVS_T-1'!P564,'UVS_T-1'!P619,'UVS_T-1'!P674))","v":""},null,{"$f":"IFERROR(IF(E69=\"\",\"\",VLOOKUP((MATCH(E69,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S124,'UVS_T-1'!S179,'UVS_T-1'!S234,'UVS_T-1'!S289,'UVS_T-1'!S344,'UVS_T-1'!S399,'UVS_T-1'!S454,'UVS_T-1'!S509,'UVS_T-1'!S564,'UVS_T-1'!S619,'UVS_T-1'!S674))","v":""},"","","",null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a27",1,null,0,{"$f":"IF(IF(F69=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F69)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F70=\"\",\"\",LOOKUP(MATCH(F70,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F70=\"\",\"\",'UVS_T-1'!F70)","v":""},"",{"$f":"IFERROR(IF(E70=\"\",\"\",VLOOKUP((MATCH(E70,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I125,'UVS_T-1'!I180,'UVS_T-1'!I235,'UVS_T-1'!I290,'UVS_T-1'!I345,'UVS_T-1'!I400,'UVS_T-1'!I455,'UVS_T-1'!I510,'UVS_T-1'!I565,'UVS_T-1'!I620,'UVS_T-1'!I675))","v":""},{"$f":"IF(F70=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J125,'UVS_T-1'!J180,'UVS_T-1'!J235,'UVS_T-1'!J290,'UVS_T-1'!J345,'UVS_T-1'!J400,'UVS_T-1'!J455,'UVS_T-1'!J510,'UVS_T-1'!J565,'UVS_T-1'!J620,'UVS_T-1'!J675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K125,'UVS_T-1'!K180,'UVS_T-1'!K235,'UVS_T-1'!K290,'UVS_T-1'!K345,'UVS_T-1'!K400,'UVS_T-1'!K455,'UVS_T-1'!K510,'UVS_T-1'!K565,'UVS_T-1'!K620,'UVS_T-1'!K675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L125,'UVS_T-1'!L180,'UVS_T-1'!L235,'UVS_T-1'!L290,'UVS_T-1'!L345,'UVS_T-1'!L400,'UVS_T-1'!L455,'UVS_T-1'!L510,'UVS_T-1'!L565,'UVS_T-1'!L620,'UVS_T-1'!L675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M125,'UVS_T-1'!M180,'UVS_T-1'!M235,'UVS_T-1'!M290,'UVS_T-1'!M345,'UVS_T-1'!M400,'UVS_T-1'!M455,'UVS_T-1'!M510,'UVS_T-1'!M565,'UVS_T-1'!M620,'UVS_T-1'!M675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N125,'UVS_T-1'!N180,'UVS_T-1'!N235,'UVS_T-1'!N290,'UVS_T-1'!N345,'UVS_T-1'!N400,'UVS_T-1'!N455,'UVS_T-1'!N510,'UVS_T-1'!N565,'UVS_T-1'!N620,'UVS_T-1'!N675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O125,'UVS_T-1'!O180,'UVS_T-1'!O235,'UVS_T-1'!O290,'UVS_T-1'!O345,'UVS_T-1'!O400,'UVS_T-1'!O455,'UVS_T-1'!O510,'UVS_T-1'!O565,'UVS_T-1'!O620,'UVS_T-1'!O675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P125,'UVS_T-1'!P180,'UVS_T-1'!P235,'UVS_T-1'!P290,'UVS_T-1'!P345,'UVS_T-1'!P400,'UVS_T-1'!P455,'UVS_T-1'!P510,'UVS_T-1'!P565,'UVS_T-1'!P620,'UVS_T-1'!P675))","v":""},null,{"$f":"IFERROR(IF(E70=\"\",\"\",VLOOKUP((MATCH(E70,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S125,'UVS_T-1'!S180,'UVS_T-1'!S235,'UVS_T-1'!S290,'UVS_T-1'!S345,'UVS_T-1'!S400,'UVS_T-1'!S455,'UVS_T-1'!S510,'UVS_T-1'!S565,'UVS_T-1'!S620,'UVS_T-1'!S675))","v":""},"","","",null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a28",1,null,0,{"$f":"IF(IF(F70=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F70)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F71=\"\",\"\",LOOKUP(MATCH(F71,'UVS_T-1'!$CG$726:$CG$757,0),'UVS_T-1'!$CD$726:$CD$757,'UVS_T-1'!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F71=\"\",\"\",'UVS_T-1'!F71)","v":""},"",{"$f":"IFERROR(IF(E71=\"\",\"\",VLOOKUP((MATCH(E71,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],'UVS_T-1'!I126,'UVS_T-1'!I181,'UVS_T-1'!I236,'UVS_T-1'!I291,'UVS_T-1'!I346,'UVS_T-1'!I401,'UVS_T-1'!I456,'UVS_T-1'!I511,'UVS_T-1'!I566,'UVS_T-1'!I621,'UVS_T-1'!I676))","v":""},{"$f":"IF(F71=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],'UVS_T-1'!J126,'UVS_T-1'!J181,'UVS_T-1'!J236,'UVS_T-1'!J291,'UVS_T-1'!J346,'UVS_T-1'!J401,'UVS_T-1'!J456,'UVS_T-1'!J511,'UVS_T-1'!J566,'UVS_T-1'!J621,'UVS_T-1'!J676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],'UVS_T-1'!K126,'UVS_T-1'!K181,'UVS_T-1'!K236,'UVS_T-1'!K291,'UVS_T-1'!K346,'UVS_T-1'!K401,'UVS_T-1'!K456,'UVS_T-1'!K511,'UVS_T-1'!K566,'UVS_T-1'!K621,'UVS_T-1'!K676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],'UVS_T-1'!L126,'UVS_T-1'!L181,'UVS_T-1'!L236,'UVS_T-1'!L291,'UVS_T-1'!L346,'UVS_T-1'!L401,'UVS_T-1'!L456,'UVS_T-1'!L511,'UVS_T-1'!L566,'UVS_T-1'!L621,'UVS_T-1'!L676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],'UVS_T-1'!M126,'UVS_T-1'!M181,'UVS_T-1'!M236,'UVS_T-1'!M291,'UVS_T-1'!M346,'UVS_T-1'!M401,'UVS_T-1'!M456,'UVS_T-1'!M511,'UVS_T-1'!M566,'UVS_T-1'!M621,'UVS_T-1'!M676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],'UVS_T-1'!N126,'UVS_T-1'!N181,'UVS_T-1'!N236,'UVS_T-1'!N291,'UVS_T-1'!N346,'UVS_T-1'!N401,'UVS_T-1'!N456,'UVS_T-1'!N511,'UVS_T-1'!N566,'UVS_T-1'!N621,'UVS_T-1'!N676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],'UVS_T-1'!O126,'UVS_T-1'!O181,'UVS_T-1'!O236,'UVS_T-1'!O291,'UVS_T-1'!O346,'UVS_T-1'!O401,'UVS_T-1'!O456,'UVS_T-1'!O511,'UVS_T-1'!O566,'UVS_T-1'!O621,'UVS_T-1'!O676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],'UVS_T-1'!P126,'UVS_T-1'!P181,'UVS_T-1'!P236,'UVS_T-1'!P291,'UVS_T-1'!P346,'UVS_T-1'!P401,'UVS_T-1'!P456,'UVS_T-1'!P511,'UVS_T-1'!P566,'UVS_T-1'!P621,'UVS_T-1'!P676))","v":""},null,{"$f":"IFERROR(IF(E71=\"\",\"\",VLOOKUP((MATCH(E71,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S126,'UVS_T-1'!S181,'UVS_T-1'!S236,'UVS_T-1'!S291,'UVS_T-1'!S346,'UVS_T-1'!S401,'UVS_T-1'!S456,'UVS_T-1'!S511,'UVS_T-1'!S566,'UVS_T-1'!S621,'UVS_T-1'!S676))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a29",1,null,0,{"$f":"IF(IF(F71=\"\",TRUE,COUNTIF(tbl_22_UVSsum[Naziv upravičenega variabilnega stroška],F71)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,{"$f":"$D$40","v":0},0,{"$f":"IFERROR(IF(F72=\"\",\"\",LOOKUP(MATCH(F72,'UVS_T-1'!$CG$763:$CG$778,0),'UVS_T-1'!$CD$763:$CD$778,'UVS_T-1'!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F72=\"\",\"\",'UVS_T-1'!F72)","v":""},{"$f":"IF(E72=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],'UVS_T-1'!G127,'UVS_T-1'!G182,'UVS_T-1'!G237,'UVS_T-1'!G292,'UVS_T-1'!G347,'UVS_T-1'!G402,'UVS_T-1'!G457,'UVS_T-1'!G512,'UVS_T-1'!G567,'UVS_T-1'!G622,'UVS_T-1'!G677))","v":""},"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(E72=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S127,'UVS_T-1'!S182,'UVS_T-1'!S237,'UVS_T-1'!S292,'UVS_T-1'!S347,'UVS_T-1'!S402,'UVS_T-1'!S457,'UVS_T-1'!S512,'UVS_T-1'!S567,'UVS_T-1'!S622,'UVS_T-1'!S677))","v":""},"",{"$f":"IF(UVS_T!U72=\"\",\"\",'UVS_T-1'!U72)","v":""},"",null,null,null,null,null,"GO",{"$f":"IFERROR(G72/SUM(G72:G74),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F72))","v":"a30"},{"$f":"IF(SUM(AT72:BD72)>0,1,0)","v":1},null,0,null,{"$f":"IF(E72=\"\",IF((COUNTA(G72,Q72)>0),1,0),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(E72=\"\",\"\",IF(OR(COUNTA(G72,Q72)=0,COUNTA(G72,Q72)<2),1,0))","v":""}]
[null,null,0,0,{"$f":"IFERROR(IF(F73=\"\",\"\",LOOKUP(MATCH(F73,$CG$230:$CG$245,0),$CD$230:$CD$245,$CF$230:$CF$245)),\"AXX-XX\")","v":""},{"$f":"IF(G28=\"\",\"\",CG232)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(OR(G73=\"\",Q73=\"\"),\"\",ROUND((G73*Q73+P73),2))","v":""},"",{"$f":"IF(V28=\"\",\"\",CV232)","v":""},{"$f":"IFERROR(T73,\"\")","v":""},null,null,null,null,null,"ZNGO",{"$f":"IFERROR(G73/SUM(G72:G74),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F73))","v":"a31"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G28=\"\",\"\",CG233)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V28=\"\",\"\",CV233)","v":""},{"$f":"IFERROR(T74,\"\")","v":""},null,null,null,null,null,"NNGO",{"$f":"1-(SUM(AC72:AC73))","v":1},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F74))","v":"a32"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F75=\"\",\"\",LOOKUP(MATCH(F75,'UVS_T-1'!$CG$763:$CG$778,0),'UVS_T-1'!$CD$763:$CD$778,'UVS_T-1'!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F75=\"\",\"\",'UVS_T-1'!F75)","v":""},{"$f":"IF(E75=\"\",\"\",IFERROR(AVERAGE(tbl_20_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],'UVS_T-1'!G130,'UVS_T-1'!G185,'UVS_T-1'!G240,'UVS_T-1'!G295,'UVS_T-1'!G350,'UVS_T-1'!G405,'UVS_T-1'!G460,'UVS_T-1'!G515,'UVS_T-1'!G570,'UVS_T-1'!G625,'UVS_T-1'!G680),\"\"))","v":""},"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(E75=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S130,'UVS_T-1'!S185,'UVS_T-1'!S240,'UVS_T-1'!S295,'UVS_T-1'!S350,'UVS_T-1'!S405,'UVS_T-1'!S460,'UVS_T-1'!S515,'UVS_T-1'!S570,'UVS_T-1'!S625,'UVS_T-1'!S680))","v":""},"",{"$f":"IF('UVS_T-1'!U75=\"\",\"\",'UVS_T-1'!U75)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F75))","v":"a33"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,{"$f":"IFERROR(IF(F76=\"\",\"\",LOOKUP(MATCH(F76,'UVS_T-1'!$CG$763:$CG$778,0),'UVS_T-1'!$CD$763:$CD$778,'UVS_T-1'!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F76=\"\",\"\",'UVS_T-1'!F76)","v":""},{"$f":"IF(E76=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],'UVS_T-1'!G131,'UVS_T-1'!G186,'UVS_T-1'!G241,'UVS_T-1'!G296,'UVS_T-1'!G351,'UVS_T-1'!G406,'UVS_T-1'!G461,'UVS_T-1'!G516,'UVS_T-1'!G571,'UVS_T-1'!G626,'UVS_T-1'!G681))","v":""},"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(E76=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S131,'UVS_T-1'!S186,'UVS_T-1'!S241,'UVS_T-1'!S296,'UVS_T-1'!S351,'UVS_T-1'!S406,'UVS_T-1'!S461,'UVS_T-1'!S516,'UVS_T-1'!S571,'UVS_T-1'!S626,'UVS_T-1'!S681))","v":""},"",{"$f":"IF('UVS_T-1'!U76=\"\",\"\",'UVS_T-1'!U76)","v":""},{"$f":"IFERROR(T76,\"\")","v":""},null,null,null,null,null,"GO",{"$f":"IFERROR(G76/SUM(G76:G78),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F76))","v":"a34"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG236)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V29=\"\",\"\",CV236)","v":""},{"$f":"IFERROR(T77,\"\")","v":""},null,null,null,null,null,"ZNGO",{"$f":"IFERROR(G77/SUM(G76:G78),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F77))","v":"a35"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG237)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V29=\"\",\"\",CV237)","v":""},"",null,null,null,null,null,"NNGO",{"$f":"1-(SUM(AC76:AC77))","v":1},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F78))","v":"a36"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F79=\"\",\"\",LOOKUP(MATCH(F79,'UVS_T-1'!$CG$763:$CG$778,0),'UVS_T-1'!$CD$763:$CD$778,'UVS_T-1'!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F79=\"\",\"\",'UVS_T-1'!F79)","v":""},{"$f":"IF(E79=\"\",\"\",IFERROR(AVERAGE(tbl_20_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],'UVS_T-1'!G134,'UVS_T-1'!G189,'UVS_T-1'!G244,'UVS_T-1'!G299,'UVS_T-1'!G354,'UVS_T-1'!G409,'UVS_T-1'!G464,'UVS_T-1'!G519,'UVS_T-1'!G574,'UVS_T-1'!G629,'UVS_T-1'!G684),\"\"))","v":""},"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(E79=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S134,'UVS_T-1'!S189,'UVS_T-1'!S244,'UVS_T-1'!S299,'UVS_T-1'!S354,'UVS_T-1'!S409,'UVS_T-1'!S464,'UVS_T-1'!S519,'UVS_T-1'!S574,'UVS_T-1'!S629,'UVS_T-1'!S684))","v":""},"",{"$f":"IF('UVS_T-1'!U79=\"\",\"\",'UVS_T-1'!U79)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F79))","v":"a37"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,{"$f":"IFERROR(IF(F80=\"\",\"\",LOOKUP(MATCH(F80,'UVS_T-1'!$CG$763:$CG$778,0),'UVS_T-1'!$CD$763:$CD$778,'UVS_T-1'!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F80=\"\",\"\",'UVS_T-1'!F80)","v":""},{"$f":"IF(E80=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],'UVS_T-1'!G135,'UVS_T-1'!G190,'UVS_T-1'!G245,'UVS_T-1'!G300,'UVS_T-1'!G355,'UVS_T-1'!G410,'UVS_T-1'!G465,'UVS_T-1'!G520,'UVS_T-1'!G575,'UVS_T-1'!G630,'UVS_T-1'!G685))","v":""},"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(E80=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S135,'UVS_T-1'!S190,'UVS_T-1'!S245,'UVS_T-1'!S300,'UVS_T-1'!S355,'UVS_T-1'!S410,'UVS_T-1'!S465,'UVS_T-1'!S520,'UVS_T-1'!S575,'UVS_T-1'!S630,'UVS_T-1'!S685))","v":""},"",{"$f":"IF('UVS_T-1'!U80=\"\",\"\",'UVS_T-1'!U80)","v":""},{"$f":"IFERROR(T80,\"\")","v":""},null,null,null,null,null,"GO",{"$f":"IFERROR(G80/SUM(G80:G82),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F80))","v":"a38"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG240)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V30=\"\",\"\",CV240)","v":""},{"$f":"IFERROR(T81,\"\")","v":""},null,null,null,null,null,"ZNGO",{"$f":"IFERROR(G81/SUM(G80:G82),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F81))","v":"a39"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG241)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V30=\"\",\"\",CV241)","v":""},"",null,null,null,null,null,"NNGO",{"$f":"1-(SUM(AC80:AC81))","v":1},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F82))","v":"a40"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F83=\"\",\"\",LOOKUP(MATCH(F83,'UVS_T-1'!$CG$763:$CG$778,0),'UVS_T-1'!$CD$763:$CD$778,'UVS_T-1'!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F83=\"\",\"\",'UVS_T-1'!F83)","v":""},{"$f":"IF(E83=\"\",\"\",IFERROR(AVERAGE(tbl_20_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],'UVS_T-1'!G138,'UVS_T-1'!G193,'UVS_T-1'!G248,'UVS_T-1'!G303,'UVS_T-1'!G358,'UVS_T-1'!G413,'UVS_T-1'!G468,'UVS_T-1'!G523,'UVS_T-1'!G578,'UVS_T-1'!G633,'UVS_T-1'!G688),\"\"))","v":""},"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(E83=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S138,'UVS_T-1'!S193,'UVS_T-1'!S248,'UVS_T-1'!S303,'UVS_T-1'!S358,'UVS_T-1'!S413,'UVS_T-1'!S468,'UVS_T-1'!S523,'UVS_T-1'!S578,'UVS_T-1'!S633,'UVS_T-1'!S688))","v":""},"",{"$f":"IF('UVS_T-1'!U83=\"\",\"\",'UVS_T-1'!U83)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F83))","v":"a41"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,{"$f":"IFERROR(IF(F84=\"\",\"\",LOOKUP(MATCH(F84,'UVS_T-1'!$CG$763:$CG$778,0),'UVS_T-1'!$CD$763:$CD$778,'UVS_T-1'!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F84=\"\",\"\",'UVS_T-1'!F84)","v":""},{"$f":"IF(E84=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],'UVS_T-1'!G139,'UVS_T-1'!G194,'UVS_T-1'!G249,'UVS_T-1'!G304,'UVS_T-1'!G359,'UVS_T-1'!G414,'UVS_T-1'!G469,'UVS_T-1'!G524,'UVS_T-1'!G579,'UVS_T-1'!G634,'UVS_T-1'!G689))","v":""},"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(E84=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S139,'UVS_T-1'!S194,'UVS_T-1'!S249,'UVS_T-1'!S304,'UVS_T-1'!S359,'UVS_T-1'!S414,'UVS_T-1'!S469,'UVS_T-1'!S524,'UVS_T-1'!S579,'UVS_T-1'!S634,'UVS_T-1'!S689))","v":""},"",{"$f":"IF('UVS_T-1'!U84=\"\",\"\",'UVS_T-1'!U84)","v":""},{"$f":"IFERROR(T84,\"\")","v":""},null,null,null,null,null,"GO",{"$f":"IFERROR(G84/SUM(G84:G86),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F84))","v":"a42"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G31=\"\",\"\",CG244)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V31=\"\",\"\",CV244)","v":""},{"$f":"IFERROR(T85,\"\")","v":""},null,null,null,null,null,"ZNGO",{"$f":"IFERROR(G85/SUM(G84:G86),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F85))","v":"a43"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G31=\"\",\"\",CG245)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V31=\"\",\"\",CV245)","v":""},"",null,null,null,null,null,"NNGO",{"$f":"1-(SUM(AC84:AC85))","v":1},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F86))","v":"a44"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F87=\"\",\"\",LOOKUP(MATCH(F87,'UVS_T-1'!$CG$763:$CG$778,0),'UVS_T-1'!$CD$763:$CD$778,'UVS_T-1'!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF('UVS_T-1'!F87=\"\",\"\",'UVS_T-1'!F87)","v":""},{"$f":"IF(E87=\"\",\"\",IFERROR(AVERAGE(tbl_20_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],'UVS_T-1'!G142,'UVS_T-1'!G197,'UVS_T-1'!G252,'UVS_T-1'!G307,'UVS_T-1'!G362,'UVS_T-1'!G417,'UVS_T-1'!G472,'UVS_T-1'!G527,'UVS_T-1'!G582,'UVS_T-1'!G637,'UVS_T-1'!G692),\"\"))","v":""},"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(E87=\"\",\"\",SUM(tbl_20_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],'UVS_T-1'!S142,'UVS_T-1'!S197,'UVS_T-1'!S252,'UVS_T-1'!S307,'UVS_T-1'!S362,'UVS_T-1'!S417,'UVS_T-1'!S472,'UVS_T-1'!S527,'UVS_T-1'!S582,'UVS_T-1'!S637,'UVS_T-1'!S692))","v":""},"",{"$f":"IF('UVS_T-1'!U87=\"\",\"\",'UVS_T-1'!U87)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F87))","v":"a45"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_22_UVSsum[Skupna poraba \n'[enot']])","v":0},null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_22_UVSsum[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_22_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_22_UVSsum[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,{"$f":"SUBTOTAL(109,tbl_22_UVSsum[Ponder \nai oz. bi             ])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 20: Količina lastne proizvedene toplote [0] in nabava toplote od dobaviteljev toplote [1-4] v letu (t)"]
[]
[]
[]
[]
[null,null,null,null,"Tabela 23:",{"$f":"\"Zneski variabilnih stroškov (po kategorijah) v letu \"&\"\"&BAZA_Sifranti!AL6","v":"Zneski variabilnih stroškov (po kategorijah) v letu t-1 (2024)"}]
[]
[null,null,null,null,"01","02","03"]
[null,null,null,null,"ID","Naziv upravičenega variabilnega stroška","[EUR]"]
[null,null,null,null,"01","Stroški energentov",{"$f":"SUMIF($AL$43:$AL$87,\"A01\",tbl_22_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"02","Stroški energije za proizvodnjo toplote",{"$f":"SUMIF($AL$43:$AL$87,\"A02\",tbl_22_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"03","Stroški energije za obratovanje naprav",{"$f":"SUMIF($AL$43:$AL$87,\"A03\",tbl_22_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"04","Stroški medija za prenos toplote",{"$f":"SUMIF($AL$43:$AL$87,\"A04\",tbl_22_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"05","Stroški emisijskih kuponov",{"$f":"SUMIF($AL$43:$AL$87,\"A05\",tbl_22_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"06","Stroški nabavljene toplote",{"$f":"SUMIF($AL$43:$AL$87,\"A06\",tbl_22_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[]
[]
[]
[null,null,null,null,"Tabela 24:",{"$f":"\"Izračun variabilnega dela izhodiščne cene toplote v letu \"&\"\"&BAZA_Sifranti!AL6","v":"Izračun variabilnega dela izhodiščne cene toplote v letu t-1 (2024)"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upravičeni variabilni stroški (VSTRt) [EUR]:",{"$f":"S88","v":0}]
[null,null,null,null,null,{"$f":"\"Izračun variabilnega dela izhodiščne cene za distribucijski sistem -\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!$AL$6","v":"Izračun variabilnega dela izhodiščne cene za distribucijski sistem -  za leto t-1 (2024)"},null,null,null,null,null,null,null,null,null,null,null,null,"Celotna dobavljena toplota (Qt oz. Ki) [MWh]:",{"$f":"PRIHODKI!D215","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variabilni del izhodiščne cene toplote (VCi) [EUR/MWh]:",{"$f":"IFERROR(ROUND(T111/T112,5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]

{"sheet":"UVS_T","index":14,"n_rows":778,"n_cols":87,"rows_kept":778,"cut":false,"hidden":false,"merged":[[588,6,588,10],[588,11,588,13],[588,15,588,17],[643,6,643,10],[643,11,643,13],[643,15,643,17],[478,6,478,10],[478,11,478,13],[478,15,478,17],[533,6,533,10],[533,11,533,13],[533,15,533,17],[368,6,368,10],[368,11,368,13],[368,15,368,17],[423,6,423,10],[423,11,423,13],[423,15,423,17],[258,6,258,10],[258,11,258,13],[258,15,258,17],[313,6,313,10],[313,11,313,13],[313,15,313,17],[148,6,148,10],[148,11,148,13],[148,15,148,17],[203,6,203,10],[203,11,203,13],[203,15,203,17],[93,6,93,10],[93,11,93,13],[93,15,93,17],[11,13,11,14],[15,13,15,14],[27,6,27,7],[28,6,28,7],[29,6,29,7],[30,6,30,7],[5,5,5,13],[6,5,6,13],[2,4,2,12],[38,6,38,10],[38,11,38,14],[9,13,9,14],[4,5,4,13],[28,11,30,21],[38,15,38,17]]}
[]
[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,null,null,null,null,null,2024]
[]
[]
[null,null,null,null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,null,null,null,"Struktura in cene upravičenih variabilnih stroškov"]
[null,null,null,null,null,"Akta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list št. RS 103/23"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Številka zadeve AE:"]
[]
[null,null,null,null,null,{"$f":"IF(COUNTA(F43:F71,G72:G87,I43:Q71)+AM136=0,\"PRISOTNE SO NAPAKE VNOSA ALI PA DELOVNI LIST OBRAZCA NI IZPOLNJEN !\",IF(AR37=0,\"\",\"PRISOTNE SO NAPAKE VNOSA - PREVERITE VNOS IN NAVODILA ZA IZPOLNJEVANJE OBRAZCA !\"))","v":"PRISOTNE SO NAPAKE VNOSA ALI PA DELOVNI LIST OBRAZCA NI IZPOLNJEN !"},null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR43:AR71)+SUM(AR98:AR126)","v":0},null,null,null,null,"Tip vlagatelja",0]
[]
[null,null,null,null,"Naziv : ",{"$f":"POVZETEK!D13","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število napak delovnega lista:",{"$f":"AK37+AR37","v":1}]
[]
[null,null,null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[null,null,null,null,null,{"$f":"IF(COUNTA(F43:K71,I72:K87,P43:P87)=0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",IF(AL12=0,\"\",\"PRISOTNE SO NAPAKE VNOSA - PREVERITE VNOS IN NAVODILA ZA IZPOLNJEVANJE OBRAZCA !\"))","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,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,{"$f":"IFERROR((SUM(L43:M43)+(O43*(M43/(M43+O43))))/SUM(I43:J43)>#REF!,0)","v":0},null,{"$f":"IFERROR((SUM(L45:M45)+(O45*(M45/(M45+O45))))/SUM(I45:J45)<#REF!,0)","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,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,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(L44:M44)+(O44*(M44/(M44+O44))))/SUM(I44:J44)>#REF!,0)","v":0},null,{"$f":"IFERROR((SUM(L46:M46)+(O46*(M46/(M46+O46))))/SUM(I46:J46)<#REF!,0)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -"]
[]
[null,null,null,null,"Tabela 25:",{"$f":"\"Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu \"&\"\"&BAZA_Sifranti!AL5","v":"Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu t (2025)"}]
[null,null,null,null,"01","02","03"]
[null,null,null,null,"ID","Naziv podjetja","Matična številka \ndobavitelja toplote"]
[null,null,null,null,0,{"$f":"F14","v":""},{"$f":"IF(N12=0,\"\",N12)","v":""}]
[null,null,null,null,1,{"$f":"IF(G28=\"\",\"\",IFERROR(VLOOKUP(MATCH(G28,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},null,null,null,null,null,"Komentar:"]
[null,null,null,null,2,{"$f":"IF(G29=\"\",\"\",IFERROR(VLOOKUP(MATCH(G29,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""}]
[null,null,null,null,3,{"$f":"IF(G30=\"\",\"\",IFERROR(VLOOKUP(MATCH(G30,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""}]
[null,null,null,null,4,{"$f":"IF(G31=\"\",\"\",IFERROR(VLOOKUP(MATCH(G31,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""}]
[]
[]
[]
[]
[]
[null,null,null,null,"Tabela 26.1",{"$f":"IF(BAZA_Sifranti!$AK$9<=2, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=3,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"JANUAR \"&\"\"&BAZA_Sifranti!$AK$5","v":"JANUAR 2025"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(F43:F71,G72:G87,I43:Q71)=0,1,0)","v":1},null,null,null,null,null,"Število napak izpolnjevanja:",{"$f":"AR40+AR95+AR150+AR205+AR260+AR315+AR370+AR425+AR480+AR535+AR590+AR645","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tip proizvodne naprave in njeni mesečni izkoristki"]
[null,null,null,1]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR43:AR87)","v":0},null,"Kontrola napak vnosa in vnesenih vrednosti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18",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,null,null,null,null,null,"A01-7-1","A01-7-2"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","Znesek upravičenega stroška \n[EUR]","Strukturni delež upravičenega stroška \n[%]","Ponder","Ponder \nai oz. bi             ",null,null,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,"Kontrola prazen prostor","Kontrola podvajanja","Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"SPTE + Kotli","TOPČRP","SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav",null,"Kriteriji izkoristkov proizvodnih naprav in razmernika C za SPTE"]
[null,null,{"$f":"$D$40","v":0},{"$f":"$D$39","v":0},{"$f":"IFERROR(IF(F43=\"\",\"\",LOOKUP(MATCH(F43,$CG$726:$CG$757,0),$CD$726:$CD$757,$CF$726:$CF$757)),\"AXX-XX\")","v":""},null,{"$f":"IF(E43=\"\",\"\",ROUND(IF(OR(O43=0,O43=\"\"),SUM(J43:K43),(SUM(M43:N43))/(SUM(M43:N43)+O43)*SUM(J43:K43)),3))","v":""},{"$f":"IFERROR(IF(E43=\"\",\"\",VLOOKUP((MATCH(E43,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E43=\"\",\"\",VLOOKUP((MATCH(E43,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(OR(G43=\"\",Q43=\"\"),\"\",ROUND((G43*Q43+P43),2))","v":""},{"$f":"IFERROR(S43/$S$88,\"\")","v":""},{"$f":"IF(F43=\"\",\"\",AQ43)","v":""},{"$f":"IFERROR(T43,\"\")","v":""},null,null,{"$f":"IF(AND(E43=\"\",AT43=0,COUNTA(F43,I43:K43,P43:Q43)=0),\"\",IF(AR43=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.63286459089090474,0,{"$f":"ROUND(AD43*AC43,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS43:BF43)>0,1,0)","v":0},null,{"$f":"IF(AND(F43=\"\",F44<>\"\"),1,0)","v":0},{"$f":"IF(IF(F43=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F43)=1)=FALSE,1,0)","v":0},{"$f":"IF(E43=\"\",0,IFERROR(IF(MATCH(E43,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I43:O43)=0,0,IF(LEFT(E43,3)=\"A01\",IF(SUM(I43:J43,L43:M43)=0,0,IF(AND(SUM(I43:J43)>0,SUM(L43:M43)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I43:O43)=0,0,IF(LEFT(E43,3)=\"A01\",IF(SUM(I43:O43)=0,0,IF(OR(AND(K43=0,N43=0),AND(K43>0,N43>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM43=1,IF(AND(BN43<=$BZ$44,BN43>=$CA$44,BO43<=$BV$44,BO43>=$BW$44,BP43<=$BX$44,BP43>=$BY$44,BQ43>=$CB$44,BQ43<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=2,IF(AND(BN43<=$BZ$45,BN43>=$CA$45,BO43<=$BV$45,BO43>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=3,IF(AND(BN43<=$BZ$46,BN43>=$CA$46,BO43<=$BV$46,BO43>=$BW$46,BP43<=$BX$46,BP43>=$BY$46,BQ43>=$CB$46,BQ43<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=4,IF(AND(BN43<=$BZ$47,BN43>=$CA$47,BO43<=$BV$47,BO43>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E43=\"\",0,IF(AND(OR(AND(I43=0,L43=0),AND(I43>0,L43>0),AND(SUM(I43:J43)>0,SUM(L43:M43)>0)),OR(AND(I43>0,J43>0,L43>0),AND(SUM(I43:J43)=0,SUM(L43:M43)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(F43,I43:Q43)>9,COUNTA(F43,I43:Q43)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E43,$BG$43<>\"\"),IF(Q43>$BG$43,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E43,$BH$43<>\"\"),IF(Q43>$BH$43,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E43,3)=\"A01\",SUM(L43:N43)>0,E43<>\"A01-13\",E43<>\"A01-14\",E43<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E43,3)=\"A01\",SUM(N43:O43)>0,E43=\"A01-15\")","v":false},{"$f":"IF(BJ43=TRUE,IF(AND(K43=0,BJ43=TRUE),1,IF(SUM(I43:J43)=0,2,3)),0)","v":0},{"$f":"IF(BL43<>0,BL43,IF(BK43=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(L43:O43)/SUM(I43:K43),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(M43:O43)/SUM(J43:K43),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(L43)/SUM(I43),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM43=1,$BM43=3),ROUND(IF(O43=0,L43/M43,IF((N43+O43)<=(K43*0.85),L43/(M43+O43),L43/(SUM(N43:O43)-K43*0.85+M43))),3),\"\"),\"\")","v":""},{"$f":"IF(BM43=0,\"\",VLOOKUP(BM43,$BT$44:$BU$47,2))","v":""},null,"ID","Naprava_TIP","Izkoristek TE max","Izkoristek TE min","Izkoristek EE max","Izkoristek EE min","Izkoristek PN max","Izkoristek PN min","Cmin","Cmax"]
[null,null,0,0,{"$f":"IFERROR(IF(F44=\"\",\"\",LOOKUP(MATCH(F44,$CG$726:$CG$757,0),$CD$726:$CD$757,$CF$726:$CF$757)),\"AXX-XX\")","v":""},null,{"$f":"IF(E44=\"\",\"\",ROUND(IF(OR(O44=0,O44=\"\"),SUM(J44:K44),(SUM(M44:N44))/(SUM(M44:N44)+O44)*SUM(J44:K44)),3))","v":""},{"$f":"IFERROR(IF(E44=\"\",\"\",VLOOKUP((MATCH(E44,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E44=\"\",\"\",VLOOKUP((MATCH(E44,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(OR(G44=\"\",Q44=\"\"),\"\",ROUND((G44*Q44+P44),2))","v":""},"","","",null,null,"",null,null,"ZNGO",0.14709054927946458,null,{"$f":"ROUND(AD43*AC44,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",{"$f":"IF(SUM(AS44:BF44)>0,1,0)","v":0},null,0,{"$f":"IF(IF(F44=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F44)=1)=FALSE,1,0)","v":0},0,0,0,{"$f":"IFERROR(IF(BM44=1,IF(AND(BN44<=$BZ$44,BN44>=$CA$44,BO44<=$BV$44,BO44>=$BW$44,BP44<=$BX$44,BP44>=$BY$44,BQ44>=$CB$44,BQ44<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM44=2,IF(AND(BN44<=$BZ$45,BN44>=$CA$45,BO44<=$BV$45,BO44>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM44=3,IF(AND(BN44<=$BZ$46,BN44>=$CA$46,BO44<=$BV$46,BO44>=$BW$46,BP44<=$BX$46,BP44>=$BY$46,BQ44>=$CB$46,BQ44<=$CC$46),0,1),0),0)","v":0},0,0,0,{"$f":"IF(AND($BG$41=E44,$BG$43<>\"\"),IF(Q44>$BG$43,1,0),0)","v":0},0,null,null,null,{"$f":"AND(LEFT(E44,3)=\"A01\",SUM(L44:N44)>0,E44<>\"A01-13\",E44<>\"A01-14\",E44<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E44,3)=\"A01\",SUM(N44:O44)>0,E44=\"A01-15\")","v":false},{"$f":"IF(BJ44=TRUE,IF(AND(K44=0,BJ44=TRUE),1,IF(SUM(I44:J44)=0,2,3)),0)","v":0},{"$f":"IF(BL44<>0,BL44,IF(BK44=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(L44:O44)/SUM(I44:K44),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(M44:O44)/SUM(J44:K44),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(L44)/SUM(I44),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM44=1,$BM44=3),ROUND(IF(O44=0,L44/M44,IF((N44+O44)<=(K44*0.95),L44/(M44+O44),L44/(SUM(N44:O44)-K44*0.95+M44))),3),\"\"),\"\")","v":""},{"$f":"IF(BM44=0,\"\",VLOOKUP(BM44,$BT$44:$BU$47,2))","v":""},null,1,"SPTE",1.25,0.45,0.85,0.25,1.25,0.45,0.2,1.2]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E45=\"\",\"\",VLOOKUP((MATCH(E45,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E45=\"\",\"\",VLOOKUP((MATCH(E45,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC43:AC44),0)","v":0.22004485982963073},null,{"$f":"ROUND(AD43*AC45,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,0,{"$f":"IF(IF(F45=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F45)=1)=FALSE,1,0)","v":0},0,0,0,0,{"$f":"IFERROR(IF(BM45=2,IF(AND(BN45<=$BZ$45,BN45>=$CA$45,BO45<=$BV$45,BO45>=$BW$45),0,1),0),0)","v":0},0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,2,"KOTLI",1,0.65,0,0,1,0.65,0,0]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E46=\"\",\"\",VLOOKUP((MATCH(E46,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E46=\"\",\"\",VLOOKUP((MATCH(E46,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a4",0,null,0,{"$f":"IF(IF(F46=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F46)=1)=FALSE,1,0)","v":0},0,0,0,0,{"$f":"IFERROR(IF(BM46=2,IF(AND(BN46<=$BZ$45,BN46>=$CA$45,BO46<=$BV$45,BO46>=$BW$45),0,1),0),0)","v":0},0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,3,"SPTE&KOTLI",1,0.45,0.85,0.25,1,0.45,0.2,1.5]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E47=\"\",\"\",VLOOKUP((MATCH(E47,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E47=\"\",\"\",VLOOKUP((MATCH(E47,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(OR(G47=\"\",Q47=\"\"),\"\",ROUND((G47*Q47+P47),2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a5",0,null,0,{"$f":"IF(IF(F47=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F47)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,4,"TOPČRP",3.5,1.2,0,0,3.5,1.2,0,0]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E48=\"\",\"\",VLOOKUP((MATCH(E48,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E48=\"\",\"\",VLOOKUP((MATCH(E48,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a6",0,null,0,{"$f":"IF(IF(F48=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F48)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E49=\"\",\"\",VLOOKUP((MATCH(E49,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E49=\"\",\"\",VLOOKUP((MATCH(E49,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a7",0,null,0,{"$f":"IF(IF(F49=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F49)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E50=\"\",\"\",VLOOKUP((MATCH(E50,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E50=\"\",\"\",VLOOKUP((MATCH(E50,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a8",0,null,0,{"$f":"IF(IF(F50=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F50)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E51=\"\",\"\",VLOOKUP((MATCH(E51,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E51=\"\",\"\",VLOOKUP((MATCH(E51,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a9",0,null,0,{"$f":"IF(IF(F51=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F51)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E52=\"\",\"\",VLOOKUP((MATCH(E52,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E52=\"\",\"\",VLOOKUP((MATCH(E52,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a10",0,null,0,{"$f":"IF(IF(F52=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F52)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E53=\"\",\"\",VLOOKUP((MATCH(E53,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E53=\"\",\"\",VLOOKUP((MATCH(E53,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a11",0,null,0,{"$f":"IF(IF(F53=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F53)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E54=\"\",\"\",VLOOKUP((MATCH(E54,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E54=\"\",\"\",VLOOKUP((MATCH(E54,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a12",0,null,0,{"$f":"IF(IF(F54=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F54)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E55=\"\",\"\",VLOOKUP((MATCH(E55,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E55=\"\",\"\",VLOOKUP((MATCH(E55,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a13",0,null,0,{"$f":"IF(IF(F55=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F55)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E56=\"\",\"\",VLOOKUP((MATCH(E56,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E56=\"\",\"\",VLOOKUP((MATCH(E56,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a14",0,null,0,{"$f":"IF(IF(F56=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F56)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E57=\"\",\"\",VLOOKUP((MATCH(E57,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E57=\"\",\"\",VLOOKUP((MATCH(E57,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a15",0,null,0,{"$f":"IF(IF(F57=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F57)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E58=\"\",\"\",VLOOKUP((MATCH(E58,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E58=\"\",\"\",VLOOKUP((MATCH(E58,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a16",0,null,0,{"$f":"IF(IF(F58=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F58)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E59=\"\",\"\",VLOOKUP((MATCH(E59,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E59=\"\",\"\",VLOOKUP((MATCH(E59,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a17",0,null,0,{"$f":"IF(IF(F59=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F59)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E60=\"\",\"\",VLOOKUP((MATCH(E60,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E60=\"\",\"\",VLOOKUP((MATCH(E60,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a18",0,null,0,{"$f":"IF(IF(F60=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F60)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E61=\"\",\"\",VLOOKUP((MATCH(E61,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E61=\"\",\"\",VLOOKUP((MATCH(E61,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a19",0,null,0,{"$f":"IF(IF(F61=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F61)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E62=\"\",\"\",VLOOKUP((MATCH(E62,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E62=\"\",\"\",VLOOKUP((MATCH(E62,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a20",0,null,0,{"$f":"IF(IF(F62=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F62)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E63=\"\",\"\",VLOOKUP((MATCH(E63,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E63=\"\",\"\",VLOOKUP((MATCH(E63,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a21",0,null,0,{"$f":"IF(IF(F63=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F63)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E64=\"\",\"\",VLOOKUP((MATCH(E64,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E64=\"\",\"\",VLOOKUP((MATCH(E64,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a22",0,null,0,{"$f":"IF(IF(F64=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F64)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E65=\"\",\"\",VLOOKUP((MATCH(E65,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E65=\"\",\"\",VLOOKUP((MATCH(E65,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a23",0,null,0,{"$f":"IF(IF(F65=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F65)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E66=\"\",\"\",VLOOKUP((MATCH(E66,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E66=\"\",\"\",VLOOKUP((MATCH(E66,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a24",0,null,0,{"$f":"IF(IF(F66=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F66)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E67=\"\",\"\",VLOOKUP((MATCH(E67,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E67=\"\",\"\",VLOOKUP((MATCH(E67,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a25",0,null,0,{"$f":"IF(IF(F67=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F67)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E68=\"\",\"\",VLOOKUP((MATCH(E68,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E68=\"\",\"\",VLOOKUP((MATCH(E68,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a26",0,null,0,{"$f":"IF(IF(F68=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F68)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E69=\"\",\"\",VLOOKUP((MATCH(E69,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E69=\"\",\"\",VLOOKUP((MATCH(E69,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,0,{"$f":"IF(IF(F69=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F69)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E70=\"\",\"\",VLOOKUP((MATCH(E70,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E70=\"\",\"\",VLOOKUP((MATCH(E70,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,0,{"$f":"IF(IF(F70=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F70)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",null,"",{"$f":"IFERROR(IF(E71=\"\",\"\",VLOOKUP((MATCH(E71,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(IF(E71=\"\",\"\",VLOOKUP((MATCH(E71,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},"","","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a29",0,null,0,{"$f":"IF(IF(F71=\"\",TRUE,COUNTIF(tbl_26_UVS_01[Naziv upravičenega variabilnega stroška],F71)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IFERROR(IF(F72=\"\",\"\",LOOKUP(MATCH(F72,$CG$763:$CG$778,0),$CD$763:$CD$778,$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G28=\"\",\"\",CG763)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(OR(G72=\"\",Q72=\"\"),\"\",ROUND((G72*Q72+P72),2))","v":""},"","","",null,null,{"$f":"IF(AND(BD72=\"\",AR72=0),\"\",IF(AR72=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G72/SUM(G72:G74),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F72))","v":"a1"},{"$f":"IF(SUM(AT72:BD72)>0,1,0)","v":0},null,0,null,{"$f":"IF(E72=\"\",IF((COUNTA(G72,Q72)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E72=\"\",\"\",IF(OR(COUNTA(G72,Q72)=0,COUNTA(G72,Q72)<2),1,0))","v":""}]
[null,null,0,0,"",{"$f":"IF(G28=\"\",\"\",CG764)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T73,\"\")","v":""},null,null,{"$f":"IF(AND(BD73=\"\",AR73=0),\"\",IF(AR73=1,\"û\",\"ü\"))","v":""},null,null,"ZNGO",{"$f":"IFERROR(G73/SUM(G72:G74),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F73))","v":"a2"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G28=\"\",\"\",CG765)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T74,\"\")","v":""},null,null,"",null,null,"NNGO",{"$f":"1-(SUM(AC72:AC73))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F74))","v":"a3"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G28=\"\",\"\",CG766)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G75=\"\",Q75=\"\"),\"\",ROUND((G75*Q75)/12,2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F75))","v":"a4"},0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG767)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T76,\"\")","v":""},null,null,"",null,null,"GO",{"$f":"IFERROR(G76/SUM(G76:G78),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F76))","v":"a5"},0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG768)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T77,\"\")","v":""},null,null,"",null,null,"ZNGO",{"$f":"IFERROR(G77/SUM(G76:G78),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F77))","v":"a6"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG769)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","",null,null,"",null,null,"NNGO",{"$f":"1-(SUM(AC76:AC77))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F78))","v":"a7"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G29=\"\",\"\",CG770)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G79=\"\",Q79=\"\"),\"\",ROUND((G79*Q79)/12,2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F79))","v":"a8"},0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG771)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T80,\"\")","v":""},null,null,"",null,null,"GO",{"$f":"IFERROR(G80/SUM(G80:G82),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F80))","v":"a9"},0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG772)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T81,\"\")","v":""},null,null,"",null,null,"ZNGO",{"$f":"IFERROR(G81/SUM(G80:G82),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F81))","v":"a10"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG773)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","",null,null,"",null,null,"NNGO",{"$f":"1-(SUM(AC80:AC81))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F82))","v":"a11"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G30=\"\",\"\",CG774)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G83=\"\",Q83=\"\"),\"\",ROUND((G83*Q83)/12,2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F83))","v":"a12"},0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G31=\"\",\"\",CG775)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T84,\"\")","v":""},null,null,"",null,null,"GO",{"$f":"IFERROR(G84/SUM(G84:G86),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F84))","v":"a13"},0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"",{"$f":"IF(G31=\"\",\"\",CG776)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","",{"$f":"IFERROR(T85,\"\")","v":""},null,null,"",null,null,"ZNGO",{"$f":"IFERROR(G85/SUM(G84:G86),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F85))","v":"a14"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G31=\"\",\"\",CG777)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","",null,null,"",null,null,"NNGO",{"$f":"1-(SUM(AC84:AC85))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F86))","v":"a15"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F87=\"\",\"\",LOOKUP(MATCH(F87,$CG$763:$CG$778,0),$CD$763:$CD$778,$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G31=\"\",\"\",CG778)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G87=\"\",Q87=\"\"),\"\",ROUND((G87*Q87)/12,2))","v":""},"","","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F87))","v":"a16"},0,null,0,null,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,{"$f":"SUBTOTAL(109,tbl_26_UVS_01[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_01[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,{"$f":"SUBTOTAL(109,tbl_26_UVS_01[Ponder \nai oz. bi             ])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.2 ",{"$f":"IF(BAZA_Sifranti!$AK$9<=3, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=4,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"FEBRUAR \"&\"\"&BAZA_Sifranti!$AK$5","v":"FEBRUAR 2025"}]
[null,null,null,2]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR98:AR142)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$95","v":0},{"$f":"$D$94","v":0},{"$f":"IF(E43=\"\",\"\",E43)","v":""},{"$f":"IF(F43=\"\",\"\",F43)","v":""},{"$f":"IF(E98=\"\",\"\",ROUND(IF(OR(O98=0,O98=\"\"),SUM(J98:K98),(SUM(M98:N98))/(SUM(M98:N98)+O98)*SUM(J98:K98)),3))","v":""},{"$f":"IF(H43=\"\",\"\",H43)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R43=\"\",\"\",R43)","v":""},{"$f":"IF(OR(G98=\"\",Q98=\"\"),\"\",ROUND((G98*Q98+P98),2))","v":""},{"$f":"IFERROR(S98/$S$143,\"\")","v":""},{"$f":"U43","v":""},{"$f":"IFERROR(Q98/Q43-1,\"\")","v":""},{"$f":"IFERROR(T98*$S$143/$S$88,\"\")","v":""},null,{"$f":"IF(AND(E98=\"\",COUNTA(I98:Q98)=0),\"\",IF(AR98=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.61999999999999977,0,{"$f":"ROUND(AD98*AC98,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS98:BF98)>0,1,0)","v":0},null,null,null,{"$f":"IF(E98=\"\",0,IFERROR(IF(MATCH(E98,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I98:O98)=0,0,IF(LEFT(E98,3)=\"A01\",IF(SUM(I98:J98,L98:M98)=0,0,IF(AND(SUM(I98:J98)>0,SUM(L98:M98)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I98:O98)=0,0,IF(LEFT(E98,3)=\"A01\",IF(SUM(I98:O98)=0,0,IF(OR(AND(K98=0,N98=0),AND(K98>0,N98>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM98=1,IF(AND(BN98<=$BZ$44,BN98>=$CA$44,BO98<=$BV$44,BO98>=$BW$44,BP98<=$BX$44,BP98>=$BY$44,BQ98>=$CB$44,BQ98<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM98=2,IF(AND(BN98<=$BZ$45,BN98>=$CA$45,BO98<=$BV$45,BO98>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM98=3,IF(AND(BN98<=$BZ$46,BN98>=$CA$46,BO98<=$BV$46,BO98>=$BW$46,BP98<=$BX$46,BP98>=$BY$46,BQ98>=$CB$46,BQ98<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM98=4,IF(AND(BN98<=$BZ$47,BN98>=$CA$47,BO98<=$BV$47,BO98>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E98=\"\",0,IF(AND(OR(AND(I98=0,L98=0),AND(I98>0,L98>0),AND(SUM(I98:J98)>0,SUM(L98:M98)>0)),OR(AND(I98>0,J98>0,L98>0),AND(SUM(I98:J98)=0,SUM(L98:M98)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I98:Q98)=9,COUNTA(I98:Q98)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E98,$BG$98<>\"\"),IF(Q98>$BG$98,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E98,$BH$98<>\"\"),IF(Q98>$BH$98,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E98,3)=\"A01\",SUM(L98:N98)>0,E98<>\"A01-13\",E98<>\"A01-14\",E98<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E98,3)=\"A01\",SUM(N98:O98)>0,E98=\"A01-15\")","v":false},{"$f":"IF(BJ98=TRUE,IF(AND(K98=0,BJ98=TRUE),1,IF(SUM(I98:J98)=0,2,3)),0)","v":0},{"$f":"IF(BL98<>0,BL98,IF(BK98=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM98=0,\"\",ROUND(SUM(L98:O98)/SUM(I98:K98),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM98=0,\"\",ROUND(SUM(M98:O98)/SUM(J98:K98),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM98=0,\"\",ROUND(SUM(L98)/SUM(I98),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM98=1,$BM98=3),ROUND(IF(O98=0,L98/M98,IF((N98+O98)<=(K98*0.85),L98/(M98+O98),L98/(SUM(N98:O98)-K98*0.85+M98))),3),\"\"),\"\")","v":""},{"$f":"IF(BM98=0,\"\",VLOOKUP(BM98,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"",{"$f":"IF(F44=\"\",\"\",F44)","v":""},"","",null,null,null,null,null,null,null,null,null,"",{"$f":"IF(OR(G99=\"\",Q99=\"\"),\"\",ROUND((G99*Q99+P99),2))","v":""},"","","","",null,"",null,null,"ZNGO",0.13999999999999996,null,{"$f":"ROUND(AD98*AC99,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM99=1,IF(AND(BN99<=$BZ$44,BN99>=$CA$44,BO99<=$BV$44,BO99>=$BW$44,BP99<=$BX$44,BP99>=$BY$44,BQ99>=$CB$44,BQ99<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM99=3,IF(AND(BN99<=$BZ$46,BN99>=$CA$46,BO99<=$BV$46,BO99>=$BW$46,BP99<=$BX$46,BP99>=$BY$46,BQ99>=$CB$46,BQ99<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I99:Q99)=9,COUNTA(I99:Q99)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL99<>0,BL99,IF(BK99=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM99=0,\"\",ROUND(SUM(L99:O99)/SUM(I99:K99),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM99=0,\"\",ROUND(SUM(M99:O99)/SUM(J99:K99),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM99=0,\"\",ROUND(SUM(L99)/SUM(I99),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM99=1,$BM99=3),ROUND(IF(O99=0,L99/M99,IF((N99+O99)<=(K99*0.95),L99/(M99+O99),L99/(SUM(N99:O99)-K99*0.95+M99))),3),\"\"),\"\")","v":""},{"$f":"IF(BM99=0,\"\",VLOOKUP(BM99,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC98:AC99),0)","v":0.24000000000000021},null,{"$f":"ROUND(AD98*AC100,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E59=\"\",\"\",E59)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"",{"$f":"IF(F72=\"\",\"\",F72)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD127=\"\",AR127=0),\"\",IF(AR127=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G127/SUM(G127:G129),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS127:BD127)>0,1,0)","v":0},null,0,null,{"$f":"IF(E127=\"\",IF((COUNTA(G127,Q127)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E127=\"\",\"\",IF(OR(COUNTA(G127,Q127)=0,COUNTA(G127,Q127)<2),1,0))","v":""}]
[null,null,0,0,"",{"$f":"IF(F73=\"\",\"\",F73)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G128/SUM(G127:G129),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(F74=\"\",\"\",F74)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC127:AC128))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E75=\"\",\"\",E75)","v":""},{"$f":"IF(F75=\"\",\"\",F75)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G130=\"\",Q130=\"\"),\"\",ROUND((G130*Q130)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G131/SUM(G131:G133),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G132/SUM(G131:G133),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC131:AC132))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G134=\"\",Q134=\"\"),\"\",ROUND((G134*Q134)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G135/SUM(G135:G137),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E135=\"\",\"\",IF(OR(COUNTA(G135,Q135)=0,COUNTA(G135,Q135)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G136/SUM(G135:G137),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC135:AC136))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G138=\"\",Q138=\"\"),\"\",ROUND((G138*Q138)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G139/SUM(G139:G141),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G140/SUM(G139:G141),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC139:AC140))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G142=\"\",Q142=\"\"),\"\",ROUND((G142*Q142)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_02[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_02[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_02[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.3",{"$f":"IF(BAZA_Sifranti!$AK$9<=4, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=5,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"MAREC \"&\"\"&BAZA_Sifranti!$AK$5","v":"MAREC 2025"}]
[null,null,null,3]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR153:AR197)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$150","v":0},{"$f":"$D$149","v":0},{"$f":"IF(E98=\"\",\"\",E98)","v":""},"",{"$f":"IF(E153=\"\",\"\",ROUND(IF(OR(O153=0,O153=\"\"),SUM(J153:K153),(SUM(M153:N153))/(SUM(M153:N153)+O153)*SUM(J153:K153)),3))","v":""},{"$f":"IF(H98=\"\",\"\",H98)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R98=\"\",\"\",R98)","v":""},{"$f":"IF(OR(G153=\"\",Q153=\"\"),\"\",ROUND((G153*Q153+P153),2))","v":""},{"$f":"IFERROR(S153/$S$198,\"\")","v":""},{"$f":"U98","v":""},{"$f":"IFERROR(Q153/Q98-1,\"\")","v":""},{"$f":"IFERROR(T153*$S$198/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E153=\"\",COUNTA(I153:Q153)=0),\"\",IF(AR153=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.62,0,{"$f":"ROUND(AD153*AC153,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS153:BF153)>0,1,0)","v":0},null,null,null,{"$f":"IF(E153=\"\",0,IFERROR(IF(MATCH(E153,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I153:O153)=0,0,IF(LEFT(E153,3)=\"A01\",IF(SUM(I153:J153,L153:M153)=0,0,IF(AND(SUM(I153:J153)>0,SUM(L153:M153)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I153:O153)=0,0,IF(LEFT(E153,3)=\"A01\",IF(SUM(I153:O153)=0,0,IF(OR(AND(K153=0,N153=0),AND(K153>0,N153>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM153=1,IF(AND(BN153<=$BZ$44,BN153>=$CA$44,BO153<=$BV$44,BO153>=$BW$44,BP153<=$BX$44,BP153>=$BY$44,BQ153>=$CB$44,BQ153<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM153=2,IF(AND(BN153<=$BZ$45,BN153>=$CA$45,BO153<=$BV$45,BO153>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM153=3,IF(AND(BN153<=$BZ$46,BN153>=$CA$46,BO153<=$BV$46,BO153>=$BW$46,BP153<=$BX$46,BP153>=$BY$46,BQ153>=$CB$46,BQ153<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM153=4,IF(AND(BN153<=$BZ$47,BN153>=$CA$47,BO153<=$BV$47,BO153>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E153=\"\",0,IF(AND(OR(AND(I153=0,L153=0),AND(I153>0,L153>0),AND(SUM(I153:J153)>0,SUM(L153:M153)>0)),OR(AND(I153>0,J153>0,L153>0),AND(SUM(I153:J153)=0,SUM(L153:M153)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I153:Q153)=9,COUNTA(I153:Q153)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E153,$BG$153<>\"\"),IF(Q153>$BG$153,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E153,$BH$153<>\"\"),IF(Q153>$BH$153,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E153,3)=\"A01\",SUM(L153:N153)>0,E153<>\"A01-13\",E153<>\"A01-14\",E153<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E153,3)=\"A01\",SUM(N153:O153)>0,E153=\"A01-15\")","v":false},{"$f":"IF(BJ153=TRUE,IF(AND(K153=0,BJ153=TRUE),1,IF(SUM(I153:J153)=0,2,3)),0)","v":0},{"$f":"IF(BL153<>0,BL153,IF(BK153=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM153=0,\"\",ROUND(SUM(L153:O153)/SUM(I153:K153),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM153=0,\"\",ROUND(SUM(M153:O153)/SUM(J153:K153),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM153=0,\"\",ROUND(SUM(L153)/SUM(I153),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM153=1,$BM153=3),ROUND(IF(O153=0,L153/M153,IF((N153+O153)<=(K153*0.85),L153/(M153+O153),L153/(SUM(N153:O153)-K153*0.85+M153))),3),\"\"),\"\")","v":""},{"$f":"IF(BM153=0,\"\",VLOOKUP(BM153,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.15,null,{"$f":"ROUND(AD153*AC154,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM154=1,IF(AND(BN154<=$BZ$44,BN154>=$CA$44,BO154<=$BV$44,BO154>=$BW$44,BP154<=$BX$44,BP154>=$BY$44,BQ154>=$CB$44,BQ154<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM154=3,IF(AND(BN154<=$BZ$46,BN154>=$CA$46,BO154<=$BV$46,BO154>=$BW$46,BP154<=$BX$46,BP154>=$BY$46,BQ154>=$CB$46,BQ154<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I154:Q154)=9,COUNTA(I154:Q154)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL154<>0,BL154,IF(BK154=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM154=0,\"\",ROUND(SUM(L154:O154)/SUM(I154:K154),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM154=0,\"\",ROUND(SUM(M154:O154)/SUM(J154:K154),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM154=0,\"\",ROUND(SUM(L154)/SUM(I154),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM154=1,$BM154=3),ROUND(IF(O154=0,L154/M154,IF((N154+O154)<=(K154*0.95),L154/(M154+O154),L154/(SUM(N154:O154)-K154*0.95+M154))),3),\"\"),\"\")","v":""},{"$f":"IF(BM154=0,\"\",VLOOKUP(BM154,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC153:AC154),0)","v":0.22999999999999998},null,{"$f":"ROUND(AD153*AC155,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E114=\"\",\"\",E114)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD182=\"\",AR182=0),\"\",IF(AR182=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G182/SUM(G182:G184),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS182:BD182)>0,1,0)","v":0},null,0,null,{"$f":"IF(E182=\"\",IF((COUNTA(G182,Q182)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E182=\"\",\"\",IF(OR(COUNTA(G182,Q182)=0,COUNTA(G182,Q182)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G183/SUM(G182:G184),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC182:AC183))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E130=\"\",\"\",E130)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G185=\"\",Q185=\"\"),\"\",ROUND((G185*Q185)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G186/SUM(G186:G188),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G187/SUM(G186:G188),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC186:AC187))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G189=\"\",Q189=\"\"),\"\",ROUND((G189*Q189)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G190/SUM(G190:G192),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E190=\"\",\"\",IF(OR(COUNTA(G190,Q190)=0,COUNTA(G190,Q190)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G191/SUM(G190:G192),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC190:AC191))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G193=\"\",Q193=\"\"),\"\",ROUND((G193*Q193)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G194/SUM(G194:G196),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G195/SUM(G194:G196),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC194:AC195))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E142=\"\",\"\",E142)","v":""},{"$f":"IF(F142=\"\",\"\",F142)","v":""},null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G197=\"\",Q197=\"\"),\"\",ROUND((G197*Q197)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_03[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_03[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_03[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.4",{"$f":"IF(BAZA_Sifranti!$AK$9<=5, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=6,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"APRIL \"&\"\"&BAZA_Sifranti!$AK$5","v":"APRIL 2025"}]
[null,null,null,4]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR208:AR252)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$205","v":0},{"$f":"$D$204","v":0},{"$f":"IF(E153=\"\",\"\",E153)","v":""},"",{"$f":"IF(E208=\"\",\"\",ROUND(IF(OR(O208=0,O208=\"\"),SUM(J208:K208),(SUM(M208:N208))/(SUM(M208:N208)+O208)*SUM(J208:K208)),3))","v":""},{"$f":"IF(H153=\"\",\"\",H153)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R153=\"\",\"\",R153)","v":""},{"$f":"IF(OR(G208=\"\",Q208=\"\"),\"\",ROUND((G208*Q208+P208),2))","v":""},{"$f":"IFERROR(S208/$S$253,\"\")","v":""},{"$f":"U153","v":""},{"$f":"IFERROR(Q208/Q153-1,\"\")","v":""},{"$f":"IFERROR(T208*$S$253/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E208=\"\",COUNTA(I208:Q208)=0),\"\",IF(AR208=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.63000000000000012,0,{"$f":"ROUND(AD208*AC208,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS208:BF208)>0,1,0)","v":0},null,null,null,{"$f":"IF(E208=\"\",0,IFERROR(IF(MATCH(E208,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I208:O208)=0,0,IF(LEFT(E208,3)=\"A01\",IF(SUM(I208:J208,L208:M208)=0,0,IF(AND(SUM(I208:J208)>0,SUM(L208:M208)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I208:O208)=0,0,IF(LEFT(E208,3)=\"A01\",IF(SUM(I208:O208)=0,0,IF(OR(AND(K208=0,N208=0),AND(K208>0,N208>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM208=1,IF(AND(BN208<=$BZ$44,BN208>=$CA$44,BO208<=$BV$44,BO208>=$BW$44,BP208<=$BX$44,BP208>=$BY$44,BQ208>=$CB$44,BQ208<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM208=2,IF(AND(BN208<=$BZ$45,BN208>=$CA$45,BO208<=$BV$45,BO208>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM208=3,IF(AND(BN208<=$BZ$46,BN208>=$CA$46,BO208<=$BV$46,BO208>=$BW$46,BP208<=$BX$46,BP208>=$BY$46,BQ208>=$CB$46,BQ208<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM208=4,IF(AND(BN208<=$BZ$47,BN208>=$CA$47,BO208<=$BV$47,BO208>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E208=\"\",0,IF(AND(OR(AND(I208=0,L208=0),AND(I208>0,L208>0),AND(SUM(I208:J208)>0,SUM(L208:M208)>0)),OR(AND(I208>0,J208>0,L208>0),AND(SUM(I208:J208)=0,SUM(L208:M208)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I208:Q208)=9,COUNTA(I208:Q208)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E208,$BG$208<>\"\"),IF(Q208>$BG$208,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E208,$BH$208<>\"\"),IF(Q208>$BH$208,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E208,3)=\"A01\",SUM(L208:N208)>0,E208<>\"A01-13\",E208<>\"A01-14\",E208<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E208,3)=\"A01\",SUM(N208:O208)>0,E208=\"A01-15\")","v":false},{"$f":"IF(BJ208=TRUE,IF(AND(K208=0,BJ208=TRUE),1,IF(SUM(I208:J208)=0,2,3)),0)","v":0},{"$f":"IF(BL208<>0,BL208,IF(BK208=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM208=0,\"\",ROUND(SUM(L208:O208)/SUM(I208:K208),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM208=0,\"\",ROUND(SUM(M208:O208)/SUM(J208:K208),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM208=0,\"\",ROUND(SUM(L208)/SUM(I208),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM208=1,$BM208=3),ROUND(IF(O208=0,L208/M208,IF((N208+O208)<=(K208*0.85),L208/(M208+O208),L208/(SUM(N208:O208)-K208*0.85+M208))),3),\"\"),\"\")","v":""},{"$f":"IF(BM208=0,\"\",VLOOKUP(BM208,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.15000000000000002,null,{"$f":"ROUND(AD208*AC209,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM209=1,IF(AND(BN209<=$BZ$44,BN209>=$CA$44,BO209<=$BV$44,BO209>=$BW$44,BP209<=$BX$44,BP209>=$BY$44,BQ209>=$CB$44,BQ209<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM209=3,IF(AND(BN209<=$BZ$46,BN209>=$CA$46,BO209<=$BV$46,BO209>=$BW$46,BP209<=$BX$46,BP209>=$BY$46,BQ209>=$CB$46,BQ209<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I209:Q209)=9,COUNTA(I209:Q209)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL209<>0,BL209,IF(BK209=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM209=0,\"\",ROUND(SUM(L209:O209)/SUM(I209:K209),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM209=0,\"\",ROUND(SUM(M209:O209)/SUM(J209:K209),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM209=0,\"\",ROUND(SUM(L209)/SUM(I209),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM209=1,$BM209=3),ROUND(IF(O209=0,L209/M209,IF((N209+O209)<=(K209*0.95),L209/(M209+O209),L209/(SUM(N209:O209)-K209*0.95+M209))),3),\"\"),\"\")","v":""},{"$f":"IF(BM209=0,\"\",VLOOKUP(BM209,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC208:AC209),0)","v":0.21999999999999986},null,{"$f":"ROUND(AD208*AC210,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E169=\"\",\"\",E169)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD237=\"\",AR237=0),\"\",IF(AR237=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G237/SUM(G237:G239),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS237:BD237)>0,1,0)","v":0},null,0,null,{"$f":"IF(E237=\"\",IF((COUNTA(G237,Q237)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E237=\"\",\"\",IF(OR(COUNTA(G237,Q237)=0,COUNTA(G237,Q237)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G238/SUM(G237:G239),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC237:AC238))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E185=\"\",\"\",E185)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G240=\"\",Q240=\"\"),\"\",ROUND((G240*Q240)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G241/SUM(G241:G243),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G242/SUM(G241:G243),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC241:AC242))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G244=\"\",Q244=\"\"),\"\",ROUND((G244*Q244)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G245/SUM(G245:G247),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E245=\"\",\"\",IF(OR(COUNTA(G245,Q245)=0,COUNTA(G245,Q245)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G246/SUM(G245:G247),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC245:AC246))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G248=\"\",Q248=\"\"),\"\",ROUND((G248*Q248)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G249/SUM(G249:G251),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G250/SUM(G249:G251),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC249:AC250))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G252=\"\",Q252=\"\"),\"\",ROUND((G252*Q252)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_04[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_04[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_04[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.5",{"$f":"IF(BAZA_Sifranti!$AK$9<=6, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=7,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"MAJ \"&\"\"&BAZA_Sifranti!$AK$5","v":"MAJ 2025"}]
[null,null,null,5]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR263:AR307)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$260","v":0},{"$f":"$D$259","v":0},{"$f":"IF(E208=\"\",\"\",E208)","v":""},"",{"$f":"IF(E263=\"\",\"\",ROUND(IF(OR(O263=0,O263=\"\"),SUM(J263:K263),(SUM(M263:N263))/(SUM(M263:N263)+O263)*SUM(J263:K263)),3))","v":""},{"$f":"IF(H208=\"\",\"\",H208)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R208=\"\",\"\",R208)","v":""},{"$f":"IF(OR(G263=\"\",Q263=\"\"),\"\",ROUND((G263*Q263+P263),2))","v":""},{"$f":"IFERROR(S263/$S$308,\"\")","v":""},{"$f":"U208","v":""},{"$f":"IFERROR(Q263/Q208-1,\"\")","v":""},{"$f":"IFERROR(T263*$S$308/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E263=\"\",COUNTA(I263:Q263)=0),\"\",IF(AR263=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.63,0,{"$f":"ROUND(AD263*AC263,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS263:BF263)>0,1,0)","v":0},null,null,null,{"$f":"IF(E263=\"\",0,IFERROR(IF(MATCH(E263,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I263:O263)=0,0,IF(LEFT(E263,3)=\"A01\",IF(SUM(I263:J263,L263:M263)=0,0,IF(AND(SUM(I263:J263)>0,SUM(L263:M263)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I263:O263)=0,0,IF(LEFT(E263,3)=\"A01\",IF(SUM(I263:O263)=0,0,IF(OR(AND(K263=0,N263=0),AND(K263>0,N263>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM263=1,IF(AND(BN263<=$BZ$44,BN263>=$CA$44,BO263<=$BV$44,BO263>=$BW$44,BP263<=$BX$44,BP263>=$BY$44,BQ263>=$CB$44,BQ263<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM263=2,IF(AND(BN263<=$BZ$45,BN263>=$CA$45,BO263<=$BV$45,BO263>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM263=3,IF(AND(BN263<=$BZ$46,BN263>=$CA$46,BO263<=$BV$46,BO263>=$BW$46,BP263<=$BX$46,BP263>=$BY$46,BQ263>=$CB$46,BQ263<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM263=4,IF(AND(BN263<=$BZ$47,BN263>=$CA$47,BO263<=$BV$47,BO263>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E263=\"\",0,IF(AND(OR(AND(I263=0,L263=0),AND(I263>0,L263>0),AND(SUM(I263:J263)>0,SUM(L263:M263)>0)),OR(AND(I263>0,J263>0,L263>0),AND(SUM(I263:J263)=0,SUM(L263:M263)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I263:Q263)=9,COUNTA(I263:Q263)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E263,$BG$263<>\"\"),IF(Q263>$BG$263,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E263,$BH$263<>\"\"),IF(Q263>$BH$263,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E263,3)=\"A01\",SUM(L263:N263)>0,E263<>\"A01-13\",E263<>\"A01-14\",E263<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E263,3)=\"A01\",SUM(N263:O263)>0,E263=\"A01-15\")","v":false},{"$f":"IF(BJ263=TRUE,IF(AND(K263=0,BJ263=TRUE),1,IF(SUM(I263:J263)=0,2,3)),0)","v":0},{"$f":"IF(BL263<>0,BL263,IF(BK263=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM263=0,\"\",ROUND(SUM(L263:O263)/SUM(I263:K263),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM263=0,\"\",ROUND(SUM(M263:O263)/SUM(J263:K263),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM263=0,\"\",ROUND(SUM(L263)/SUM(I263),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM263=1,$BM263=3),ROUND(IF(O263=0,L263/M263,IF((N263+O263)<=(K263*0.85),L263/(M263+O263),L263/(SUM(N263:O263)-K263*0.85+M263))),3),\"\"),\"\")","v":""},{"$f":"IF(BM263=0,\"\",VLOOKUP(BM263,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.19,null,{"$f":"ROUND(AD263*AC264,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM264=1,IF(AND(BN264<=$BZ$44,BN264>=$CA$44,BO264<=$BV$44,BO264>=$BW$44,BP264<=$BX$44,BP264>=$BY$44,BQ264>=$CB$44,BQ264<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM264=3,IF(AND(BN264<=$BZ$46,BN264>=$CA$46,BO264<=$BV$46,BO264>=$BW$46,BP264<=$BX$46,BP264>=$BY$46,BQ264>=$CB$46,BQ264<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I264:Q264)=9,COUNTA(I264:Q264)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL264<>0,BL264,IF(BK264=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM264=0,\"\",ROUND(SUM(L264:O264)/SUM(I264:K264),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM264=0,\"\",ROUND(SUM(M264:O264)/SUM(J264:K264),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM264=0,\"\",ROUND(SUM(L264)/SUM(I264),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM264=1,$BM264=3),ROUND(IF(O264=0,L264/M264,IF((N264+O264)<=(K264*0.95),L264/(M264+O264),L264/(SUM(N264:O264)-K264*0.95+M264))),3),\"\"),\"\")","v":""},{"$f":"IF(BM264=0,\"\",VLOOKUP(BM264,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC263:AC264),0)","v":0.17999999999999994},null,{"$f":"ROUND(AD263*AC265,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E224=\"\",\"\",E224)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD292=\"\",AR292=0),\"\",IF(AR292=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G292/SUM(G292:G294),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS292:BD292)>0,1,0)","v":0},null,0,null,{"$f":"IF(E292=\"\",IF((COUNTA(G292,Q292)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E292=\"\",\"\",IF(OR(COUNTA(G292,Q292)=0,COUNTA(G292,Q292)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G293/SUM(G292:G294),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC292:AC293))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E240=\"\",\"\",E240)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G295=\"\",Q295=\"\"),\"\",ROUND((G295*Q295)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G296/SUM(G296:G298),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G297/SUM(G296:G298),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC296:AC297))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G299=\"\",Q299=\"\"),\"\",ROUND((G299*Q299)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G300/SUM(G300:G302),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E300=\"\",\"\",IF(OR(COUNTA(G300,Q300)=0,COUNTA(G300,Q300)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G301/SUM(G300:G302),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC300:AC301))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G303=\"\",Q303=\"\"),\"\",ROUND((G303*Q303)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G304/SUM(G304:G306),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G305/SUM(G304:G306),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC304:AC305))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G307=\"\",Q307=\"\"),\"\",ROUND((G307*Q307)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_05[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_05[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_05[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.6",{"$f":"IF(BAZA_Sifranti!$AK$9<=7, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=8,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"JUNIJ \"&\"\"&BAZA_Sifranti!$AK$5","v":"JUNIJ 2025"}]
[null,null,null,6]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR318:AR362)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$315","v":0},{"$f":"$D$314","v":0},{"$f":"IF(E263=\"\",\"\",E263)","v":""},"",{"$f":"IF(E318=\"\",\"\",ROUND(IF(OR(O318=0,O318=\"\"),SUM(J318:K318),(SUM(M318:N318))/(SUM(M318:N318)+O318)*SUM(J318:K318)),3))","v":""},{"$f":"IF(H263=\"\",\"\",H263)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R263=\"\",\"\",R263)","v":""},{"$f":"IF(OR(G318=\"\",Q318=\"\"),\"\",ROUND((G318*Q318+P318),2))","v":""},{"$f":"IFERROR(S318/$S$363,\"\")","v":""},{"$f":"U263","v":""},{"$f":"IFERROR(Q318/Q263-1,\"\")","v":""},{"$f":"IFERROR(T318*$S$363/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E318=\"\",COUNTA(I318:Q318)=0),\"\",IF(AR318=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.7400000000000001,0,{"$f":"ROUND(AD318*AC318,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS318:BF318)>0,1,0)","v":0},null,null,null,{"$f":"IF(E318=\"\",0,IFERROR(IF(MATCH(E318,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I318:O318)=0,0,IF(LEFT(E318,3)=\"A01\",IF(SUM(I318:J318,L318:M318)=0,0,IF(AND(SUM(I318:J318)>0,SUM(L318:M318)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I318:O318)=0,0,IF(LEFT(E318,3)=\"A01\",IF(SUM(I318:O318)=0,0,IF(OR(AND(K318=0,N318=0),AND(K318>0,N318>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM318=1,IF(AND(BN318<=$BZ$44,BN318>=$CA$44,BO318<=$BV$44,BO318>=$BW$44,BP318<=$BX$44,BP318>=$BY$44,BQ318>=$CB$44,BQ318<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM318=2,IF(AND(BN318<=$BZ$45,BN318>=$CA$45,BO318<=$BV$45,BO318>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM318=3,IF(AND(BN318<=$BZ$46,BN318>=$CA$46,BO318<=$BV$46,BO318>=$BW$46,BP318<=$BX$46,BP318>=$BY$46,BQ318>=$CB$46,BQ318<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM318=4,IF(AND(BN318<=$BZ$47,BN318>=$CA$47,BO318<=$BV$47,BO318>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E318=\"\",0,IF(AND(OR(AND(I318=0,L318=0),AND(I318>0,L318>0),AND(SUM(I318:J318)>0,SUM(L318:M318)>0)),OR(AND(I318>0,J318>0,L318>0),AND(SUM(I318:J318)=0,SUM(L318:M318)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I318:Q318)=9,COUNTA(I318:Q318)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E318,$BG$318<>\"\"),IF(Q318>$BG$318,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E318,$BH$318<>\"\"),IF(Q318>$BH$318,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E318,3)=\"A01\",SUM(L318:N318)>0,E318<>\"A01-13\",E318<>\"A01-14\",E318<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E318,3)=\"A01\",SUM(N318:O318)>0,E318=\"A01-15\")","v":false},{"$f":"IF(BJ318=TRUE,IF(AND(K318=0,BJ318=TRUE),1,IF(SUM(I318:J318)=0,2,3)),0)","v":0},{"$f":"IF(BL318<>0,BL318,IF(BK318=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM318=0,\"\",ROUND(SUM(L318:O318)/SUM(I318:K318),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM318=0,\"\",ROUND(SUM(M318:O318)/SUM(J318:K318),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM318=0,\"\",ROUND(SUM(L318)/SUM(I318),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM318=1,$BM318=3),ROUND(IF(O318=0,L318/M318,IF((N318+O318)<=(K318*0.85),L318/(M318+O318),L318/(SUM(N318:O318)-K318*0.85+M318))),3),\"\"),\"\")","v":""},{"$f":"IF(BM318=0,\"\",VLOOKUP(BM318,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.18000000000000005,null,{"$f":"ROUND(AD318*AC319,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM319=1,IF(AND(BN319<=$BZ$44,BN319>=$CA$44,BO319<=$BV$44,BO319>=$BW$44,BP319<=$BX$44,BP319>=$BY$44,BQ319>=$CB$44,BQ319<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM319=3,IF(AND(BN319<=$BZ$46,BN319>=$CA$46,BO319<=$BV$46,BO319>=$BW$46,BP319<=$BX$46,BP319>=$BY$46,BQ319>=$CB$46,BQ319<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I319:Q319)=9,COUNTA(I319:Q319)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL319<>0,BL319,IF(BK319=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM319=0,\"\",ROUND(SUM(L319:O319)/SUM(I319:K319),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM319=0,\"\",ROUND(SUM(M319:O319)/SUM(J319:K319),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM319=0,\"\",ROUND(SUM(L319)/SUM(I319),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM319=1,$BM319=3),ROUND(IF(O319=0,L319/M319,IF((N319+O319)<=(K319*0.95),L319/(M319+O319),L319/(SUM(N319:O319)-K319*0.95+M319))),3),\"\"),\"\")","v":""},{"$f":"IF(BM319=0,\"\",VLOOKUP(BM319,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC318:AC319),0)","v":7.9999999999999849E-2},null,{"$f":"ROUND(AD318*AC320,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E279=\"\",\"\",E279)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD347=\"\",AR347=0),\"\",IF(AR347=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G347/SUM(G347:G349),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS347:BD347)>0,1,0)","v":0},null,0,null,{"$f":"IF(E347=\"\",IF((COUNTA(G347,Q347)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E347=\"\",\"\",IF(OR(COUNTA(G347,Q347)=0,COUNTA(G347,Q347)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G348/SUM(G347:G349),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC347:AC348))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E295=\"\",\"\",E295)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G350=\"\",Q350=\"\"),\"\",ROUND((G350*Q350)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G351/SUM(G351:G353),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G352/SUM(G351:G353),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC351:AC352))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G354=\"\",Q354=\"\"),\"\",ROUND((G354*Q354)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G355/SUM(G355:G357),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E355=\"\",\"\",IF(OR(COUNTA(G355,Q355)=0,COUNTA(G355,Q355)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G356/SUM(G355:G357),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC355:AC356))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G358=\"\",Q358=\"\"),\"\",ROUND((G358*Q358)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G359/SUM(G359:G361),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G360/SUM(G359:G361),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC359:AC360))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G362=\"\",Q362=\"\"),\"\",ROUND((G362*Q362)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_06[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_06[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_06[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.7",{"$f":"IF(BAZA_Sifranti!$AK$9<=8, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=9,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"JULIJ \"&\"\"&BAZA_Sifranti!$AK$5","v":"JULIJ 2025"}]
[null,null,null,7]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR373:AR417)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$370","v":0},{"$f":"$D$369","v":0},{"$f":"IF(E318=\"\",\"\",E318)","v":""},"",{"$f":"IF(E373=\"\",\"\",ROUND(IF(OR(O373=0,O373=\"\"),SUM(J373:K373),(SUM(M373:N373))/(SUM(M373:N373)+O373)*SUM(J373:K373)),3))","v":""},{"$f":"IF(H318=\"\",\"\",H318)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R318=\"\",\"\",R318)","v":""},{"$f":"IF(OR(G373=\"\",Q373=\"\"),\"\",ROUND((G373*Q373+P373),2))","v":""},{"$f":"IFERROR(S373/$S$418,\"\")","v":""},{"$f":"U318","v":""},{"$f":"IFERROR(Q373/Q318-1,\"\")","v":""},{"$f":"IFERROR(T373*$S$418/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E373=\"\",COUNTA(I373:Q373)=0),\"\",IF(AR373=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.78000000000000014,0,{"$f":"ROUND(AD373*AC373,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS373:BF373)>0,1,0)","v":0},null,null,null,{"$f":"IF(E373=\"\",0,IFERROR(IF(MATCH(E373,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I373:O373)=0,0,IF(LEFT(E373,3)=\"A01\",IF(SUM(I373:J373,L373:M373)=0,0,IF(AND(SUM(I373:J373)>0,SUM(L373:M373)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I373:O373)=0,0,IF(LEFT(E373,3)=\"A01\",IF(SUM(I373:O373)=0,0,IF(OR(AND(K373=0,N373=0),AND(K373>0,N373>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM373=1,IF(AND(BN373<=$BZ$44,BN373>=$CA$44,BO373<=$BV$44,BO373>=$BW$44,BP373<=$BX$44,BP373>=$BY$44,BQ373>=$CB$44,BQ373<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM373=2,IF(AND(BN373<=$BZ$45,BN373>=$CA$45,BO373<=$BV$45,BO373>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM373=3,IF(AND(BN373<=$BZ$46,BN373>=$CA$46,BO373<=$BV$46,BO373>=$BW$46,BP373<=$BX$46,BP373>=$BY$46,BQ373>=$CB$46,BQ373<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM373=4,IF(AND(BN373<=$BZ$47,BN373>=$CA$47,BO373<=$BV$47,BO373>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E373=\"\",0,IF(AND(OR(AND(I373=0,L373=0),AND(I373>0,L373>0),AND(SUM(I373:J373)>0,SUM(L373:M373)>0)),OR(AND(I373>0,J373>0,L373>0),AND(SUM(I373:J373)=0,SUM(L373:M373)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I373:Q373)=9,COUNTA(I373:Q373)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E373,$BG$373<>\"\"),IF(Q373>$BG$373,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E373,$BH$373<>\"\"),IF(Q373>$BH$373,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E373,3)=\"A01\",SUM(L373:N373)>0,E373<>\"A01-13\",E373<>\"A01-14\",E373<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E373,3)=\"A01\",SUM(N373:O373)>0,E373=\"A01-15\")","v":false},{"$f":"IF(BJ373=TRUE,IF(AND(K373=0,BJ373=TRUE),1,IF(SUM(I373:J373)=0,2,3)),0)","v":0},{"$f":"IF(BL373<>0,BL373,IF(BK373=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM373=0,\"\",ROUND(SUM(L373:O373)/SUM(I373:K373),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM373=0,\"\",ROUND(SUM(M373:O373)/SUM(J373:K373),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM373=0,\"\",ROUND(SUM(L373)/SUM(I373),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM373=1,$BM373=3),ROUND(IF(O373=0,L373/M373,IF((N373+O373)<=(K373*0.85),L373/(M373+O373),L373/(SUM(N373:O373)-K373*0.85+M373))),3),\"\"),\"\")","v":""},{"$f":"IF(BM373=0,\"\",VLOOKUP(BM373,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.17,null,{"$f":"ROUND(AD373*AC374,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM374=1,IF(AND(BN374<=$BZ$44,BN374>=$CA$44,BO374<=$BV$44,BO374>=$BW$44,BP374<=$BX$44,BP374>=$BY$44,BQ374>=$CB$44,BQ374<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM374=3,IF(AND(BN374<=$BZ$46,BN374>=$CA$46,BO374<=$BV$46,BO374>=$BW$46,BP374<=$BX$46,BP374>=$BY$46,BQ374>=$CB$46,BQ374<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I374:Q374)=9,COUNTA(I374:Q374)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL374<>0,BL374,IF(BK374=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM374=0,\"\",ROUND(SUM(L374:O374)/SUM(I374:K374),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM374=0,\"\",ROUND(SUM(M374:O374)/SUM(J374:K374),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM374=0,\"\",ROUND(SUM(L374)/SUM(I374),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM374=1,$BM374=3),ROUND(IF(O374=0,L374/M374,IF((N374+O374)<=(K374*0.95),L374/(M374+O374),L374/(SUM(N374:O374)-K374*0.95+M374))),3),\"\"),\"\")","v":""},{"$f":"IF(BM374=0,\"\",VLOOKUP(BM374,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC373:AC374),0)","v":4.9999999999999822E-2},null,{"$f":"ROUND(AD373*AC375,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E334=\"\",\"\",E334)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD402=\"\",AR402=0),\"\",IF(AR402=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G402/SUM(G402:G404),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS402:BD402)>0,1,0)","v":0},null,0,null,{"$f":"IF(E402=\"\",IF((COUNTA(G402,Q402)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E402=\"\",\"\",IF(OR(COUNTA(G402,Q402)=0,COUNTA(G402,Q402)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G403/SUM(G402:G404),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC402:AC403))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E350=\"\",\"\",E350)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G405=\"\",Q405=\"\"),\"\",ROUND((G405*Q405)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G406/SUM(G406:G408),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G407/SUM(G406:G408),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC406:AC407))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G409=\"\",Q409=\"\"),\"\",ROUND((G409*Q409)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G410/SUM(G410:G412),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E410=\"\",\"\",IF(OR(COUNTA(G410,Q410)=0,COUNTA(G410,Q410)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G411/SUM(G410:G412),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC410:AC411))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G413=\"\",Q413=\"\"),\"\",ROUND((G413*Q413)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G414/SUM(G414:G416),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G415/SUM(G414:G416),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC414:AC415))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G417=\"\",Q417=\"\"),\"\",ROUND((G417*Q417)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_07[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_07[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_07[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.8",{"$f":"IF(BAZA_Sifranti!$AK$9<=9, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=10,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"AVGUST \"&\"\"&BAZA_Sifranti!$AK$5","v":"AVGUST 2025"}]
[null,null,null,8]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR428:AR472)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$425","v":0},{"$f":"$D$424","v":0},{"$f":"IF(E373=\"\",\"\",E373)","v":""},"",{"$f":"IF(E428=\"\",\"\",ROUND(IF(OR(O428=0,O428=\"\"),SUM(J428:K428),(SUM(M428:N428))/(SUM(M428:N428)+O428)*SUM(J428:K428)),3))","v":""},{"$f":"IF(H373=\"\",\"\",H373)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R373=\"\",\"\",R373)","v":""},{"$f":"IF(OR(G428=\"\",Q428=\"\"),\"\",ROUND((G428*Q428+P428),2))","v":""},{"$f":"IFERROR(S428/$S$473,\"\")","v":""},{"$f":"U373","v":""},{"$f":"IFERROR(Q428/Q373-1,\"\")","v":""},{"$f":"IFERROR(T428*$S$473/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E428=\"\",COUNTA(I428:Q428)=0),\"\",IF(AR428=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.7599999999999999,0,{"$f":"ROUND(AD428*AC428,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS428:BF428)>0,1,0)","v":0},null,null,null,{"$f":"IF(E428=\"\",0,IFERROR(IF(MATCH(E428,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I428:O428)=0,0,IF(LEFT(E428,3)=\"A01\",IF(SUM(I428:J428,L428:M428)=0,0,IF(AND(SUM(I428:J428)>0,SUM(L428:M428)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I428:O428)=0,0,IF(LEFT(E428,3)=\"A01\",IF(SUM(I428:O428)=0,0,IF(OR(AND(K428=0,N428=0),AND(K428>0,N428>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM428=1,IF(AND(BN428<=$BZ$44,BN428>=$CA$44,BO428<=$BV$44,BO428>=$BW$44,BP428<=$BX$44,BP428>=$BY$44,BQ428>=$CB$44,BQ428<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM428=2,IF(AND(BN428<=$BZ$45,BN428>=$CA$45,BO428<=$BV$45,BO428>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM428=3,IF(AND(BN428<=$BZ$46,BN428>=$CA$46,BO428<=$BV$46,BO428>=$BW$46,BP428<=$BX$46,BP428>=$BY$46,BQ428>=$CB$46,BQ428<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM428=4,IF(AND(BN428<=$BZ$47,BN428>=$CA$47,BO428<=$BV$47,BO428>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E428=\"\",0,IF(AND(OR(AND(I428=0,L428=0),AND(I428>0,L428>0),AND(SUM(I428:J428)>0,SUM(L428:M428)>0)),OR(AND(I428>0,J428>0,L428>0),AND(SUM(I428:J428)=0,SUM(L428:M428)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I428:Q428)=9,COUNTA(I428:Q428)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E428,$BG$428<>\"\"),IF(Q428>$BG$428,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E428,$BH$428<>\"\"),IF(Q428>$BH$428,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E428,3)=\"A01\",SUM(L428:N428)>0,E428<>\"A01-13\",E428<>\"A01-14\",E428<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E428,3)=\"A01\",SUM(N428:O428)>0,E428=\"A01-15\")","v":false},{"$f":"IF(BJ428=TRUE,IF(AND(K428=0,BJ428=TRUE),1,IF(SUM(I428:J428)=0,2,3)),0)","v":0},{"$f":"IF(BL428<>0,BL428,IF(BK428=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM428=0,\"\",ROUND(SUM(L428:O428)/SUM(I428:K428),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM428=0,\"\",ROUND(SUM(M428:O428)/SUM(J428:K428),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM428=0,\"\",ROUND(SUM(L428)/SUM(I428),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM428=1,$BM428=3),ROUND(IF(O428=0,L428/M428,IF((N428+O428)<=(K428*0.85),L428/(M428+O428),L428/(SUM(N428:O428)-K428*0.85+M428))),3),\"\"),\"\")","v":""},{"$f":"IF(BM428=0,\"\",VLOOKUP(BM428,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.18999999999999997,null,{"$f":"ROUND(AD428*AC429,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM429=1,IF(AND(BN429<=$BZ$44,BN429>=$CA$44,BO429<=$BV$44,BO429>=$BW$44,BP429<=$BX$44,BP429>=$BY$44,BQ429>=$CB$44,BQ429<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM429=3,IF(AND(BN429<=$BZ$46,BN429>=$CA$46,BO429<=$BV$46,BO429>=$BW$46,BP429<=$BX$46,BP429>=$BY$46,BQ429>=$CB$46,BQ429<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I429:Q429)=9,COUNTA(I429:Q429)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL429<>0,BL429,IF(BK429=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM429=0,\"\",ROUND(SUM(L429:O429)/SUM(I429:K429),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM429=0,\"\",ROUND(SUM(M429:O429)/SUM(J429:K429),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM429=0,\"\",ROUND(SUM(L429)/SUM(I429),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM429=1,$BM429=3),ROUND(IF(O429=0,L429/M429,IF((N429+O429)<=(K429*0.95),L429/(M429+O429),L429/(SUM(N429:O429)-K429*0.95+M429))),3),\"\"),\"\")","v":""},{"$f":"IF(BM429=0,\"\",VLOOKUP(BM429,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC428:AC429),0)","v":5.0000000000000155E-2},null,{"$f":"ROUND(AD428*AC430,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E389=\"\",\"\",E389)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD457=\"\",AR457=0),\"\",IF(AR457=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G457/SUM(G457:G459),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS457:BD457)>0,1,0)","v":0},null,0,null,{"$f":"IF(E457=\"\",IF((COUNTA(G457,Q457)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E457=\"\",\"\",IF(OR(COUNTA(G457,Q457)=0,COUNTA(G457,Q457)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G458/SUM(G457:G459),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC457:AC458))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E405=\"\",\"\",E405)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G460=\"\",Q460=\"\"),\"\",ROUND((G460*Q460)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G461/SUM(G461:G463),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G462/SUM(G461:G463),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC461:AC462))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G464=\"\",Q464=\"\"),\"\",ROUND((G464*Q464)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G465/SUM(G465:G467),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E465=\"\",\"\",IF(OR(COUNTA(G465,Q465)=0,COUNTA(G465,Q465)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G466/SUM(G465:G467),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC465:AC466))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G468=\"\",Q468=\"\"),\"\",ROUND((G468*Q468)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G469/SUM(G469:G471),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G470/SUM(G469:G471),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC469:AC470))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G472=\"\",Q472=\"\"),\"\",ROUND((G472*Q472)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_08[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_08[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_08[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.9",{"$f":"IF(BAZA_Sifranti!$AK$9<=10, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=11,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"SEPTEMBER \"&\"\"&BAZA_Sifranti!$AK$5","v":"SEPTEMBER 2025"}]
[null,null,null,9]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR483:AR527)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$480","v":0},{"$f":"$D$479","v":0},{"$f":"IF(E428=\"\",\"\",E428)","v":""},"",{"$f":"IF(E483=\"\",\"\",ROUND(IF(OR(O483=0,O483=\"\"),SUM(J483:K483),(SUM(M483:N483))/(SUM(M483:N483)+O483)*SUM(J483:K483)),3))","v":""},{"$f":"IF(H428=\"\",\"\",H428)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R428=\"\",\"\",R428)","v":""},{"$f":"IF(OR(G483=\"\",Q483=\"\"),\"\",ROUND((G483*Q483+P483),2))","v":""},{"$f":"IFERROR(S483/$S$528,\"\")","v":""},{"$f":"U428","v":""},{"$f":"IFERROR(Q483/Q428-1,\"\")","v":""},{"$f":"IFERROR(T483*$S$528/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E483=\"\",COUNTA(I483:Q483)=0),\"\",IF(AR483=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.76,0,{"$f":"ROUND(AD483*AC483,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS483:BF483)>0,1,0)","v":0},null,null,null,{"$f":"IF(E483=\"\",0,IFERROR(IF(MATCH(E483,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I483:O483)=0,0,IF(LEFT(E483,3)=\"A01\",IF(SUM(I483:J483,L483:M483)=0,0,IF(AND(SUM(I483:J483)>0,SUM(L483:M483)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I483:O483)=0,0,IF(LEFT(E483,3)=\"A01\",IF(SUM(I483:O483)=0,0,IF(OR(AND(K483=0,N483=0),AND(K483>0,N483>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM483=1,IF(AND(BN483<=$BZ$44,BN483>=$CA$44,BO483<=$BV$44,BO483>=$BW$44,BP483<=$BX$44,BP483>=$BY$44,BQ483>=$CB$44,BQ483<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM483=2,IF(AND(BN483<=$BZ$45,BN483>=$CA$45,BO483<=$BV$45,BO483>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM483=3,IF(AND(BN483<=$BZ$46,BN483>=$CA$46,BO483<=$BV$46,BO483>=$BW$46,BP483<=$BX$46,BP483>=$BY$46,BQ483>=$CB$46,BQ483<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM483=4,IF(AND(BN483<=$BZ$47,BN483>=$CA$47,BO483<=$BV$47,BO483>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E483=\"\",0,IF(AND(OR(AND(I483=0,L483=0),AND(I483>0,L483>0),AND(SUM(I483:J483)>0,SUM(L483:M483)>0)),OR(AND(I483>0,J483>0,L483>0),AND(SUM(I483:J483)=0,SUM(L483:M483)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I483:Q483)=9,COUNTA(I483:Q483)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E483,$BG$483<>\"\"),IF(Q483>$BG$483,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E483,$BH$483<>\"\"),IF(Q483>$BH$483,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E483,3)=\"A01\",SUM(L483:N483)>0,E483<>\"A01-13\",E483<>\"A01-14\",E483<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E483,3)=\"A01\",SUM(N483:O483)>0,E483=\"A01-15\")","v":false},{"$f":"IF(BJ483=TRUE,IF(AND(K483=0,BJ483=TRUE),1,IF(SUM(I483:J483)=0,2,3)),0)","v":0},{"$f":"IF(BL483<>0,BL483,IF(BK483=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM483=0,\"\",ROUND(SUM(L483:O483)/SUM(I483:K483),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM483=0,\"\",ROUND(SUM(M483:O483)/SUM(J483:K483),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM483=0,\"\",ROUND(SUM(L483)/SUM(I483),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM483=1,$BM483=3),ROUND(IF(O483=0,L483/M483,IF((N483+O483)<=(K483*0.85),L483/(M483+O483),L483/(SUM(N483:O483)-K483*0.85+M483))),3),\"\"),\"\")","v":""},{"$f":"IF(BM483=0,\"\",VLOOKUP(BM483,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.16,null,{"$f":"ROUND(AD483*AC484,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM484=1,IF(AND(BN484<=$BZ$44,BN484>=$CA$44,BO484<=$BV$44,BO484>=$BW$44,BP484<=$BX$44,BP484>=$BY$44,BQ484>=$CB$44,BQ484<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM484=3,IF(AND(BN484<=$BZ$46,BN484>=$CA$46,BO484<=$BV$46,BO484>=$BW$46,BP484<=$BX$46,BP484>=$BY$46,BQ484>=$CB$46,BQ484<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I484:Q484)=9,COUNTA(I484:Q484)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL484<>0,BL484,IF(BK484=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM484=0,\"\",ROUND(SUM(L484:O484)/SUM(I484:K484),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM484=0,\"\",ROUND(SUM(M484:O484)/SUM(J484:K484),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM484=0,\"\",ROUND(SUM(L484)/SUM(I484),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM484=1,$BM484=3),ROUND(IF(O484=0,L484/M484,IF((N484+O484)<=(K484*0.95),L484/(M484+O484),L484/(SUM(N484:O484)-K484*0.95+M484))),3),\"\"),\"\")","v":""},{"$f":"IF(BM484=0,\"\",VLOOKUP(BM484,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC483:AC484),0)","v":7.999999999999996E-2},null,{"$f":"ROUND(AD483*AC485,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E444=\"\",\"\",E444)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD512=\"\",AR512=0),\"\",IF(AR512=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G512/SUM(G512:G514),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS512:BD512)>0,1,0)","v":0},null,0,null,{"$f":"IF(E512=\"\",IF((COUNTA(G512,Q512)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E512=\"\",\"\",IF(OR(COUNTA(G512,Q512)=0,COUNTA(G512,Q512)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G513/SUM(G512:G514),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC512:AC513))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E460=\"\",\"\",E460)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G515=\"\",Q515=\"\"),\"\",ROUND((G515*Q515)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G516/SUM(G516:G518),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G517/SUM(G516:G518),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC516:AC517))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G519=\"\",Q519=\"\"),\"\",ROUND((G519*Q519)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G520/SUM(G520:G522),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E520=\"\",\"\",IF(OR(COUNTA(G520,Q520)=0,COUNTA(G520,Q520)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G521/SUM(G520:G522),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC520:AC521))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G523=\"\",Q523=\"\"),\"\",ROUND((G523*Q523)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G524/SUM(G524:G526),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G525/SUM(G524:G526),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC524:AC525))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G527=\"\",Q527=\"\"),\"\",ROUND((G527*Q527)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_09[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_09[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_09[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.10",{"$f":"IF(BAZA_Sifranti!$AK$9<=11, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=12,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"OKTOBER \"&\"\"&BAZA_Sifranti!$AK$5","v":"OKTOBER 2025"}]
[null,null,null,10]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR538:AR582)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$535","v":0},{"$f":"$D$534","v":0},{"$f":"IF(E483=\"\",\"\",E483)","v":""},"",{"$f":"IF(E538=\"\",\"\",ROUND(IF(OR(O538=0,O538=\"\"),SUM(J538:K538),(SUM(M538:N538))/(SUM(M538:N538)+O538)*SUM(J538:K538)),3))","v":""},{"$f":"IF(H483=\"\",\"\",H483)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R483=\"\",\"\",R483)","v":""},{"$f":"IF(OR(G538=\"\",Q538=\"\"),\"\",ROUND((G538*Q538+P538),2))","v":""},{"$f":"IFERROR(S538/$S$583,\"\")","v":""},{"$f":"U483","v":""},{"$f":"IFERROR(Q538/Q483-1,\"\")","v":""},{"$f":"IFERROR(T538*$S$583/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E538=\"\",COUNTA(I538:Q538)=0),\"\",IF(AR538=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.64000000000000012,0,{"$f":"ROUND(AD538*AC538,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS538:BF538)>0,1,0)","v":0},null,null,null,{"$f":"IF(E538=\"\",0,IFERROR(IF(MATCH(E538,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I538:O538)=0,0,IF(LEFT(E538,3)=\"A01\",IF(SUM(I538:J538,L538:M538)=0,0,IF(AND(SUM(I538:J538)>0,SUM(L538:M538)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I538:O538)=0,0,IF(LEFT(E538,3)=\"A01\",IF(SUM(I538:O538)=0,0,IF(OR(AND(K538=0,N538=0),AND(K538>0,N538>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM538=1,IF(AND(BN538<=$BZ$44,BN538>=$CA$44,BO538<=$BV$44,BO538>=$BW$44,BP538<=$BX$44,BP538>=$BY$44,BQ538>=$CB$44,BQ538<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM538=2,IF(AND(BN538<=$BZ$45,BN538>=$CA$45,BO538<=$BV$45,BO538>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM538=3,IF(AND(BN538<=$BZ$46,BN538>=$CA$46,BO538<=$BV$46,BO538>=$BW$46,BP538<=$BX$46,BP538>=$BY$46,BQ538>=$CB$46,BQ538<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM538=4,IF(AND(BN538<=$BZ$47,BN538>=$CA$47,BO538<=$BV$47,BO538>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E538=\"\",0,IF(AND(OR(AND(I538=0,L538=0),AND(I538>0,L538>0),AND(SUM(I538:J538)>0,SUM(L538:M538)>0)),OR(AND(I538>0,J538>0,L538>0),AND(SUM(I538:J538)=0,SUM(L538:M538)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I538:Q538)=9,COUNTA(I538:Q538)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E538,$BG$538<>\"\"),IF(Q538>$BG$538,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E538,$BH$538<>\"\"),IF(Q538>$BH$538,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E538,3)=\"A01\",SUM(L538:N538)>0,E538<>\"A01-13\",E538<>\"A01-14\",E538<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E538,3)=\"A01\",SUM(N538:O538)>0,E538=\"A01-15\")","v":false},{"$f":"IF(BJ538=TRUE,IF(AND(K538=0,BJ538=TRUE),1,IF(SUM(I538:J538)=0,2,3)),0)","v":0},{"$f":"IF(BL538<>0,BL538,IF(BK538=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM538=0,\"\",ROUND(SUM(L538:O538)/SUM(I538:K538),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM538=0,\"\",ROUND(SUM(M538:O538)/SUM(J538:K538),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM538=0,\"\",ROUND(SUM(L538)/SUM(I538),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM538=1,$BM538=3),ROUND(IF(O538=0,L538/M538,IF((N538+O538)<=(K538*0.85),L538/(M538+O538),L538/(SUM(N538:O538)-K538*0.85+M538))),3),\"\"),\"\")","v":""},{"$f":"IF(BM538=0,\"\",VLOOKUP(BM538,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.16,null,{"$f":"ROUND(AD538*AC539,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM539=1,IF(AND(BN539<=$BZ$44,BN539>=$CA$44,BO539<=$BV$44,BO539>=$BW$44,BP539<=$BX$44,BP539>=$BY$44,BQ539>=$CB$44,BQ539<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM539=3,IF(AND(BN539<=$BZ$46,BN539>=$CA$46,BO539<=$BV$46,BO539>=$BW$46,BP539<=$BX$46,BP539>=$BY$46,BQ539>=$CB$46,BQ539<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I539:Q539)=9,COUNTA(I539:Q539)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL539<>0,BL539,IF(BK539=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM539=0,\"\",ROUND(SUM(L539:O539)/SUM(I539:K539),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM539=0,\"\",ROUND(SUM(M539:O539)/SUM(J539:K539),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM539=0,\"\",ROUND(SUM(L539)/SUM(I539),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM539=1,$BM539=3),ROUND(IF(O539=0,L539/M539,IF((N539+O539)<=(K539*0.95),L539/(M539+O539),L539/(SUM(N539:O539)-K539*0.95+M539))),3),\"\"),\"\")","v":""},{"$f":"IF(BM539=0,\"\",VLOOKUP(BM539,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC538:AC539),0)","v":0.19999999999999984},null,{"$f":"ROUND(AD538*AC540,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E499=\"\",\"\",E499)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD567=\"\",AR567=0),\"\",IF(AR567=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G567/SUM(G567:G569),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS567:BD567)>0,1,0)","v":0},null,0,null,{"$f":"IF(E567=\"\",IF((COUNTA(G567,Q567)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E567=\"\",\"\",IF(OR(COUNTA(G567,Q567)=0,COUNTA(G567,Q567)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G568/SUM(G567:G569),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC567:AC568))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E515=\"\",\"\",E515)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G570=\"\",Q570=\"\"),\"\",ROUND((G570*Q570)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G571/SUM(G571:G573),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G572/SUM(G571:G573),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC571:AC572))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G574=\"\",Q574=\"\"),\"\",ROUND((G574*Q574)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G575/SUM(G575:G577),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E575=\"\",\"\",IF(OR(COUNTA(G575,Q575)=0,COUNTA(G575,Q575)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G576/SUM(G575:G577),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC575:AC576))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G578=\"\",Q578=\"\"),\"\",ROUND((G578*Q578)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G579/SUM(G579:G581),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G580/SUM(G579:G581),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC579:AC580))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G582=\"\",Q582=\"\"),\"\",ROUND((G582*Q582)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_10[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_10[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_10[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.11",{"$f":"IF(BAZA_Sifranti!$AK$9<=12, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=12,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"NOVEMBER \"&\"\"&BAZA_Sifranti!$AK$5","v":"NOVEMBER 2025"}]
[null,null,null,11]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR593:AR637)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$590","v":0},{"$f":"$D$589","v":0},{"$f":"IF(E538=\"\",\"\",E538)","v":""},"",{"$f":"IF(E593=\"\",\"\",ROUND(IF(OR(O593=0,O593=\"\"),SUM(J593:K593),(SUM(M593:N593))/(SUM(M593:N593)+O593)*SUM(J593:K593)),3))","v":""},{"$f":"IF(H538=\"\",\"\",H538)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R538=\"\",\"\",R538)","v":""},{"$f":"IF(OR(G593=\"\",Q593=\"\"),\"\",ROUND((G593*Q593+P593),2))","v":""},{"$f":"IFERROR(S593/$S$638,\"\")","v":""},{"$f":"U538","v":""},{"$f":"IFERROR(Q593/Q538-1,\"\")","v":""},{"$f":"IFERROR(T593*$S$638/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E593=\"\",COUNTA(I593:Q593)=0),\"\",IF(AR593=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.62,0,{"$f":"ROUND(AD593*AC593,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS593:BF593)>0,1,0)","v":0},null,null,null,{"$f":"IF(E593=\"\",0,IFERROR(IF(MATCH(E593,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I593:O593)=0,0,IF(LEFT(E593,3)=\"A01\",IF(SUM(I593:J593,L593:M593)=0,0,IF(AND(SUM(I593:J593)>0,SUM(L593:M593)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I593:O593)=0,0,IF(LEFT(E593,3)=\"A01\",IF(SUM(I593:O593)=0,0,IF(OR(AND(K593=0,N593=0),AND(K593>0,N593>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM593=1,IF(AND(BN593<=$BZ$44,BN593>=$CA$44,BO593<=$BV$44,BO593>=$BW$44,BP593<=$BX$44,BP593>=$BY$44,BQ593>=$CB$44,BQ593<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM593=2,IF(AND(BN593<=$BZ$45,BN593>=$CA$45,BO593<=$BV$45,BO593>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM593=3,IF(AND(BN593<=$BZ$46,BN593>=$CA$46,BO593<=$BV$46,BO593>=$BW$46,BP593<=$BX$46,BP593>=$BY$46,BQ593>=$CB$46,BQ593<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM593=4,IF(AND(BN593<=$BZ$47,BN593>=$CA$47,BO593<=$BV$47,BO593>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E593=\"\",0,IF(AND(OR(AND(I593=0,L593=0),AND(I593>0,L593>0),AND(SUM(I593:J593)>0,SUM(L593:M593)>0)),OR(AND(I593>0,J593>0,L593>0),AND(SUM(I593:J593)=0,SUM(L593:M593)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I593:Q593)=9,COUNTA(I593:Q593)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E593,$BG$593<>\"\"),IF(Q593>$BG$593,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E593,$BH$593<>\"\"),IF(Q593>$BH$593,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E593,3)=\"A01\",SUM(L593:N593)>0,E593<>\"A01-13\",E593<>\"A01-14\",E593<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E593,3)=\"A01\",SUM(N593:O593)>0,E593=\"A01-15\")","v":false},{"$f":"IF(BJ593=TRUE,IF(AND(K593=0,BJ593=TRUE),1,IF(SUM(I593:J593)=0,2,3)),0)","v":0},{"$f":"IF(BL593<>0,BL593,IF(BK593=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM593=0,\"\",ROUND(SUM(L593:O593)/SUM(I593:K593),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM593=0,\"\",ROUND(SUM(M593:O593)/SUM(J593:K593),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM593=0,\"\",ROUND(SUM(L593)/SUM(I593),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM593=1,$BM593=3),ROUND(IF(O593=0,L593/M593,IF((N593+O593)<=(K593*0.85),L593/(M593+O593),L593/(SUM(N593:O593)-K593*0.85+M593))),3),\"\"),\"\")","v":""},{"$f":"IF(BM593=0,\"\",VLOOKUP(BM593,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.16,null,{"$f":"ROUND(AD593*AC594,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM594=1,IF(AND(BN594<=$BZ$44,BN594>=$CA$44,BO594<=$BV$44,BO594>=$BW$44,BP594<=$BX$44,BP594>=$BY$44,BQ594>=$CB$44,BQ594<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM594=3,IF(AND(BN594<=$BZ$46,BN594>=$CA$46,BO594<=$BV$46,BO594>=$BW$46,BP594<=$BX$46,BP594>=$BY$46,BQ594>=$CB$46,BQ594<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I594:Q594)=9,COUNTA(I594:Q594)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL594<>0,BL594,IF(BK594=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM594=0,\"\",ROUND(SUM(L594:O594)/SUM(I594:K594),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM594=0,\"\",ROUND(SUM(M594:O594)/SUM(J594:K594),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM594=0,\"\",ROUND(SUM(L594)/SUM(I594),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM594=1,$BM594=3),ROUND(IF(O594=0,L594/M594,IF((N594+O594)<=(K594*0.95),L594/(M594+O594),L594/(SUM(N594:O594)-K594*0.95+M594))),3),\"\"),\"\")","v":""},{"$f":"IF(BM594=0,\"\",VLOOKUP(BM594,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC593:AC594),0)","v":0.21999999999999997},null,{"$f":"ROUND(AD593*AC595,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E554=\"\",\"\",E554)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD622=\"\",AR622=0),\"\",IF(AR622=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G622/SUM(G622:G624),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS622:BD622)>0,1,0)","v":0},null,0,null,{"$f":"IF(E622=\"\",IF((COUNTA(G622,Q622)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E622=\"\",\"\",IF(OR(COUNTA(G622,Q622)=0,COUNTA(G622,Q622)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G623/SUM(G622:G624),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC622:AC623))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E570=\"\",\"\",E570)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G625=\"\",Q625=\"\"),\"\",ROUND((G625*Q625)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G626/SUM(G626:G628),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G627/SUM(G626:G628),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC626:AC627))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G629=\"\",Q629=\"\"),\"\",ROUND((G629*Q629)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G630/SUM(G630:G632),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E630=\"\",\"\",IF(OR(COUNTA(G630,Q630)=0,COUNTA(G630,Q630)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G631/SUM(G630:G632),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC630:AC631))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G633=\"\",Q633=\"\"),\"\",ROUND((G633*Q633)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G634/SUM(G634:G636),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G635/SUM(G634:G636),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC634:AC635))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G637=\"\",Q637=\"\"),\"\",ROUND((G637*Q637)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_11[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_11[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_11[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[null,null,null,null,"Tabela 26.12 ",{"$f":"IF(BAZA_Sifranti!$AK$9<=12, \"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  \",IF(BAZA_Sifranti!$AK$9>=12,\"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -   \",\"\"))","v":"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec    -  "},null,{"$f":"\"DECEMBER \"&\"\"&BAZA_Sifranti!$AK$5","v":"DECEMBER 2025"}]
[null,null,null,12]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Opomba:"]
[null,null,null,null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR648:AR692)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18","19"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","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,"Kontrola napak vnosa",null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,null,null,"Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"Ugotavljanje SPTE + Kotli","Ugotavljanje TOPČRP","Samo SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav"]
[null,null,{"$f":"$D$645","v":0},{"$f":"$D$644","v":0},{"$f":"IF(E593=\"\",\"\",E593)","v":""},"",{"$f":"IF(E648=\"\",\"\",ROUND(IF(OR(O648=0,O648=\"\"),SUM(J648:K648),(SUM(M648:N648))/(SUM(M648:N648)+O648)*SUM(J648:K648)),3))","v":""},{"$f":"IF(H593=\"\",\"\",H593)","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(R593=\"\",\"\",R593)","v":""},{"$f":"IF(OR(G648=\"\",Q648=\"\"),\"\",ROUND((G648*Q648+P648),2))","v":""},{"$f":"IFERROR(S648/$S$693,\"\")","v":""},{"$f":"U593","v":""},{"$f":"IFERROR(Q648/Q593-1,\"\")","v":""},{"$f":"IFERROR(T648*$S$693/$S$143,\"\")","v":""},null,{"$f":"IF(AND(E648=\"\",COUNTA(I648:Q648)=0),\"\",IF(AR648=1,\"û\",\"ü\"))","v":""},null,null,"GO",0.61,0,{"$f":"ROUND(AD648*AC648,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a1",{"$f":"IF(SUM(AS648:BF648)>0,1,0)","v":0},null,null,null,{"$f":"IF(E648=\"\",0,IFERROR(IF(MATCH(E648,$CF$726:$CF$759,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I648:O648)=0,0,IF(LEFT(E648,3)=\"A01\",IF(SUM(I648:J648,L648:M648)=0,0,IF(AND(SUM(I648:J648)>0,SUM(L648:M648)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I648:O648)=0,0,IF(LEFT(E648,3)=\"A01\",IF(SUM(I648:O648)=0,0,IF(OR(AND(K648=0,N648=0),AND(K648>0,N648>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM648=1,IF(AND(BN648<=$BZ$44,BN648>=$CA$44,BO648<=$BV$44,BO648>=$BW$44,BP648<=$BX$44,BP648>=$BY$44,BQ648>=$CB$44,BQ648<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM648=2,IF(AND(BN648<=$BZ$45,BN648>=$CA$45,BO648<=$BV$45,BO648>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM648=3,IF(AND(BN648<=$BZ$46,BN648>=$CA$46,BO648<=$BV$46,BO648>=$BW$46,BP648<=$BX$46,BP648>=$BY$46,BQ648>=$CB$46,BQ648<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM648=4,IF(AND(BN648<=$BZ$47,BN648>=$CA$47,BO648<=$BV$47,BO648>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E648=\"\",0,IF(AND(OR(AND(I648=0,L648=0),AND(I648>0,L648>0),AND(SUM(I648:J648)>0,SUM(L648:M648)>0)),OR(AND(I648>0,J648>0,L648>0),AND(SUM(I648:J648)=0,SUM(L648:M648)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(I648:Q648)=9,COUNTA(I648:Q648)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E648,$BG$648>\"\"),IF(Q648>$BG$648,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E648,$BH$648<>\"\"),IF(Q648>$BH$648,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E648,3)=\"A01\",SUM(L648:N648)>0,E648<>\"A01-13\",E648<>\"A01-14\",E648<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E648,3)=\"A01\",SUM(N648:O648)>0,E648=\"A01-15\")","v":false},{"$f":"IF(BJ648=TRUE,IF(AND(K648=0,BJ648=TRUE),1,IF(SUM(I648:J648)=0,2,3)),0)","v":0},{"$f":"IF(BL648<>0,BL648,IF(BK648=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM648=0,\"\",ROUND(SUM(L648:O648)/SUM(I648:K648),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM648=0,\"\",ROUND(SUM(M648:O648)/SUM(J648:K648),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM648=0,\"\",ROUND(SUM(L648)/SUM(I648),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM648=1,$BM648=3),ROUND(IF(O648=0,L648/M648,IF((N648+O648)<=(K648*0.85),L648/(M648+O648),L648/(SUM(N648:O648)-K648*0.85+M648))),3),\"\"),\"\")","v":""},{"$f":"IF(BM648=0,\"\",VLOOKUP(BM648,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"ZNGO",0.13999999999999999,null,{"$f":"ROUND(AD648*AC649,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a2",0,null,null,null,0,0,0,{"$f":"IFERROR(IF(BM649=1,IF(AND(BN649<=$BZ$44,BN649>=$CA$44,BO649<=$BV$44,BO649>=$BW$44,BP649<=$BX$44,BP649>=$BY$44,BQ649>=$CB$44,BQ649<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM649=3,IF(AND(BN649<=$BZ$46,BN649>=$CA$46,BO649<=$BV$46,BO649>=$BW$46,BP649<=$BX$46,BP649>=$BY$46,BQ649>=$CB$46,BQ649<=$CC$46),0,1),0),0)","v":0},0,0,{"$f":"IF(OR(COUNTA(I649:Q649)=9,COUNTA(I649:Q649)=0)=TRUE,0,1)","v":0},0,0,null,null,null,false,false,0,{"$f":"IF(BL649<>0,BL649,IF(BK649=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM649=0,\"\",ROUND(SUM(L649:O649)/SUM(I649:K649),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM649=0,\"\",ROUND(SUM(M649:O649)/SUM(J649:K649),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM649=0,\"\",ROUND(SUM(L649)/SUM(I649),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM649=1,$BM649=3),ROUND(IF(O649=0,L649/M649,IF((N649+O649)<=(K649*0.95),L649/(M649+O649),L649/(SUM(N649:O649)-K649*0.95+M649))),3),\"\"),\"\")","v":""},{"$f":"IF(BM649=0,\"\",VLOOKUP(BM649,$BT$44:$BU$47,2))","v":""}]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC648:AC649),0)","v":0.25},null,{"$f":"ROUND(AD648*AC650,3)","v":0},null,null,null,null,null,null,null,null,null,null,null,"a3",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a4",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a5",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a6",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a7",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a8",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a9",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a10",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a11",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a12",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a13",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a14",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a15",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a16",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,{"$f":"IF(E609=\"\",\"\",E609)","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,"a17",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a18",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a19",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a20",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a21",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a22",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a23",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a24",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a25",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a26",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Opomba:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a27",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",null,null,null,null,null,null,null,null,null,"","","","","","",null,"",null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a28",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","","","",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,null,"a29",0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,{"$f":"IF(AND(BD677=\"\",AR677=0),\"\",IF(AR677=1,\"û\",\"ü\"))","v":""},null,null,"GO",{"$f":"IFERROR(G677/SUM(G677:G679),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AS677:BD677)>0,1,0)","v":0},null,0,null,{"$f":"IF(E677=\"\",IF((COUNTA(G677,Q677)>0),1,0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(E677=\"\",\"\",IF(OR(COUNTA(G677,Q677)=0,COUNTA(G677,Q677)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G678/SUM(G677:G679),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC677:AC678))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,{"$f":"IF(E625=\"\",\"\",E625)","v":""},"",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G680=\"\",Q680=\"\"),\"\",ROUND((G680*Q680)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G681/SUM(G681:G683),0)","v":0},null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G682/SUM(G681:G683),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC681:AC682))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G684=\"\",Q684=\"\"),\"\",ROUND((G684*Q684)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G685/SUM(G685:G687),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,{"$f":"IF(E685=\"\",\"\",IF(OR(COUNTA(G685,Q685)=0,COUNTA(G685,Q685)<2),1,0))","v":""}]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G686/SUM(G685:G687),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC685:AC686))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G688=\"\",Q688=\"\"),\"\",ROUND((G688*Q688)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"GO",{"$f":"IFERROR(G689/SUM(G689:G691),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0,null,null,null,null,null,null,null,""]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"ZNGO",{"$f":"IFERROR(G690/SUM(G689:G691),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","","","","",null,"",null,null,"NNGO",{"$f":"1-(SUM(AC689:AC690))","v":1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,null,0]
[null,null,0,0,"","",null,"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(OR(G692=\"\",Q692=\"\"),\"\",ROUND((G692*Q692)/12,2))","v":""},"","","","",null,"",null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_12[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_26_UVS_12[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_26_UVS_12[Razmerje \n(ai x Ei / E0i)\noz. \n(bi x Ei / E0i)])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 25: Podatki o vlagatelju in o dobavitelju toplote - izpolniti v primeru nabave toplote od dobaviteljev toplote v letu (t)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SM1"]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ID","ID_STRO_SD","STROSEK_SD_Naziv","SM","Vsota"]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,"AXX-XX","Predhodno izberite vrsto vlagatelja (tabela 2)",0,0]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,28]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,29]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[]
[]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,"A06-01_01",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT - \"&$G$28","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,"A06-01_02",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-\"&$G$28","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,"A06-01_03",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-\"&$G$28","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,"A06-01_04",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - \"&$G$28","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,"A06-02_01",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT - \"&$G$29","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT - "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,"A06-02_02",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-\"&$G$29","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,"A06-02_03",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-\"&$G$29","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,"A06-02_04",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - \"&G29","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - "}]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,"A06-03_01",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT -\"&$G$30","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT -"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,"A06-03_02",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-\"&$G$30","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,"A06-03_03",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-\"&$G$30","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,"A06-03_04",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - \"&G30","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT - "}]
[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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,"A06-04_01",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT -\"&$G$31","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT -"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,null,"A06-04_02",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-\"&$G$31","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (ZNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,"A06-04_03",{"$f":"\"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-\"&$G$31","v":"Strošek nabavljene toplote / Variabilni del stroška/  MSDT (NNGO)-"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,"A06-04_04",{"$f":"\"Strošek nabavljene toplote / Fiksni del stroška /  MSDT -\"&G31","v":"Strošek nabavljene toplote / Fiksni del stroška /  MSDT -"}]

{"sheet":"VARIABILNI_DEL_T","index":15,"n_rows":230,"n_cols":81,"rows_kept":230,"cut":false,"hidden":false,"merged":[[111,19,111,21],[112,19,112,21],[113,19,113,21],[25,6,25,7],[30,8,30,9],[29,8,29,9],[28,8,28,9],[26,8,26,9],[27,8,27,9],[26,6,26,7],[38,15,38,17],[38,6,38,10],[38,11,38,14],[31,8,31,9],[31,6,31,7],[100,6,100,7],[2,4,2,12],[4,5,4,13],[5,5,5,13],[6,5,6,13],[9,13,9,14],[101,6,101,7],[102,6,102,7],[11,13,11,14],[96,6,96,7],[97,6,97,7],[99,6,99,7],[15,13,15,14],[27,6,27,7],[28,6,28,7],[29,6,29,7],[30,6,30,7],[25,8,25,9],[98,6,98,7],[31,10,31,11],[25,10,25,11],[26,10,26,11],[27,10,27,11],[28,10,28,11],[29,10,29,11],[30,10,30,11],[24,10,24,11]]}
[]
[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,null,null,null,null,null,2024]
[]
[]
[null,null,null,null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,null,null,null,"Struktura in cene upravičenih variabilnih stroškov"]
[null,null,null,null,null,"Akta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list št. RS 103/23"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Številka zadeve AE:"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Matična številka družbe:",{"$f":"IF(POVZETEK!$J$11=\"\",\"\",POVZETEK!$J$11)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR43:AR71)+SUM(#REF!)","v":{"$error":"#REF!"}},null,null,null,null,"Tip vlagatelja",0]
[]
[null,null,null,null,"Naziv : ",{"$f":"POVZETEK!D13","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,null,null,null,null,null,null,null,null,"Število napak delovnega lista:",{"$f":"AK37+AR37","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Načrtovana struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realizirana struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[null,null,null,null,null,{"$f":"IF(COUNTA(F43:K71,I72:K87,P43:P87)=0,\"PRISOTNE SO NAPAKE VNOSA ALI PA OBRAZEC NI IZPOLNJEN !\",IF(AL12=0,\"\",\"PRISOTNE SO NAPAKE VNOSA - PREVERITE VNOS IN NAVODILA ZA IZPOLNJEVANJE OBRAZCA !\"))","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(L43:M43)+(O43*(M43/(M43+O43))))/SUM(I43:J43)>#REF!,0)","v":0},null,{"$f":"IFERROR((SUM(L45:M45)+(O45*(M45/(M45+O45))))/SUM(I45:J45)<#REF!,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR((SUM(L44:M44)+(O44*(M44/(M44+O44))))/SUM(I44:J44)>#REF!,0)","v":0},null,{"$f":"IFERROR((SUM(L46:M46)+(O46*(M46/(M46+O46))))/SUM(I46:J46)<#REF!,0)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Struktura in cene upravičenih variabilnih stroškov za koledarski mesec - "]
[]
[]
[null,null,null,null,"Tabela 27:",{"$f":"\"Količina lastne proizvedene toplote [ID=0] in nabava toplote od dobaviteljev toplote [ID=1-4] v letu \"&\"\"&BAZA_Sifranti!AL5","v":"Količina lastne proizvedene toplote [ID=0] in nabava toplote od dobaviteljev toplote [ID=1-4] v letu t (2025)"}]
[null,null,null,null,"01","02","03",null,"04",null,"05",null,"06"]
[null,null,null,null,"ID","Naziv podjetja","Matična številka \ndobavitelja toplote",null,"Količina toplote \n[MWh]",null,"Povprečna letna obračunska moč \n[MW/leto]",null,"Delež toplote dobavitelja \n[%]"]
[null,null,null,null,0,{"$f":"F14","v":""},{"$f":"IF(N12=0,\"\",N12)","v":""},null,{"$f":"IF(F27=\"\",\"\",C40)","v":""},null,{"$f":"IF(F27=\"\",\"\",PRIHODKI!I190)","v":""},null,{"$f":"IF(F27=\"\",\"\",IFERROR(I27/I32,0))","v":""}]
[null,null,null,null,1,{"$f":"IF(G28=\"\",\"\",IFERROR(VLOOKUP(MATCH(G28,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},{"$f":"IF(UVS_T!G28=0,\"\",UVS_T!G28)","v":""},null,{"$f":"IF(F28=\"\",\"\",G72)","v":""},null,{"$f":"IF(F28=\"\",\"\",G75)","v":""},null,{"$f":"IF(F28=\"\",\"\",IFERROR(I28/I32,0))","v":""}]
[null,null,null,null,2,{"$f":"IF(G29=\"\",\"\",IFERROR(VLOOKUP(MATCH(G29,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},{"$f":"IF(UVS_T!G29=0,\"\",UVS_T!G29)","v":""},null,{"$f":"IF(F29=\"\",\"\",G76)","v":""},null,{"$f":"IF(F29=\"\",\"\",G79)","v":""},null,{"$f":"IF(F29=\"\",\"\",IFERROR(I29/I32,0))","v":""}]
[null,null,null,null,3,{"$f":"IF(G30=\"\",\"\",IFERROR(VLOOKUP(MATCH(G30,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},{"$f":"IF(UVS_T!G30=0,\"\",UVS_T!G30)","v":""},null,{"$f":"IF(F30=\"\",\"\",G80)","v":""},null,{"$f":"IF(F30=\"\",\"\",G83)","v":""},null,{"$f":"IF(F30=\"\",\"\",IFERROR(I30/I32,0))","v":""}]
[null,null,null,null,4,{"$f":"IF(G31=\"\",\"\",IFERROR(VLOOKUP(MATCH(G31,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],3),\"Proizvajalec toplote ni registriran oz. je matična številka proizvajalca toplote napačna\"))","v":""},{"$f":"IF(UVS_T!G31=0,\"\",UVS_T!G31)","v":""},null,{"$f":"IF(F31=\"\",\"\",G84)","v":""},null,{"$f":"IF(F31=\"\",\"\",G87)","v":""},null,{"$f":"IF(F31=\"\",\"\",IFERROR(I31/I32,0))","v":""}]
[null,null,null,null,null,"SKUPAJ",null,null,{"$f":"SUM(I27:J31)","v":0},null,{"$f":"SUM(K27:L31)","v":0},null,{"$f":"SUM(M27:M31)","v":0}]
[]
[]
[]
[]
[null,null,null,null,"Tabela 28:",{"$f":"\"Struktura upravičenih variabilnih stroškov v letu \"&\"\"&BAZA_Sifranti!AL5","v":"Struktura upravičenih variabilnih stroškov v letu t (2025)"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COUNTA(F43:F71,G72:G87,I43:Q71)=0,1,0)","v":0},null,null,null,null,null,"Število napak izpolnjevanja:",{"$f":"AR40+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tip proizvodne naprave in njeni mesečni izkoristki"]
[null,null,null,1]
[null,null,null,null,null,"Priznani upravičeni variabilni stroški (UVS)","Količinska poraba upravičenih variabilnih stroškov [enot]",null,null,null,null,"Proizvedena koristna energija [MWh]",null,null,null,"Cene in dodatni zneski UVS",null,null,"Zneski in strukturni deleži UVS (brez DDV)",null,null,null,null,null,null,null,null,"Opomba:",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,null,null,null,null,null,null,"Opomba:"]
[null,null,{"$f":"SUMIF(C43:C71,\"A01\",N43:N71)+SUMIF(C43:C71,\"A01\",M43:M71)","v":0},null,null,null,null,null,"EE","TE",null,"EE Bruto","TE predana v distribucijski sistem",null,"TE lastne rabe",null,null,null,null,null,null,null,null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AR43:AR87)","v":29},null,"Kontrola napak vnosa in vnesenih vrednosti",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Uporabljen tip proizvodnih naprav in doseženi mesečni parametri"]
[null,null,null,null,"01","02","03","04","05","06","07","08","09","10","11","12","13","14","15","16","17","18",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,null,null,null,null,null,"A01-7-1","A01-7-2"]
[null,null,"ID_PP","ID_PR","ID","Naziv upravičenega variabilnega stroška","Skupna poraba \n[enot]","Enota","Poraba SPTE Proizvodnja EE [enot]","Poraba SPTE Proizvodnja TE [enot]","Poraba Kotli/Ostalo Proizvodnja TE [enot]","SPTE\nProizvedena EE [MWh]","SPTE\nProizvedena TE [MWh]","Kotli/Ostalo\nProizvedena TE [MWh]","Lastna raba TE [MWh]","Znesek omrežnine, dajatev, prispevkov in dodatkov \n[EUR]","Pogodbena cena UVS \n(brez omrežnine, dajatev in prispevkov)\n[enoto UVS]","Enota UVS","Znesek upravičenega stroška \n[EUR]","Strukturni delež upravičenega stroška \n[%]","Ponder","Ponder \nai oz. bi             ",null,null,null,null,null,"Skupina odjemalcev","Razmerje odjemov TE med skupinami zaščitenih in nezaščitenih odjemalcev [%)","Načrtovana oz. realizirana poraba količin UVS [enota]","Delež porabe UVS po skupinah odjemalcev [enota]",null,null,null,null,null,null,null,null,null,null,null,"Ponder","Sumarna kontrola",null,"Kontrola prazen prostor","Kontrola podvajanja","Kontrola povezana z osnovnim šifrantom","Kontrola izpolnjenosti SPTE","Kontrola izpolnjenosti KOTLI","Omejitev SPTE","Omejitev KOTLI","Omejitev SPTE&KOTLI","Omejitev TOPČRP","Kontrola izpolnjenosti I","Kontrola izpolnjenosti II","Kontrola regulirana cena A01-7-1","Kontrola regulirana cena A01-7-2","Regulirana cena A01-7-1","Regulirana cena A01-7-2",null,"SPTE + Kotli","TOPČRP","SPTE","Vrsta naprave","Izkoristek naprave","Toplotni izkoristek","Električni izkoristek","Razmernik C = EE/TE","Tip proizvodnih naprav",null,"Kriteriji izkoristkov proizvodnih naprav in razmernika C za SPTE"]
[null,null,{"$f":"LEFT(E43,3)","v":""},{"$f":"$D$39","v":0},{"$f":"IFERROR(IF(F43=\"\",\"\",LOOKUP(MATCH(F43,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F43=\"\",\"\",UVS_T!F43)","v":""},{"$f":"IF(E43=\"\",\"\",ROUND(IF(OR(O43=0,O43=\"\"),SUM(J43:K43),(SUM(M43:N43))/(SUM(M43:N43)+O43)*SUM(J43:K43)),3))","v":""},{"$f":"IFERROR(IF(E43=\"\",\"\",VLOOKUP((MATCH(E43,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I98,UVS_T!I153,UVS_T!I208,UVS_T!I263,UVS_T!I318,UVS_T!I373,UVS_T!I428,UVS_T!I483,UVS_T!I538,UVS_T!I593,UVS_T!I648))","v":""},{"$f":"IF(F43=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J98,UVS_T!J153,UVS_T!J208,UVS_T!J263,UVS_T!J318,UVS_T!J373,UVS_T!J428,UVS_T!J483,UVS_T!J538,UVS_T!J593,UVS_T!J648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K98,UVS_T!K153,UVS_T!K208,UVS_T!K263,UVS_T!K318,UVS_T!K373,UVS_T!K428,UVS_T!K483,UVS_T!K538,UVS_T!K593,UVS_T!K648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L98,UVS_T!L153,UVS_T!L208,UVS_T!L263,UVS_T!L318,UVS_T!L373,UVS_T!L428,UVS_T!L483,UVS_T!L538,UVS_T!L593,UVS_T!L648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M98,UVS_T!M153,UVS_T!M208,UVS_T!M263,UVS_T!M318,UVS_T!M373,UVS_T!M428,UVS_T!M483,UVS_T!M538,UVS_T!M593,UVS_T!M648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N98,UVS_T!N153,UVS_T!N208,UVS_T!N263,UVS_T!N318,UVS_T!N373,UVS_T!N428,UVS_T!N483,UVS_T!N538,UVS_T!N593,UVS_T!N648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O98,UVS_T!O153,UVS_T!O208,UVS_T!O263,UVS_T!O318,UVS_T!O373,UVS_T!O428,UVS_T!O483,UVS_T!O538,UVS_T!O593,UVS_T!O648))","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P98,UVS_T!P153,UVS_T!P208,UVS_T!P263,UVS_T!P318,UVS_T!P373,UVS_T!P428,UVS_T!P483,UVS_T!P538,UVS_T!P593,UVS_T!P648))","v":""},54.17,{"$f":"IFERROR(IF(E43=\"\",\"\",VLOOKUP((MATCH(E43,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E43=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S98,UVS_T!S153,UVS_T!S208,UVS_T!S263,UVS_T!S318,UVS_T!S373,UVS_T!S428,UVS_T!S483,UVS_T!S538,UVS_T!S593,UVS_T!S648))","v":""},{"$f":"IFERROR(S43/$S$88,\"\")","v":""},{"$f":"IF(F43=\"\",\"\",AQ43)","v":""},{"$f":"IFERROR(T43,\"\")","v":""},null,null,null,null,null,"GO",0.63286459089090474,0,{"$f":"ROUND(AD43*AC43,3)","v":0},null,null,null,null,null,null,{"$f":"LEFT(E43,3)","v":""},null,null,null,null,"a1",{"$f":"IF(SUM(AS43:BF43)>0,1,0)","v":0},null,{"$f":"IF(AND(F43=\"\",F44<>\"\"),1,0)","v":0},{"$f":"IF(IF(F43=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F43)=1)=FALSE,1,0)","v":0},{"$f":"IF(E43=\"\",0,IFERROR(IF(MATCH(E43,$CF$194:$CF$227,0)>0,0,1),1))","v":0},{"$f":"IF(SUM(I43:O43)=0,0,IF(LEFT(E43,3)=\"A01\",IF(SUM(I43:J43,L43:M43)=0,0,IF(AND(SUM(I43:J43)>0,SUM(L43:M43)>0),0,1)),0))","v":0},{"$f":"IF(SUM(I43:O43)=0,0,IF(LEFT(E43,3)=\"A01\",IF(SUM(I43:O43)=0,0,IF(OR(AND(K43=0,N43=0),AND(K43>0,N43>=0))=TRUE,0,1)),0))","v":0},{"$f":"IFERROR(IF(BM43=1,IF(AND(BN43<=$BZ$44,BN43>=$CA$44,BO43<=$BV$44,BO43>=$BW$44,BP43<=$BX$44,BP43>=$BY$44,BQ43>=$CB$44,BQ43<=$CC$44),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=2,IF(AND(BN43<=$BZ$45,BN43>=$CA$45,BO43<=$BV$45,BO43>=$BW$45),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=3,IF(AND(BN43<=$BZ$46,BN43>=$CA$46,BO43<=$BV$46,BO43>=$BW$46,BP43<=$BX$46,BP43>=$BY$46,BQ43>=$CB$46,BQ43<=$CC$46),0,1),0),0)","v":0},{"$f":"IFERROR(IF(BM43=4,IF(AND(BN43<=$BZ$47,BN43>=$CA$47,BO43<=$BV$47,BO43>=$BW$47),0,1),0),0)","v":0},{"$f":"IF(E43=\"\",0,IF(AND(OR(AND(I43=0,L43=0),AND(I43>0,L43>0),AND(SUM(I43:J43)>0,SUM(L43:M43)>0)),OR(AND(I43>0,J43>0,L43>0),AND(SUM(I43:J43)=0,SUM(L43:M43)=0)))=TRUE,0,1))","v":0},{"$f":"IF(OR(COUNTA(F43,I43:Q43)>9,COUNTA(F43,I43:Q43)=0)=TRUE,0,1)","v":0},{"$f":"IF(AND($BG$41=E43,$BG$43<>\"\"),IF(Q43>$BG$43,1,0),0)","v":0},{"$f":"IF(AND($BH$41=E43,$BH$43<>\"\"),IF(Q43>$BH$43,1,0),0)","v":0},null,null,null,{"$f":"AND(LEFT(E43,3)=\"A01\",SUM(L43:N43)>0,E43<>\"A01-13\",E43<>\"A01-14\",E43<>\"A01-15\")","v":false},{"$f":"AND(LEFT(E43,3)=\"A01\",SUM(N43:O43)>0,E43=\"A01-15\")","v":false},{"$f":"IF(BJ43=TRUE,IF(AND(K43=0,BJ43=TRUE),1,IF(SUM(I43:J43)=0,2,3)),0)","v":0},{"$f":"IF(BL43<>0,BL43,IF(BK43=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(L43:O43)/SUM(I43:K43),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(M43:O43)/SUM(J43:K43),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM43=0,\"\",ROUND(SUM(L43)/SUM(I43),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM43=1,$BM43=3),ROUND(IF(O43=0,L43/M43,IF((N43+O43)<=(K43*0.85),L43/(M43+O43),L43/(SUM(N43:O43)-K43*0.85+M43))),3),\"\"),\"\")","v":""},{"$f":"IF(BM43=0,\"\",VLOOKUP(BM43,$BT$44:$BU$47,2))","v":""},null,"ID","Naprava_TIP","Izkoristek TE max","Izkoristek TE min","Izkoristek EE max","Izkoristek EE min","Izkoristek PN max","Izkoristek PN min","Cmin","Cmax"]
[null,null,{"$f":"LEFT(E44,3)","v":""},0,{"$f":"IFERROR(IF(F44=\"\",\"\",LOOKUP(MATCH(F44,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F44=\"\",\"\",UVS_T!F44)","v":""},{"$f":"IF(E44=\"\",\"\",ROUND(IF(OR(O44=0,O44=\"\"),SUM(J44:K44),(SUM(M44:N44))/(SUM(M44:N44)+O44)*SUM(J44:K44)),3))","v":""},{"$f":"IFERROR(IF(E44=\"\",\"\",VLOOKUP((MATCH(E44,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I99,UVS_T!I154,UVS_T!I209,UVS_T!I264,UVS_T!I319,UVS_T!I374,UVS_T!I429,UVS_T!I484,UVS_T!I539,UVS_T!I594,UVS_T!I649))","v":""},{"$f":"IF(F44=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J99,UVS_T!J154,UVS_T!J209,UVS_T!J264,UVS_T!J319,UVS_T!J374,UVS_T!J429,UVS_T!J484,UVS_T!J539,UVS_T!J594,UVS_T!J649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K99,UVS_T!K154,UVS_T!K209,UVS_T!K264,UVS_T!K319,UVS_T!K374,UVS_T!K429,UVS_T!K484,UVS_T!K539,UVS_T!K594,UVS_T!K649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L99,UVS_T!L154,UVS_T!L209,UVS_T!L264,UVS_T!L319,UVS_T!L374,UVS_T!L429,UVS_T!L484,UVS_T!L539,UVS_T!L594,UVS_T!L649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M99,UVS_T!M154,UVS_T!M209,UVS_T!M264,UVS_T!M319,UVS_T!M374,UVS_T!M429,UVS_T!M484,UVS_T!M539,UVS_T!M594,UVS_T!M649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N99,UVS_T!N154,UVS_T!N209,UVS_T!N264,UVS_T!N319,UVS_T!N374,UVS_T!N429,UVS_T!N484,UVS_T!N539,UVS_T!N594,UVS_T!N649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O99,UVS_T!O154,UVS_T!O209,UVS_T!O264,UVS_T!O319,UVS_T!O374,UVS_T!O429,UVS_T!O484,UVS_T!O539,UVS_T!O594,UVS_T!O649))","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P99,UVS_T!P154,UVS_T!P209,UVS_T!P264,UVS_T!P319,UVS_T!P374,UVS_T!P429,UVS_T!P484,UVS_T!P539,UVS_T!P594,UVS_T!P649))","v":""},54.17,{"$f":"IFERROR(IF(E44=\"\",\"\",VLOOKUP((MATCH(E44,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E44=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S99,UVS_T!S154,UVS_T!S209,UVS_T!S264,UVS_T!S319,UVS_T!S374,UVS_T!S429,UVS_T!S484,UVS_T!S539,UVS_T!S594,UVS_T!S649))","v":""},{"$f":"IFERROR(S44/$S$88,\"\")","v":""},"","",null,null,null,null,null,"ZNGO",0.14709054927946458,null,{"$f":"ROUND(AD43*AC44,3)","v":0},null,null,null,null,null,null,{"$f":"LEFT(E44,3)","v":""},null,null,null,null,"a2",{"$f":"IF(SUM(AS44:BF44)>0,1,0)","v":0},null,0,{"$f":"IF(IF(F44=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F44)=1)=FALSE,1,0)","v":0},0,0,0,{"$f":"IFERROR(IF(BM44=1,IF(AND(BN44<=$BZ$44,BN44>=$CA$44,BO44<=$BV$44,BO44>=$BW$44,BP44<=$BX$44,BP44>=$BY$44,BQ44>=$CB$44,BQ44<=$CC$44),0,1),0),0)","v":0},0,{"$f":"IFERROR(IF(BM44=3,IF(AND(BN44<=$BZ$46,BN44>=$CA$46,BO44<=$BV$46,BO44>=$BW$46,BP44<=$BX$46,BP44>=$BY$46,BQ44>=$CB$46,BQ44<=$CC$46),0,1),0),0)","v":0},0,0,0,{"$f":"IF(AND($BG$41=E44,$BG$43<>\"\"),IF(Q44>$BG$43,1,0),0)","v":0},0,null,null,null,{"$f":"AND(LEFT(E44,3)=\"A01\",SUM(L44:N44)>0,E44<>\"A01-13\",E44<>\"A01-14\",E44<>\"A01-15\")","v":false},false,0,{"$f":"IF(BL44<>0,BL44,IF(BK44=TRUE,4,0))","v":0},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(L44:O44)/SUM(I44:K44),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(M44:O44)/SUM(J44:K44),3)),\"\")","v":""},{"$f":"IFERROR(IF($BM44=0,\"\",ROUND(SUM(L44)/SUM(I44),3)),\"\")","v":""},{"$f":"IFERROR(IF(OR($BM44=1,$BM44=3),ROUND(IF(O44=0,L44/M44,IF((N44+O44)<=(K44*0.95),L44/(M44+O44),L44/(SUM(N44:O44)-K44*0.95+M44))),3),\"\"),\"\")","v":""},{"$f":"IF(BM44=0,\"\",VLOOKUP(BM44,$BT$44:$BU$47,2))","v":""},null,1,"SPTE",1.2,0.45,0.85,0.25,1.2,0.45,0.2,1.2]
[null,null,"",0,{"$f":"IFERROR(IF(F45=\"\",\"\",LOOKUP(MATCH(F45,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F45=\"\",\"\",UVS_T!F45)","v":""},"",{"$f":"IFERROR(IF(E45=\"\",\"\",VLOOKUP((MATCH(E45,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I100,UVS_T!I155,UVS_T!I210,UVS_T!I265,UVS_T!I320,UVS_T!I375,UVS_T!I430,UVS_T!I485,UVS_T!I540,UVS_T!I595,UVS_T!I650))","v":""},{"$f":"IF(F45=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J100,UVS_T!J155,UVS_T!J210,UVS_T!J265,UVS_T!J320,UVS_T!J375,UVS_T!J430,UVS_T!J485,UVS_T!J540,UVS_T!J595,UVS_T!J650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K100,UVS_T!K155,UVS_T!K210,UVS_T!K265,UVS_T!K320,UVS_T!K375,UVS_T!K430,UVS_T!K485,UVS_T!K540,UVS_T!K595,UVS_T!K650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L100,UVS_T!L155,UVS_T!L210,UVS_T!L265,UVS_T!L320,UVS_T!L375,UVS_T!L430,UVS_T!L485,UVS_T!L540,UVS_T!L595,UVS_T!L650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M100,UVS_T!M155,UVS_T!M210,UVS_T!M265,UVS_T!M320,UVS_T!M375,UVS_T!M430,UVS_T!M485,UVS_T!M540,UVS_T!M595,UVS_T!M650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N100,UVS_T!N155,UVS_T!N210,UVS_T!N265,UVS_T!N320,UVS_T!N375,UVS_T!N430,UVS_T!N485,UVS_T!N540,UVS_T!N595,UVS_T!N650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O100,UVS_T!O155,UVS_T!O210,UVS_T!O265,UVS_T!O320,UVS_T!O375,UVS_T!O430,UVS_T!O485,UVS_T!O540,UVS_T!O595,UVS_T!O650))","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P100,UVS_T!P155,UVS_T!P210,UVS_T!P265,UVS_T!P320,UVS_T!P375,UVS_T!P430,UVS_T!P485,UVS_T!P540,UVS_T!P595,UVS_T!P650))","v":""},54.17,{"$f":"IFERROR(IF(E45=\"\",\"\",VLOOKUP((MATCH(E45,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E45=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S100,UVS_T!S155,UVS_T!S210,UVS_T!S265,UVS_T!S320,UVS_T!S375,UVS_T!S430,UVS_T!S485,UVS_T!S540,UVS_T!S595,UVS_T!S650))","v":""},"","","",null,null,null,null,null,"NNGO",{"$f":"IFERROR(1-SUM(AC43:AC44),0)","v":0.22004485982963073},null,{"$f":"ROUND(AD43*AC45,3)","v":0},null,null,null,null,null,null,"",null,null,null,null,"a3",0,null,0,{"$f":"IF(IF(F45=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F45)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,2,"KOTLI",1,0.65,0,0,1,0.65,0,0]
[null,null,"",0,{"$f":"IFERROR(IF(F46=\"\",\"\",LOOKUP(MATCH(F46,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F46=\"\",\"\",UVS_T!F46)","v":""},"",{"$f":"IFERROR(IF(E46=\"\",\"\",VLOOKUP((MATCH(E46,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I101,UVS_T!I156,UVS_T!I211,UVS_T!I266,UVS_T!I321,UVS_T!I376,UVS_T!I431,UVS_T!I486,UVS_T!I541,UVS_T!I596,UVS_T!I651))","v":""},{"$f":"IF(F46=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J101,UVS_T!J156,UVS_T!J211,UVS_T!J266,UVS_T!J321,UVS_T!J376,UVS_T!J431,UVS_T!J486,UVS_T!J541,UVS_T!J596,UVS_T!J651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K101,UVS_T!K156,UVS_T!K211,UVS_T!K266,UVS_T!K321,UVS_T!K376,UVS_T!K431,UVS_T!K486,UVS_T!K541,UVS_T!K596,UVS_T!K651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L101,UVS_T!L156,UVS_T!L211,UVS_T!L266,UVS_T!L321,UVS_T!L376,UVS_T!L431,UVS_T!L486,UVS_T!L541,UVS_T!L596,UVS_T!L651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M101,UVS_T!M156,UVS_T!M211,UVS_T!M266,UVS_T!M321,UVS_T!M376,UVS_T!M431,UVS_T!M486,UVS_T!M541,UVS_T!M596,UVS_T!M651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N101,UVS_T!N156,UVS_T!N211,UVS_T!N266,UVS_T!N321,UVS_T!N376,UVS_T!N431,UVS_T!N486,UVS_T!N541,UVS_T!N596,UVS_T!N651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O101,UVS_T!O156,UVS_T!O211,UVS_T!O266,UVS_T!O321,UVS_T!O376,UVS_T!O431,UVS_T!O486,UVS_T!O541,UVS_T!O596,UVS_T!O651))","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P101,UVS_T!P156,UVS_T!P211,UVS_T!P266,UVS_T!P321,UVS_T!P376,UVS_T!P431,UVS_T!P486,UVS_T!P541,UVS_T!P596,UVS_T!P651))","v":""},168.80292,{"$f":"IFERROR(IF(E46=\"\",\"\",VLOOKUP((MATCH(E46,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E46=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S101,UVS_T!S156,UVS_T!S211,UVS_T!S266,UVS_T!S321,UVS_T!S376,UVS_T!S431,UVS_T!S486,UVS_T!S541,UVS_T!S596,UVS_T!S651))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a4",0,null,0,{"$f":"IF(IF(F46=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F46)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,3,"SPTE&KOTLI",1,0.45,0.85,0.25,1,0.45,0.2,1.5]
[null,null,"",0,{"$f":"IFERROR(IF(F47=\"\",\"\",LOOKUP(MATCH(F47,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F47=\"\",\"\",UVS_T!F47)","v":""},"",{"$f":"IFERROR(IF(E47=\"\",\"\",VLOOKUP((MATCH(E47,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I102,UVS_T!I157,UVS_T!I212,UVS_T!I267,UVS_T!I322,UVS_T!I377,UVS_T!I432,UVS_T!I487,UVS_T!I542,UVS_T!I597,UVS_T!I652))","v":""},{"$f":"IF(F47=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J102,UVS_T!J157,UVS_T!J212,UVS_T!J267,UVS_T!J322,UVS_T!J377,UVS_T!J432,UVS_T!J487,UVS_T!J542,UVS_T!J597,UVS_T!J652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K102,UVS_T!K157,UVS_T!K212,UVS_T!K267,UVS_T!K322,UVS_T!K377,UVS_T!K432,UVS_T!K487,UVS_T!K542,UVS_T!K597,UVS_T!K652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L102,UVS_T!L157,UVS_T!L212,UVS_T!L267,UVS_T!L322,UVS_T!L377,UVS_T!L432,UVS_T!L487,UVS_T!L542,UVS_T!L597,UVS_T!L652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M102,UVS_T!M157,UVS_T!M212,UVS_T!M267,UVS_T!M322,UVS_T!M377,UVS_T!M432,UVS_T!M487,UVS_T!M542,UVS_T!M597,UVS_T!M652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N102,UVS_T!N157,UVS_T!N212,UVS_T!N267,UVS_T!N322,UVS_T!N377,UVS_T!N432,UVS_T!N487,UVS_T!N542,UVS_T!N597,UVS_T!N652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O102,UVS_T!O157,UVS_T!O212,UVS_T!O267,UVS_T!O322,UVS_T!O377,UVS_T!O432,UVS_T!O487,UVS_T!O542,UVS_T!O597,UVS_T!O652))","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P102,UVS_T!P157,UVS_T!P212,UVS_T!P267,UVS_T!P322,UVS_T!P377,UVS_T!P432,UVS_T!P487,UVS_T!P542,UVS_T!P597,UVS_T!P652))","v":""},168.80292,{"$f":"IFERROR(IF(E47=\"\",\"\",VLOOKUP((MATCH(E47,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E47=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S102,UVS_T!S157,UVS_T!S212,UVS_T!S267,UVS_T!S322,UVS_T!S377,UVS_T!S432,UVS_T!S487,UVS_T!S542,UVS_T!S597,UVS_T!S652))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a5",0,null,0,{"$f":"IF(IF(F47=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F47)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","","",null,4,"TOPČRP",3.5,1.2,0,0,3.5,1.2,0,0]
[null,null,"",0,{"$f":"IFERROR(IF(F48=\"\",\"\",LOOKUP(MATCH(F48,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F48=\"\",\"\",UVS_T!F48)","v":""},"",{"$f":"IFERROR(IF(E48=\"\",\"\",VLOOKUP((MATCH(E48,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I103,UVS_T!I158,UVS_T!I213,UVS_T!I268,UVS_T!I323,UVS_T!I378,UVS_T!I433,UVS_T!I488,UVS_T!I543,UVS_T!I598,UVS_T!I653))","v":""},{"$f":"IF(F48=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J103,UVS_T!J158,UVS_T!J213,UVS_T!J268,UVS_T!J323,UVS_T!J378,UVS_T!J433,UVS_T!J488,UVS_T!J543,UVS_T!J598,UVS_T!J653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K103,UVS_T!K158,UVS_T!K213,UVS_T!K268,UVS_T!K323,UVS_T!K378,UVS_T!K433,UVS_T!K488,UVS_T!K543,UVS_T!K598,UVS_T!K653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L103,UVS_T!L158,UVS_T!L213,UVS_T!L268,UVS_T!L323,UVS_T!L378,UVS_T!L433,UVS_T!L488,UVS_T!L543,UVS_T!L598,UVS_T!L653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M103,UVS_T!M158,UVS_T!M213,UVS_T!M268,UVS_T!M323,UVS_T!M378,UVS_T!M433,UVS_T!M488,UVS_T!M543,UVS_T!M598,UVS_T!M653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N103,UVS_T!N158,UVS_T!N213,UVS_T!N268,UVS_T!N323,UVS_T!N378,UVS_T!N433,UVS_T!N488,UVS_T!N543,UVS_T!N598,UVS_T!N653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O103,UVS_T!O158,UVS_T!O213,UVS_T!O268,UVS_T!O323,UVS_T!O378,UVS_T!O433,UVS_T!O488,UVS_T!O543,UVS_T!O598,UVS_T!O653))","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P103,UVS_T!P158,UVS_T!P213,UVS_T!P268,UVS_T!P323,UVS_T!P378,UVS_T!P433,UVS_T!P488,UVS_T!P543,UVS_T!P598,UVS_T!P653))","v":""},1.8491500000000001,{"$f":"IFERROR(IF(E48=\"\",\"\",VLOOKUP((MATCH(E48,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E48=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S103,UVS_T!S158,UVS_T!S213,UVS_T!S268,UVS_T!S323,UVS_T!S378,UVS_T!S433,UVS_T!S488,UVS_T!S543,UVS_T!S598,UVS_T!S653))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a6",0,null,0,{"$f":"IF(IF(F48=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F48)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F49=\"\",\"\",LOOKUP(MATCH(F49,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F49=\"\",\"\",UVS_T!F49)","v":""},"",{"$f":"IFERROR(IF(E49=\"\",\"\",VLOOKUP((MATCH(E49,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I104,UVS_T!I159,UVS_T!I214,UVS_T!I269,UVS_T!I324,UVS_T!I379,UVS_T!I434,UVS_T!I489,UVS_T!I544,UVS_T!I599,UVS_T!I654))","v":""},{"$f":"IF(F49=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J104,UVS_T!J159,UVS_T!J214,UVS_T!J269,UVS_T!J324,UVS_T!J379,UVS_T!J434,UVS_T!J489,UVS_T!J544,UVS_T!J599,UVS_T!J654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K104,UVS_T!K159,UVS_T!K214,UVS_T!K269,UVS_T!K324,UVS_T!K379,UVS_T!K434,UVS_T!K489,UVS_T!K544,UVS_T!K599,UVS_T!K654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L104,UVS_T!L159,UVS_T!L214,UVS_T!L269,UVS_T!L324,UVS_T!L379,UVS_T!L434,UVS_T!L489,UVS_T!L544,UVS_T!L599,UVS_T!L654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M104,UVS_T!M159,UVS_T!M214,UVS_T!M269,UVS_T!M324,UVS_T!M379,UVS_T!M434,UVS_T!M489,UVS_T!M544,UVS_T!M599,UVS_T!M654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N104,UVS_T!N159,UVS_T!N214,UVS_T!N269,UVS_T!N324,UVS_T!N379,UVS_T!N434,UVS_T!N489,UVS_T!N544,UVS_T!N599,UVS_T!N654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O104,UVS_T!O159,UVS_T!O214,UVS_T!O269,UVS_T!O324,UVS_T!O379,UVS_T!O434,UVS_T!O489,UVS_T!O544,UVS_T!O599,UVS_T!O654))","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P104,UVS_T!P159,UVS_T!P214,UVS_T!P269,UVS_T!P324,UVS_T!P379,UVS_T!P434,UVS_T!P489,UVS_T!P544,UVS_T!P599,UVS_T!P654))","v":""},0,{"$f":"IFERROR(IF(E49=\"\",\"\",VLOOKUP((MATCH(E49,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E49=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S104,UVS_T!S159,UVS_T!S214,UVS_T!S269,UVS_T!S324,UVS_T!S379,UVS_T!S434,UVS_T!S489,UVS_T!S544,UVS_T!S599,UVS_T!S654))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a7",0,null,0,{"$f":"IF(IF(F49=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F49)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F50=\"\",\"\",LOOKUP(MATCH(F50,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F50=\"\",\"\",UVS_T!F50)","v":""},"",{"$f":"IFERROR(IF(E50=\"\",\"\",VLOOKUP((MATCH(E50,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I105,UVS_T!I160,UVS_T!I215,UVS_T!I270,UVS_T!I325,UVS_T!I380,UVS_T!I435,UVS_T!I490,UVS_T!I545,UVS_T!I600,UVS_T!I655))","v":""},{"$f":"IF(F50=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J105,UVS_T!J160,UVS_T!J215,UVS_T!J270,UVS_T!J325,UVS_T!J380,UVS_T!J435,UVS_T!J490,UVS_T!J545,UVS_T!J600,UVS_T!J655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K105,UVS_T!K160,UVS_T!K215,UVS_T!K270,UVS_T!K325,UVS_T!K380,UVS_T!K435,UVS_T!K490,UVS_T!K545,UVS_T!K600,UVS_T!K655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L105,UVS_T!L160,UVS_T!L215,UVS_T!L270,UVS_T!L325,UVS_T!L380,UVS_T!L435,UVS_T!L490,UVS_T!L545,UVS_T!L600,UVS_T!L655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M105,UVS_T!M160,UVS_T!M215,UVS_T!M270,UVS_T!M325,UVS_T!M380,UVS_T!M435,UVS_T!M490,UVS_T!M545,UVS_T!M600,UVS_T!M655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N105,UVS_T!N160,UVS_T!N215,UVS_T!N270,UVS_T!N325,UVS_T!N380,UVS_T!N435,UVS_T!N490,UVS_T!N545,UVS_T!N600,UVS_T!N655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O105,UVS_T!O160,UVS_T!O215,UVS_T!O270,UVS_T!O325,UVS_T!O380,UVS_T!O435,UVS_T!O490,UVS_T!O545,UVS_T!O600,UVS_T!O655))","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P105,UVS_T!P160,UVS_T!P215,UVS_T!P270,UVS_T!P325,UVS_T!P380,UVS_T!P435,UVS_T!P490,UVS_T!P545,UVS_T!P600,UVS_T!P655))","v":""},70.941119999999998,{"$f":"IFERROR(IF(E50=\"\",\"\",VLOOKUP((MATCH(E50,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E50=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S105,UVS_T!S160,UVS_T!S215,UVS_T!S270,UVS_T!S325,UVS_T!S380,UVS_T!S435,UVS_T!S490,UVS_T!S545,UVS_T!S600,UVS_T!S655))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEFT(E50,3)","v":""},null,null,null,null,"a8",0,null,0,{"$f":"IF(IF(F50=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F50)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F51=\"\",\"\",LOOKUP(MATCH(F51,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F51=\"\",\"\",UVS_T!F51)","v":""},"",{"$f":"IFERROR(IF(E51=\"\",\"\",VLOOKUP((MATCH(E51,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I106,UVS_T!I161,UVS_T!I216,UVS_T!I271,UVS_T!I326,UVS_T!I381,UVS_T!I436,UVS_T!I491,UVS_T!I546,UVS_T!I601,UVS_T!I656))","v":""},{"$f":"IF(F51=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J106,UVS_T!J161,UVS_T!J216,UVS_T!J271,UVS_T!J326,UVS_T!J381,UVS_T!J436,UVS_T!J491,UVS_T!J546,UVS_T!J601,UVS_T!J656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K106,UVS_T!K161,UVS_T!K216,UVS_T!K271,UVS_T!K326,UVS_T!K381,UVS_T!K436,UVS_T!K491,UVS_T!K546,UVS_T!K601,UVS_T!K656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L106,UVS_T!L161,UVS_T!L216,UVS_T!L271,UVS_T!L326,UVS_T!L381,UVS_T!L436,UVS_T!L491,UVS_T!L546,UVS_T!L601,UVS_T!L656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M106,UVS_T!M161,UVS_T!M216,UVS_T!M271,UVS_T!M326,UVS_T!M381,UVS_T!M436,UVS_T!M491,UVS_T!M546,UVS_T!M601,UVS_T!M656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N106,UVS_T!N161,UVS_T!N216,UVS_T!N271,UVS_T!N326,UVS_T!N381,UVS_T!N436,UVS_T!N491,UVS_T!N546,UVS_T!N601,UVS_T!N656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O106,UVS_T!O161,UVS_T!O216,UVS_T!O271,UVS_T!O326,UVS_T!O381,UVS_T!O436,UVS_T!O491,UVS_T!O546,UVS_T!O601,UVS_T!O656))","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P106,UVS_T!P161,UVS_T!P216,UVS_T!P271,UVS_T!P326,UVS_T!P381,UVS_T!P436,UVS_T!P491,UVS_T!P546,UVS_T!P601,UVS_T!P656))","v":""},null,{"$f":"IFERROR(IF(E51=\"\",\"\",VLOOKUP((MATCH(E51,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E51=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S106,UVS_T!S161,UVS_T!S216,UVS_T!S271,UVS_T!S326,UVS_T!S381,UVS_T!S436,UVS_T!S491,UVS_T!S546,UVS_T!S601,UVS_T!S656))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a9",1,null,0,{"$f":"IF(IF(F51=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F51)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(OR(COUNTA(F51,I51:Q51)>9,COUNTA(F51,I51:Q51)=0)=TRUE,0,1)","v":1},0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F52=\"\",\"\",LOOKUP(MATCH(F52,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F52=\"\",\"\",UVS_T!F52)","v":""},"",{"$f":"IFERROR(IF(E52=\"\",\"\",VLOOKUP((MATCH(E52,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I107,UVS_T!I162,UVS_T!I217,UVS_T!I272,UVS_T!I327,UVS_T!I382,UVS_T!I437,UVS_T!I492,UVS_T!I547,UVS_T!I602,UVS_T!I657))","v":""},{"$f":"IF(F52=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J107,UVS_T!J162,UVS_T!J217,UVS_T!J272,UVS_T!J327,UVS_T!J382,UVS_T!J437,UVS_T!J492,UVS_T!J547,UVS_T!J602,UVS_T!J657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K107,UVS_T!K162,UVS_T!K217,UVS_T!K272,UVS_T!K327,UVS_T!K382,UVS_T!K437,UVS_T!K492,UVS_T!K547,UVS_T!K602,UVS_T!K657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L107,UVS_T!L162,UVS_T!L217,UVS_T!L272,UVS_T!L327,UVS_T!L382,UVS_T!L437,UVS_T!L492,UVS_T!L547,UVS_T!L602,UVS_T!L657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M107,UVS_T!M162,UVS_T!M217,UVS_T!M272,UVS_T!M327,UVS_T!M382,UVS_T!M437,UVS_T!M492,UVS_T!M547,UVS_T!M602,UVS_T!M657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N107,UVS_T!N162,UVS_T!N217,UVS_T!N272,UVS_T!N327,UVS_T!N382,UVS_T!N437,UVS_T!N492,UVS_T!N547,UVS_T!N602,UVS_T!N657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O107,UVS_T!O162,UVS_T!O217,UVS_T!O272,UVS_T!O327,UVS_T!O382,UVS_T!O437,UVS_T!O492,UVS_T!O547,UVS_T!O602,UVS_T!O657))","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P107,UVS_T!P162,UVS_T!P217,UVS_T!P272,UVS_T!P327,UVS_T!P382,UVS_T!P437,UVS_T!P492,UVS_T!P547,UVS_T!P602,UVS_T!P657))","v":""},null,{"$f":"IFERROR(IF(E52=\"\",\"\",VLOOKUP((MATCH(E52,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E52=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S107,UVS_T!S162,UVS_T!S217,UVS_T!S272,UVS_T!S327,UVS_T!S382,UVS_T!S437,UVS_T!S492,UVS_T!S547,UVS_T!S602,UVS_T!S657))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a10",1,null,0,{"$f":"IF(IF(F52=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F52)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F53=\"\",\"\",LOOKUP(MATCH(F53,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F53=\"\",\"\",UVS_T!F53)","v":""},"",{"$f":"IFERROR(IF(E53=\"\",\"\",VLOOKUP((MATCH(E53,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I108,UVS_T!I163,UVS_T!I218,UVS_T!I273,UVS_T!I328,UVS_T!I383,UVS_T!I438,UVS_T!I493,UVS_T!I548,UVS_T!I603,UVS_T!I658))","v":""},{"$f":"IF(F53=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J108,UVS_T!J163,UVS_T!J218,UVS_T!J273,UVS_T!J328,UVS_T!J383,UVS_T!J438,UVS_T!J493,UVS_T!J548,UVS_T!J603,UVS_T!J658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K108,UVS_T!K163,UVS_T!K218,UVS_T!K273,UVS_T!K328,UVS_T!K383,UVS_T!K438,UVS_T!K493,UVS_T!K548,UVS_T!K603,UVS_T!K658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L108,UVS_T!L163,UVS_T!L218,UVS_T!L273,UVS_T!L328,UVS_T!L383,UVS_T!L438,UVS_T!L493,UVS_T!L548,UVS_T!L603,UVS_T!L658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M108,UVS_T!M163,UVS_T!M218,UVS_T!M273,UVS_T!M328,UVS_T!M383,UVS_T!M438,UVS_T!M493,UVS_T!M548,UVS_T!M603,UVS_T!M658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N108,UVS_T!N163,UVS_T!N218,UVS_T!N273,UVS_T!N328,UVS_T!N383,UVS_T!N438,UVS_T!N493,UVS_T!N548,UVS_T!N603,UVS_T!N658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O108,UVS_T!O163,UVS_T!O218,UVS_T!O273,UVS_T!O328,UVS_T!O383,UVS_T!O438,UVS_T!O493,UVS_T!O548,UVS_T!O603,UVS_T!O658))","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P108,UVS_T!P163,UVS_T!P218,UVS_T!P273,UVS_T!P328,UVS_T!P383,UVS_T!P438,UVS_T!P493,UVS_T!P548,UVS_T!P603,UVS_T!P658))","v":""},null,{"$f":"IFERROR(IF(E53=\"\",\"\",VLOOKUP((MATCH(E53,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E53=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S108,UVS_T!S163,UVS_T!S218,UVS_T!S273,UVS_T!S328,UVS_T!S383,UVS_T!S438,UVS_T!S493,UVS_T!S548,UVS_T!S603,UVS_T!S658))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a11",1,null,0,{"$f":"IF(IF(F53=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F53)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F54=\"\",\"\",LOOKUP(MATCH(F54,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F54=\"\",\"\",UVS_T!F54)","v":""},"",{"$f":"IFERROR(IF(E54=\"\",\"\",VLOOKUP((MATCH(E54,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I109,UVS_T!I164,UVS_T!I219,UVS_T!I274,UVS_T!I329,UVS_T!I384,UVS_T!I439,UVS_T!I494,UVS_T!I549,UVS_T!I604,UVS_T!I659))","v":""},{"$f":"IF(F54=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J109,UVS_T!J164,UVS_T!J219,UVS_T!J274,UVS_T!J329,UVS_T!J384,UVS_T!J439,UVS_T!J494,UVS_T!J549,UVS_T!J604,UVS_T!J659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K109,UVS_T!K164,UVS_T!K219,UVS_T!K274,UVS_T!K329,UVS_T!K384,UVS_T!K439,UVS_T!K494,UVS_T!K549,UVS_T!K604,UVS_T!K659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L109,UVS_T!L164,UVS_T!L219,UVS_T!L274,UVS_T!L329,UVS_T!L384,UVS_T!L439,UVS_T!L494,UVS_T!L549,UVS_T!L604,UVS_T!L659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M109,UVS_T!M164,UVS_T!M219,UVS_T!M274,UVS_T!M329,UVS_T!M384,UVS_T!M439,UVS_T!M494,UVS_T!M549,UVS_T!M604,UVS_T!M659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N109,UVS_T!N164,UVS_T!N219,UVS_T!N274,UVS_T!N329,UVS_T!N384,UVS_T!N439,UVS_T!N494,UVS_T!N549,UVS_T!N604,UVS_T!N659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O109,UVS_T!O164,UVS_T!O219,UVS_T!O274,UVS_T!O329,UVS_T!O384,UVS_T!O439,UVS_T!O494,UVS_T!O549,UVS_T!O604,UVS_T!O659))","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P109,UVS_T!P164,UVS_T!P219,UVS_T!P274,UVS_T!P329,UVS_T!P384,UVS_T!P439,UVS_T!P494,UVS_T!P549,UVS_T!P604,UVS_T!P659))","v":""},null,{"$f":"IFERROR(IF(E54=\"\",\"\",VLOOKUP((MATCH(E54,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E54=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S109,UVS_T!S164,UVS_T!S219,UVS_T!S274,UVS_T!S329,UVS_T!S384,UVS_T!S439,UVS_T!S494,UVS_T!S549,UVS_T!S604,UVS_T!S659))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a12",1,null,0,{"$f":"IF(IF(F54=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F54)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F55=\"\",\"\",LOOKUP(MATCH(F55,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F55=\"\",\"\",UVS_T!F55)","v":""},"",{"$f":"IFERROR(IF(E55=\"\",\"\",VLOOKUP((MATCH(E55,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I110,UVS_T!I165,UVS_T!I220,UVS_T!I275,UVS_T!I330,UVS_T!I385,UVS_T!I440,UVS_T!I495,UVS_T!I550,UVS_T!I605,UVS_T!I660))","v":""},{"$f":"IF(F55=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J110,UVS_T!J165,UVS_T!J220,UVS_T!J275,UVS_T!J330,UVS_T!J385,UVS_T!J440,UVS_T!J495,UVS_T!J550,UVS_T!J605,UVS_T!J660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K110,UVS_T!K165,UVS_T!K220,UVS_T!K275,UVS_T!K330,UVS_T!K385,UVS_T!K440,UVS_T!K495,UVS_T!K550,UVS_T!K605,UVS_T!K660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L110,UVS_T!L165,UVS_T!L220,UVS_T!L275,UVS_T!L330,UVS_T!L385,UVS_T!L440,UVS_T!L495,UVS_T!L550,UVS_T!L605,UVS_T!L660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M110,UVS_T!M165,UVS_T!M220,UVS_T!M275,UVS_T!M330,UVS_T!M385,UVS_T!M440,UVS_T!M495,UVS_T!M550,UVS_T!M605,UVS_T!M660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N110,UVS_T!N165,UVS_T!N220,UVS_T!N275,UVS_T!N330,UVS_T!N385,UVS_T!N440,UVS_T!N495,UVS_T!N550,UVS_T!N605,UVS_T!N660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O110,UVS_T!O165,UVS_T!O220,UVS_T!O275,UVS_T!O330,UVS_T!O385,UVS_T!O440,UVS_T!O495,UVS_T!O550,UVS_T!O605,UVS_T!O660))","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P110,UVS_T!P165,UVS_T!P220,UVS_T!P275,UVS_T!P330,UVS_T!P385,UVS_T!P440,UVS_T!P495,UVS_T!P550,UVS_T!P605,UVS_T!P660))","v":""},null,{"$f":"IFERROR(IF(E55=\"\",\"\",VLOOKUP((MATCH(E55,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E55=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S110,UVS_T!S165,UVS_T!S220,UVS_T!S275,UVS_T!S330,UVS_T!S385,UVS_T!S440,UVS_T!S495,UVS_T!S550,UVS_T!S605,UVS_T!S660))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a13",1,null,0,{"$f":"IF(IF(F55=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F55)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F56=\"\",\"\",LOOKUP(MATCH(F56,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F56=\"\",\"\",UVS_T!F56)","v":""},"",{"$f":"IFERROR(IF(E56=\"\",\"\",VLOOKUP((MATCH(E56,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I111,UVS_T!I166,UVS_T!I221,UVS_T!I276,UVS_T!I331,UVS_T!I386,UVS_T!I441,UVS_T!I496,UVS_T!I551,UVS_T!I606,UVS_T!I661))","v":""},{"$f":"IF(F56=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J111,UVS_T!J166,UVS_T!J221,UVS_T!J276,UVS_T!J331,UVS_T!J386,UVS_T!J441,UVS_T!J496,UVS_T!J551,UVS_T!J606,UVS_T!J661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K111,UVS_T!K166,UVS_T!K221,UVS_T!K276,UVS_T!K331,UVS_T!K386,UVS_T!K441,UVS_T!K496,UVS_T!K551,UVS_T!K606,UVS_T!K661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L111,UVS_T!L166,UVS_T!L221,UVS_T!L276,UVS_T!L331,UVS_T!L386,UVS_T!L441,UVS_T!L496,UVS_T!L551,UVS_T!L606,UVS_T!L661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M111,UVS_T!M166,UVS_T!M221,UVS_T!M276,UVS_T!M331,UVS_T!M386,UVS_T!M441,UVS_T!M496,UVS_T!M551,UVS_T!M606,UVS_T!M661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N111,UVS_T!N166,UVS_T!N221,UVS_T!N276,UVS_T!N331,UVS_T!N386,UVS_T!N441,UVS_T!N496,UVS_T!N551,UVS_T!N606,UVS_T!N661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O111,UVS_T!O166,UVS_T!O221,UVS_T!O276,UVS_T!O331,UVS_T!O386,UVS_T!O441,UVS_T!O496,UVS_T!O551,UVS_T!O606,UVS_T!O661))","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P111,UVS_T!P166,UVS_T!P221,UVS_T!P276,UVS_T!P331,UVS_T!P386,UVS_T!P441,UVS_T!P496,UVS_T!P551,UVS_T!P606,UVS_T!P661))","v":""},null,{"$f":"IFERROR(IF(E56=\"\",\"\",VLOOKUP((MATCH(E56,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E56=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S111,UVS_T!S166,UVS_T!S221,UVS_T!S276,UVS_T!S331,UVS_T!S386,UVS_T!S441,UVS_T!S496,UVS_T!S551,UVS_T!S606,UVS_T!S661))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a14",1,null,0,{"$f":"IF(IF(F56=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F56)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F57=\"\",\"\",LOOKUP(MATCH(F57,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F57=\"\",\"\",UVS_T!F57)","v":""},"",{"$f":"IFERROR(IF(E57=\"\",\"\",VLOOKUP((MATCH(E57,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I112,UVS_T!I167,UVS_T!I222,UVS_T!I277,UVS_T!I332,UVS_T!I387,UVS_T!I442,UVS_T!I497,UVS_T!I552,UVS_T!I607,UVS_T!I662))","v":""},{"$f":"IF(F57=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J112,UVS_T!J167,UVS_T!J222,UVS_T!J277,UVS_T!J332,UVS_T!J387,UVS_T!J442,UVS_T!J497,UVS_T!J552,UVS_T!J607,UVS_T!J662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K112,UVS_T!K167,UVS_T!K222,UVS_T!K277,UVS_T!K332,UVS_T!K387,UVS_T!K442,UVS_T!K497,UVS_T!K552,UVS_T!K607,UVS_T!K662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L112,UVS_T!L167,UVS_T!L222,UVS_T!L277,UVS_T!L332,UVS_T!L387,UVS_T!L442,UVS_T!L497,UVS_T!L552,UVS_T!L607,UVS_T!L662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M112,UVS_T!M167,UVS_T!M222,UVS_T!M277,UVS_T!M332,UVS_T!M387,UVS_T!M442,UVS_T!M497,UVS_T!M552,UVS_T!M607,UVS_T!M662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N112,UVS_T!N167,UVS_T!N222,UVS_T!N277,UVS_T!N332,UVS_T!N387,UVS_T!N442,UVS_T!N497,UVS_T!N552,UVS_T!N607,UVS_T!N662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O112,UVS_T!O167,UVS_T!O222,UVS_T!O277,UVS_T!O332,UVS_T!O387,UVS_T!O442,UVS_T!O497,UVS_T!O552,UVS_T!O607,UVS_T!O662))","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P112,UVS_T!P167,UVS_T!P222,UVS_T!P277,UVS_T!P332,UVS_T!P387,UVS_T!P442,UVS_T!P497,UVS_T!P552,UVS_T!P607,UVS_T!P662))","v":""},null,{"$f":"IFERROR(IF(E57=\"\",\"\",VLOOKUP((MATCH(E57,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E57=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S112,UVS_T!S167,UVS_T!S222,UVS_T!S277,UVS_T!S332,UVS_T!S387,UVS_T!S442,UVS_T!S497,UVS_T!S552,UVS_T!S607,UVS_T!S662))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a15",1,null,0,{"$f":"IF(IF(F57=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F57)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F58=\"\",\"\",LOOKUP(MATCH(F58,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F58=\"\",\"\",UVS_T!F58)","v":""},"",{"$f":"IFERROR(IF(E58=\"\",\"\",VLOOKUP((MATCH(E58,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I113,UVS_T!I168,UVS_T!I223,UVS_T!I278,UVS_T!I333,UVS_T!I388,UVS_T!I443,UVS_T!I498,UVS_T!I553,UVS_T!I608,UVS_T!I663))","v":""},{"$f":"IF(F58=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J113,UVS_T!J168,UVS_T!J223,UVS_T!J278,UVS_T!J333,UVS_T!J388,UVS_T!J443,UVS_T!J498,UVS_T!J553,UVS_T!J608,UVS_T!J663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K113,UVS_T!K168,UVS_T!K223,UVS_T!K278,UVS_T!K333,UVS_T!K388,UVS_T!K443,UVS_T!K498,UVS_T!K553,UVS_T!K608,UVS_T!K663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L113,UVS_T!L168,UVS_T!L223,UVS_T!L278,UVS_T!L333,UVS_T!L388,UVS_T!L443,UVS_T!L498,UVS_T!L553,UVS_T!L608,UVS_T!L663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M113,UVS_T!M168,UVS_T!M223,UVS_T!M278,UVS_T!M333,UVS_T!M388,UVS_T!M443,UVS_T!M498,UVS_T!M553,UVS_T!M608,UVS_T!M663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N113,UVS_T!N168,UVS_T!N223,UVS_T!N278,UVS_T!N333,UVS_T!N388,UVS_T!N443,UVS_T!N498,UVS_T!N553,UVS_T!N608,UVS_T!N663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O113,UVS_T!O168,UVS_T!O223,UVS_T!O278,UVS_T!O333,UVS_T!O388,UVS_T!O443,UVS_T!O498,UVS_T!O553,UVS_T!O608,UVS_T!O663))","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P113,UVS_T!P168,UVS_T!P223,UVS_T!P278,UVS_T!P333,UVS_T!P388,UVS_T!P443,UVS_T!P498,UVS_T!P553,UVS_T!P608,UVS_T!P663))","v":""},null,{"$f":"IFERROR(IF(E58=\"\",\"\",VLOOKUP((MATCH(E58,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E58=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S113,UVS_T!S168,UVS_T!S223,UVS_T!S278,UVS_T!S333,UVS_T!S388,UVS_T!S443,UVS_T!S498,UVS_T!S553,UVS_T!S608,UVS_T!S663))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a16",1,null,0,{"$f":"IF(IF(F58=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F58)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F59=\"\",\"\",LOOKUP(MATCH(F59,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F59=\"\",\"\",UVS_T!F59)","v":""},"",{"$f":"IFERROR(IF(E59=\"\",\"\",VLOOKUP((MATCH(E59,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I114,UVS_T!I169,UVS_T!I224,UVS_T!I279,UVS_T!I334,UVS_T!I389,UVS_T!I444,UVS_T!I499,UVS_T!I554,UVS_T!I609,UVS_T!I664))","v":""},{"$f":"IF(F59=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J114,UVS_T!J169,UVS_T!J224,UVS_T!J279,UVS_T!J334,UVS_T!J389,UVS_T!J444,UVS_T!J499,UVS_T!J554,UVS_T!J609,UVS_T!J664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K114,UVS_T!K169,UVS_T!K224,UVS_T!K279,UVS_T!K334,UVS_T!K389,UVS_T!K444,UVS_T!K499,UVS_T!K554,UVS_T!K609,UVS_T!K664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L114,UVS_T!L169,UVS_T!L224,UVS_T!L279,UVS_T!L334,UVS_T!L389,UVS_T!L444,UVS_T!L499,UVS_T!L554,UVS_T!L609,UVS_T!L664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M114,UVS_T!M169,UVS_T!M224,UVS_T!M279,UVS_T!M334,UVS_T!M389,UVS_T!M444,UVS_T!M499,UVS_T!M554,UVS_T!M609,UVS_T!M664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N114,UVS_T!N169,UVS_T!N224,UVS_T!N279,UVS_T!N334,UVS_T!N389,UVS_T!N444,UVS_T!N499,UVS_T!N554,UVS_T!N609,UVS_T!N664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O114,UVS_T!O169,UVS_T!O224,UVS_T!O279,UVS_T!O334,UVS_T!O389,UVS_T!O444,UVS_T!O499,UVS_T!O554,UVS_T!O609,UVS_T!O664))","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P114,UVS_T!P169,UVS_T!P224,UVS_T!P279,UVS_T!P334,UVS_T!P389,UVS_T!P444,UVS_T!P499,UVS_T!P554,UVS_T!P609,UVS_T!P664))","v":""},null,{"$f":"IFERROR(IF(E59=\"\",\"\",VLOOKUP((MATCH(E59,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E59=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S114,UVS_T!S169,UVS_T!S224,UVS_T!S279,UVS_T!S334,UVS_T!S389,UVS_T!S444,UVS_T!S499,UVS_T!S554,UVS_T!S609,UVS_T!S664))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a17",1,null,0,{"$f":"IF(IF(F59=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F59)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F60=\"\",\"\",LOOKUP(MATCH(F60,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F60=\"\",\"\",UVS_T!F60)","v":""},"",{"$f":"IFERROR(IF(E60=\"\",\"\",VLOOKUP((MATCH(E60,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I115,UVS_T!I170,UVS_T!I225,UVS_T!I280,UVS_T!I335,UVS_T!I390,UVS_T!I445,UVS_T!I500,UVS_T!I555,UVS_T!I610,UVS_T!I665))","v":""},{"$f":"IF(F60=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J115,UVS_T!J170,UVS_T!J225,UVS_T!J280,UVS_T!J335,UVS_T!J390,UVS_T!J445,UVS_T!J500,UVS_T!J555,UVS_T!J610,UVS_T!J665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K115,UVS_T!K170,UVS_T!K225,UVS_T!K280,UVS_T!K335,UVS_T!K390,UVS_T!K445,UVS_T!K500,UVS_T!K555,UVS_T!K610,UVS_T!K665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L115,UVS_T!L170,UVS_T!L225,UVS_T!L280,UVS_T!L335,UVS_T!L390,UVS_T!L445,UVS_T!L500,UVS_T!L555,UVS_T!L610,UVS_T!L665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M115,UVS_T!M170,UVS_T!M225,UVS_T!M280,UVS_T!M335,UVS_T!M390,UVS_T!M445,UVS_T!M500,UVS_T!M555,UVS_T!M610,UVS_T!M665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N115,UVS_T!N170,UVS_T!N225,UVS_T!N280,UVS_T!N335,UVS_T!N390,UVS_T!N445,UVS_T!N500,UVS_T!N555,UVS_T!N610,UVS_T!N665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O115,UVS_T!O170,UVS_T!O225,UVS_T!O280,UVS_T!O335,UVS_T!O390,UVS_T!O445,UVS_T!O500,UVS_T!O555,UVS_T!O610,UVS_T!O665))","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P115,UVS_T!P170,UVS_T!P225,UVS_T!P280,UVS_T!P335,UVS_T!P390,UVS_T!P445,UVS_T!P500,UVS_T!P555,UVS_T!P610,UVS_T!P665))","v":""},null,{"$f":"IFERROR(IF(E60=\"\",\"\",VLOOKUP((MATCH(E60,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E60=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S115,UVS_T!S170,UVS_T!S225,UVS_T!S280,UVS_T!S335,UVS_T!S390,UVS_T!S445,UVS_T!S500,UVS_T!S555,UVS_T!S610,UVS_T!S665))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a18",1,null,0,{"$f":"IF(IF(F60=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F60)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F61=\"\",\"\",LOOKUP(MATCH(F61,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F61=\"\",\"\",UVS_T!F61)","v":""},"",{"$f":"IFERROR(IF(E61=\"\",\"\",VLOOKUP((MATCH(E61,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I116,UVS_T!I171,UVS_T!I226,UVS_T!I281,UVS_T!I336,UVS_T!I391,UVS_T!I446,UVS_T!I501,UVS_T!I556,UVS_T!I611,UVS_T!I666))","v":""},{"$f":"IF(F61=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J116,UVS_T!J171,UVS_T!J226,UVS_T!J281,UVS_T!J336,UVS_T!J391,UVS_T!J446,UVS_T!J501,UVS_T!J556,UVS_T!J611,UVS_T!J666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K116,UVS_T!K171,UVS_T!K226,UVS_T!K281,UVS_T!K336,UVS_T!K391,UVS_T!K446,UVS_T!K501,UVS_T!K556,UVS_T!K611,UVS_T!K666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L116,UVS_T!L171,UVS_T!L226,UVS_T!L281,UVS_T!L336,UVS_T!L391,UVS_T!L446,UVS_T!L501,UVS_T!L556,UVS_T!L611,UVS_T!L666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M116,UVS_T!M171,UVS_T!M226,UVS_T!M281,UVS_T!M336,UVS_T!M391,UVS_T!M446,UVS_T!M501,UVS_T!M556,UVS_T!M611,UVS_T!M666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N116,UVS_T!N171,UVS_T!N226,UVS_T!N281,UVS_T!N336,UVS_T!N391,UVS_T!N446,UVS_T!N501,UVS_T!N556,UVS_T!N611,UVS_T!N666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O116,UVS_T!O171,UVS_T!O226,UVS_T!O281,UVS_T!O336,UVS_T!O391,UVS_T!O446,UVS_T!O501,UVS_T!O556,UVS_T!O611,UVS_T!O666))","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P116,UVS_T!P171,UVS_T!P226,UVS_T!P281,UVS_T!P336,UVS_T!P391,UVS_T!P446,UVS_T!P501,UVS_T!P556,UVS_T!P611,UVS_T!P666))","v":""},null,{"$f":"IFERROR(IF(E61=\"\",\"\",VLOOKUP((MATCH(E61,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E61=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S116,UVS_T!S171,UVS_T!S226,UVS_T!S281,UVS_T!S336,UVS_T!S391,UVS_T!S446,UVS_T!S501,UVS_T!S556,UVS_T!S611,UVS_T!S666))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a19",1,null,0,{"$f":"IF(IF(F61=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F61)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F62=\"\",\"\",LOOKUP(MATCH(F62,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F62=\"\",\"\",UVS_T!F62)","v":""},"",{"$f":"IFERROR(IF(E62=\"\",\"\",VLOOKUP((MATCH(E62,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I117,UVS_T!I172,UVS_T!I227,UVS_T!I282,UVS_T!I337,UVS_T!I392,UVS_T!I447,UVS_T!I502,UVS_T!I557,UVS_T!I612,UVS_T!I667))","v":""},{"$f":"IF(F62=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J117,UVS_T!J172,UVS_T!J227,UVS_T!J282,UVS_T!J337,UVS_T!J392,UVS_T!J447,UVS_T!J502,UVS_T!J557,UVS_T!J612,UVS_T!J667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K117,UVS_T!K172,UVS_T!K227,UVS_T!K282,UVS_T!K337,UVS_T!K392,UVS_T!K447,UVS_T!K502,UVS_T!K557,UVS_T!K612,UVS_T!K667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L117,UVS_T!L172,UVS_T!L227,UVS_T!L282,UVS_T!L337,UVS_T!L392,UVS_T!L447,UVS_T!L502,UVS_T!L557,UVS_T!L612,UVS_T!L667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M117,UVS_T!M172,UVS_T!M227,UVS_T!M282,UVS_T!M337,UVS_T!M392,UVS_T!M447,UVS_T!M502,UVS_T!M557,UVS_T!M612,UVS_T!M667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N117,UVS_T!N172,UVS_T!N227,UVS_T!N282,UVS_T!N337,UVS_T!N392,UVS_T!N447,UVS_T!N502,UVS_T!N557,UVS_T!N612,UVS_T!N667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O117,UVS_T!O172,UVS_T!O227,UVS_T!O282,UVS_T!O337,UVS_T!O392,UVS_T!O447,UVS_T!O502,UVS_T!O557,UVS_T!O612,UVS_T!O667))","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P117,UVS_T!P172,UVS_T!P227,UVS_T!P282,UVS_T!P337,UVS_T!P392,UVS_T!P447,UVS_T!P502,UVS_T!P557,UVS_T!P612,UVS_T!P667))","v":""},null,{"$f":"IFERROR(IF(E62=\"\",\"\",VLOOKUP((MATCH(E62,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E62=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S117,UVS_T!S172,UVS_T!S227,UVS_T!S282,UVS_T!S337,UVS_T!S392,UVS_T!S447,UVS_T!S502,UVS_T!S557,UVS_T!S612,UVS_T!S667))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a20",1,null,0,{"$f":"IF(IF(F62=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F62)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F63=\"\",\"\",LOOKUP(MATCH(F63,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F63=\"\",\"\",UVS_T!F63)","v":""},"",{"$f":"IFERROR(IF(E63=\"\",\"\",VLOOKUP((MATCH(E63,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I118,UVS_T!I173,UVS_T!I228,UVS_T!I283,UVS_T!I338,UVS_T!I393,UVS_T!I448,UVS_T!I503,UVS_T!I558,UVS_T!I613,UVS_T!I668))","v":""},{"$f":"IF(F63=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J118,UVS_T!J173,UVS_T!J228,UVS_T!J283,UVS_T!J338,UVS_T!J393,UVS_T!J448,UVS_T!J503,UVS_T!J558,UVS_T!J613,UVS_T!J668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K118,UVS_T!K173,UVS_T!K228,UVS_T!K283,UVS_T!K338,UVS_T!K393,UVS_T!K448,UVS_T!K503,UVS_T!K558,UVS_T!K613,UVS_T!K668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L118,UVS_T!L173,UVS_T!L228,UVS_T!L283,UVS_T!L338,UVS_T!L393,UVS_T!L448,UVS_T!L503,UVS_T!L558,UVS_T!L613,UVS_T!L668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M118,UVS_T!M173,UVS_T!M228,UVS_T!M283,UVS_T!M338,UVS_T!M393,UVS_T!M448,UVS_T!M503,UVS_T!M558,UVS_T!M613,UVS_T!M668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N118,UVS_T!N173,UVS_T!N228,UVS_T!N283,UVS_T!N338,UVS_T!N393,UVS_T!N448,UVS_T!N503,UVS_T!N558,UVS_T!N613,UVS_T!N668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O118,UVS_T!O173,UVS_T!O228,UVS_T!O283,UVS_T!O338,UVS_T!O393,UVS_T!O448,UVS_T!O503,UVS_T!O558,UVS_T!O613,UVS_T!O668))","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P118,UVS_T!P173,UVS_T!P228,UVS_T!P283,UVS_T!P338,UVS_T!P393,UVS_T!P448,UVS_T!P503,UVS_T!P558,UVS_T!P613,UVS_T!P668))","v":""},null,{"$f":"IFERROR(IF(E63=\"\",\"\",VLOOKUP((MATCH(E63,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E63=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S118,UVS_T!S173,UVS_T!S228,UVS_T!S283,UVS_T!S338,UVS_T!S393,UVS_T!S448,UVS_T!S503,UVS_T!S558,UVS_T!S613,UVS_T!S668))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a21",1,null,0,{"$f":"IF(IF(F63=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F63)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F64=\"\",\"\",LOOKUP(MATCH(F64,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F64=\"\",\"\",UVS_T!F64)","v":""},"",{"$f":"IFERROR(IF(E64=\"\",\"\",VLOOKUP((MATCH(E64,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I119,UVS_T!I174,UVS_T!I229,UVS_T!I284,UVS_T!I339,UVS_T!I394,UVS_T!I449,UVS_T!I504,UVS_T!I559,UVS_T!I614,UVS_T!I669))","v":""},{"$f":"IF(F64=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J119,UVS_T!J174,UVS_T!J229,UVS_T!J284,UVS_T!J339,UVS_T!J394,UVS_T!J449,UVS_T!J504,UVS_T!J559,UVS_T!J614,UVS_T!J669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K119,UVS_T!K174,UVS_T!K229,UVS_T!K284,UVS_T!K339,UVS_T!K394,UVS_T!K449,UVS_T!K504,UVS_T!K559,UVS_T!K614,UVS_T!K669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L119,UVS_T!L174,UVS_T!L229,UVS_T!L284,UVS_T!L339,UVS_T!L394,UVS_T!L449,UVS_T!L504,UVS_T!L559,UVS_T!L614,UVS_T!L669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M119,UVS_T!M174,UVS_T!M229,UVS_T!M284,UVS_T!M339,UVS_T!M394,UVS_T!M449,UVS_T!M504,UVS_T!M559,UVS_T!M614,UVS_T!M669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N119,UVS_T!N174,UVS_T!N229,UVS_T!N284,UVS_T!N339,UVS_T!N394,UVS_T!N449,UVS_T!N504,UVS_T!N559,UVS_T!N614,UVS_T!N669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O119,UVS_T!O174,UVS_T!O229,UVS_T!O284,UVS_T!O339,UVS_T!O394,UVS_T!O449,UVS_T!O504,UVS_T!O559,UVS_T!O614,UVS_T!O669))","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P119,UVS_T!P174,UVS_T!P229,UVS_T!P284,UVS_T!P339,UVS_T!P394,UVS_T!P449,UVS_T!P504,UVS_T!P559,UVS_T!P614,UVS_T!P669))","v":""},null,{"$f":"IFERROR(IF(E64=\"\",\"\",VLOOKUP((MATCH(E64,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E64=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S119,UVS_T!S174,UVS_T!S229,UVS_T!S284,UVS_T!S339,UVS_T!S394,UVS_T!S449,UVS_T!S504,UVS_T!S559,UVS_T!S614,UVS_T!S669))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a22",1,null,0,{"$f":"IF(IF(F64=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F64)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F65=\"\",\"\",LOOKUP(MATCH(F65,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F65=\"\",\"\",UVS_T!F65)","v":""},"",{"$f":"IFERROR(IF(E65=\"\",\"\",VLOOKUP((MATCH(E65,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I120,UVS_T!I175,UVS_T!I230,UVS_T!I285,UVS_T!I340,UVS_T!I395,UVS_T!I450,UVS_T!I505,UVS_T!I560,UVS_T!I615,UVS_T!I670))","v":""},{"$f":"IF(F65=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J120,UVS_T!J175,UVS_T!J230,UVS_T!J285,UVS_T!J340,UVS_T!J395,UVS_T!J450,UVS_T!J505,UVS_T!J560,UVS_T!J615,UVS_T!J670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K120,UVS_T!K175,UVS_T!K230,UVS_T!K285,UVS_T!K340,UVS_T!K395,UVS_T!K450,UVS_T!K505,UVS_T!K560,UVS_T!K615,UVS_T!K670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L120,UVS_T!L175,UVS_T!L230,UVS_T!L285,UVS_T!L340,UVS_T!L395,UVS_T!L450,UVS_T!L505,UVS_T!L560,UVS_T!L615,UVS_T!L670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M120,UVS_T!M175,UVS_T!M230,UVS_T!M285,UVS_T!M340,UVS_T!M395,UVS_T!M450,UVS_T!M505,UVS_T!M560,UVS_T!M615,UVS_T!M670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N120,UVS_T!N175,UVS_T!N230,UVS_T!N285,UVS_T!N340,UVS_T!N395,UVS_T!N450,UVS_T!N505,UVS_T!N560,UVS_T!N615,UVS_T!N670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O120,UVS_T!O175,UVS_T!O230,UVS_T!O285,UVS_T!O340,UVS_T!O395,UVS_T!O450,UVS_T!O505,UVS_T!O560,UVS_T!O615,UVS_T!O670))","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P120,UVS_T!P175,UVS_T!P230,UVS_T!P285,UVS_T!P340,UVS_T!P395,UVS_T!P450,UVS_T!P505,UVS_T!P560,UVS_T!P615,UVS_T!P670))","v":""},null,{"$f":"IFERROR(IF(E65=\"\",\"\",VLOOKUP((MATCH(E65,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E65=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S120,UVS_T!S175,UVS_T!S230,UVS_T!S285,UVS_T!S340,UVS_T!S395,UVS_T!S450,UVS_T!S505,UVS_T!S560,UVS_T!S615,UVS_T!S670))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a23",1,null,0,{"$f":"IF(IF(F65=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F65)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F66=\"\",\"\",LOOKUP(MATCH(F66,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F66=\"\",\"\",UVS_T!F66)","v":""},"",{"$f":"IFERROR(IF(E66=\"\",\"\",VLOOKUP((MATCH(E66,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I121,UVS_T!I176,UVS_T!I231,UVS_T!I286,UVS_T!I341,UVS_T!I396,UVS_T!I451,UVS_T!I506,UVS_T!I561,UVS_T!I616,UVS_T!I671))","v":""},{"$f":"IF(F66=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J121,UVS_T!J176,UVS_T!J231,UVS_T!J286,UVS_T!J341,UVS_T!J396,UVS_T!J451,UVS_T!J506,UVS_T!J561,UVS_T!J616,UVS_T!J671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K121,UVS_T!K176,UVS_T!K231,UVS_T!K286,UVS_T!K341,UVS_T!K396,UVS_T!K451,UVS_T!K506,UVS_T!K561,UVS_T!K616,UVS_T!K671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L121,UVS_T!L176,UVS_T!L231,UVS_T!L286,UVS_T!L341,UVS_T!L396,UVS_T!L451,UVS_T!L506,UVS_T!L561,UVS_T!L616,UVS_T!L671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M121,UVS_T!M176,UVS_T!M231,UVS_T!M286,UVS_T!M341,UVS_T!M396,UVS_T!M451,UVS_T!M506,UVS_T!M561,UVS_T!M616,UVS_T!M671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N121,UVS_T!N176,UVS_T!N231,UVS_T!N286,UVS_T!N341,UVS_T!N396,UVS_T!N451,UVS_T!N506,UVS_T!N561,UVS_T!N616,UVS_T!N671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O121,UVS_T!O176,UVS_T!O231,UVS_T!O286,UVS_T!O341,UVS_T!O396,UVS_T!O451,UVS_T!O506,UVS_T!O561,UVS_T!O616,UVS_T!O671))","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P121,UVS_T!P176,UVS_T!P231,UVS_T!P286,UVS_T!P341,UVS_T!P396,UVS_T!P451,UVS_T!P506,UVS_T!P561,UVS_T!P616,UVS_T!P671))","v":""},null,{"$f":"IFERROR(IF(E66=\"\",\"\",VLOOKUP((MATCH(E66,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E66=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S121,UVS_T!S176,UVS_T!S231,UVS_T!S286,UVS_T!S341,UVS_T!S396,UVS_T!S451,UVS_T!S506,UVS_T!S561,UVS_T!S616,UVS_T!S671))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a24",1,null,0,{"$f":"IF(IF(F66=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F66)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F67=\"\",\"\",LOOKUP(MATCH(F67,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F67=\"\",\"\",UVS_T!F67)","v":""},"",{"$f":"IFERROR(IF(E67=\"\",\"\",VLOOKUP((MATCH(E67,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I122,UVS_T!I177,UVS_T!I232,UVS_T!I287,UVS_T!I342,UVS_T!I397,UVS_T!I452,UVS_T!I507,UVS_T!I562,UVS_T!I617,UVS_T!I672))","v":""},{"$f":"IF(F67=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J122,UVS_T!J177,UVS_T!J232,UVS_T!J287,UVS_T!J342,UVS_T!J397,UVS_T!J452,UVS_T!J507,UVS_T!J562,UVS_T!J617,UVS_T!J672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K122,UVS_T!K177,UVS_T!K232,UVS_T!K287,UVS_T!K342,UVS_T!K397,UVS_T!K452,UVS_T!K507,UVS_T!K562,UVS_T!K617,UVS_T!K672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L122,UVS_T!L177,UVS_T!L232,UVS_T!L287,UVS_T!L342,UVS_T!L397,UVS_T!L452,UVS_T!L507,UVS_T!L562,UVS_T!L617,UVS_T!L672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M122,UVS_T!M177,UVS_T!M232,UVS_T!M287,UVS_T!M342,UVS_T!M397,UVS_T!M452,UVS_T!M507,UVS_T!M562,UVS_T!M617,UVS_T!M672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N122,UVS_T!N177,UVS_T!N232,UVS_T!N287,UVS_T!N342,UVS_T!N397,UVS_T!N452,UVS_T!N507,UVS_T!N562,UVS_T!N617,UVS_T!N672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O122,UVS_T!O177,UVS_T!O232,UVS_T!O287,UVS_T!O342,UVS_T!O397,UVS_T!O452,UVS_T!O507,UVS_T!O562,UVS_T!O617,UVS_T!O672))","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P122,UVS_T!P177,UVS_T!P232,UVS_T!P287,UVS_T!P342,UVS_T!P397,UVS_T!P452,UVS_T!P507,UVS_T!P562,UVS_T!P617,UVS_T!P672))","v":""},null,{"$f":"IFERROR(IF(E67=\"\",\"\",VLOOKUP((MATCH(E67,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E67=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S122,UVS_T!S177,UVS_T!S232,UVS_T!S287,UVS_T!S342,UVS_T!S397,UVS_T!S452,UVS_T!S507,UVS_T!S562,UVS_T!S617,UVS_T!S672))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a25",1,null,0,{"$f":"IF(IF(F67=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F67)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F68=\"\",\"\",LOOKUP(MATCH(F68,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F68=\"\",\"\",UVS_T!F68)","v":""},"",{"$f":"IFERROR(IF(E68=\"\",\"\",VLOOKUP((MATCH(E68,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I123,UVS_T!I178,UVS_T!I233,UVS_T!I288,UVS_T!I343,UVS_T!I398,UVS_T!I453,UVS_T!I508,UVS_T!I563,UVS_T!I618,UVS_T!I673))","v":""},{"$f":"IF(F68=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J123,UVS_T!J178,UVS_T!J233,UVS_T!J288,UVS_T!J343,UVS_T!J398,UVS_T!J453,UVS_T!J508,UVS_T!J563,UVS_T!J618,UVS_T!J673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K123,UVS_T!K178,UVS_T!K233,UVS_T!K288,UVS_T!K343,UVS_T!K398,UVS_T!K453,UVS_T!K508,UVS_T!K563,UVS_T!K618,UVS_T!K673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L123,UVS_T!L178,UVS_T!L233,UVS_T!L288,UVS_T!L343,UVS_T!L398,UVS_T!L453,UVS_T!L508,UVS_T!L563,UVS_T!L618,UVS_T!L673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M123,UVS_T!M178,UVS_T!M233,UVS_T!M288,UVS_T!M343,UVS_T!M398,UVS_T!M453,UVS_T!M508,UVS_T!M563,UVS_T!M618,UVS_T!M673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N123,UVS_T!N178,UVS_T!N233,UVS_T!N288,UVS_T!N343,UVS_T!N398,UVS_T!N453,UVS_T!N508,UVS_T!N563,UVS_T!N618,UVS_T!N673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O123,UVS_T!O178,UVS_T!O233,UVS_T!O288,UVS_T!O343,UVS_T!O398,UVS_T!O453,UVS_T!O508,UVS_T!O563,UVS_T!O618,UVS_T!O673))","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P123,UVS_T!P178,UVS_T!P233,UVS_T!P288,UVS_T!P343,UVS_T!P398,UVS_T!P453,UVS_T!P508,UVS_T!P563,UVS_T!P618,UVS_T!P673))","v":""},null,{"$f":"IFERROR(IF(E68=\"\",\"\",VLOOKUP((MATCH(E68,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E68=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S123,UVS_T!S178,UVS_T!S233,UVS_T!S288,UVS_T!S343,UVS_T!S398,UVS_T!S453,UVS_T!S508,UVS_T!S563,UVS_T!S618,UVS_T!S673))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a26",1,null,0,{"$f":"IF(IF(F68=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F68)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F69=\"\",\"\",LOOKUP(MATCH(F69,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F69=\"\",\"\",UVS_T!F69)","v":""},"",{"$f":"IFERROR(IF(E69=\"\",\"\",VLOOKUP((MATCH(E69,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I124,UVS_T!I179,UVS_T!I234,UVS_T!I289,UVS_T!I344,UVS_T!I399,UVS_T!I454,UVS_T!I509,UVS_T!I564,UVS_T!I619,UVS_T!I674))","v":""},{"$f":"IF(F69=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J124,UVS_T!J179,UVS_T!J234,UVS_T!J289,UVS_T!J344,UVS_T!J399,UVS_T!J454,UVS_T!J509,UVS_T!J564,UVS_T!J619,UVS_T!J674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K124,UVS_T!K179,UVS_T!K234,UVS_T!K289,UVS_T!K344,UVS_T!K399,UVS_T!K454,UVS_T!K509,UVS_T!K564,UVS_T!K619,UVS_T!K674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L124,UVS_T!L179,UVS_T!L234,UVS_T!L289,UVS_T!L344,UVS_T!L399,UVS_T!L454,UVS_T!L509,UVS_T!L564,UVS_T!L619,UVS_T!L674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M124,UVS_T!M179,UVS_T!M234,UVS_T!M289,UVS_T!M344,UVS_T!M399,UVS_T!M454,UVS_T!M509,UVS_T!M564,UVS_T!M619,UVS_T!M674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N124,UVS_T!N179,UVS_T!N234,UVS_T!N289,UVS_T!N344,UVS_T!N399,UVS_T!N454,UVS_T!N509,UVS_T!N564,UVS_T!N619,UVS_T!N674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O124,UVS_T!O179,UVS_T!O234,UVS_T!O289,UVS_T!O344,UVS_T!O399,UVS_T!O454,UVS_T!O509,UVS_T!O564,UVS_T!O619,UVS_T!O674))","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P124,UVS_T!P179,UVS_T!P234,UVS_T!P289,UVS_T!P344,UVS_T!P399,UVS_T!P454,UVS_T!P509,UVS_T!P564,UVS_T!P619,UVS_T!P674))","v":""},null,{"$f":"IFERROR(IF(E69=\"\",\"\",VLOOKUP((MATCH(E69,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E69=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S124,UVS_T!S179,UVS_T!S234,UVS_T!S289,UVS_T!S344,UVS_T!S399,UVS_T!S454,UVS_T!S509,UVS_T!S564,UVS_T!S619,UVS_T!S674))","v":""},"","","",null,null,null,null,null,"Opomba:",null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a27",1,null,0,{"$f":"IF(IF(F69=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F69)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F70=\"\",\"\",LOOKUP(MATCH(F70,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F70=\"\",\"\",UVS_T!F70)","v":""},"",{"$f":"IFERROR(IF(E70=\"\",\"\",VLOOKUP((MATCH(E70,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I125,UVS_T!I180,UVS_T!I235,UVS_T!I290,UVS_T!I345,UVS_T!I400,UVS_T!I455,UVS_T!I510,UVS_T!I565,UVS_T!I620,UVS_T!I675))","v":""},{"$f":"IF(F70=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J125,UVS_T!J180,UVS_T!J235,UVS_T!J290,UVS_T!J345,UVS_T!J400,UVS_T!J455,UVS_T!J510,UVS_T!J565,UVS_T!J620,UVS_T!J675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K125,UVS_T!K180,UVS_T!K235,UVS_T!K290,UVS_T!K345,UVS_T!K400,UVS_T!K455,UVS_T!K510,UVS_T!K565,UVS_T!K620,UVS_T!K675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L125,UVS_T!L180,UVS_T!L235,UVS_T!L290,UVS_T!L345,UVS_T!L400,UVS_T!L455,UVS_T!L510,UVS_T!L565,UVS_T!L620,UVS_T!L675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M125,UVS_T!M180,UVS_T!M235,UVS_T!M290,UVS_T!M345,UVS_T!M400,UVS_T!M455,UVS_T!M510,UVS_T!M565,UVS_T!M620,UVS_T!M675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N125,UVS_T!N180,UVS_T!N235,UVS_T!N290,UVS_T!N345,UVS_T!N400,UVS_T!N455,UVS_T!N510,UVS_T!N565,UVS_T!N620,UVS_T!N675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O125,UVS_T!O180,UVS_T!O235,UVS_T!O290,UVS_T!O345,UVS_T!O400,UVS_T!O455,UVS_T!O510,UVS_T!O565,UVS_T!O620,UVS_T!O675))","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P125,UVS_T!P180,UVS_T!P235,UVS_T!P290,UVS_T!P345,UVS_T!P400,UVS_T!P455,UVS_T!P510,UVS_T!P565,UVS_T!P620,UVS_T!P675))","v":""},null,{"$f":"IFERROR(IF(E70=\"\",\"\",VLOOKUP((MATCH(E70,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E70=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S125,UVS_T!S180,UVS_T!S235,UVS_T!S290,UVS_T!S345,UVS_T!S400,UVS_T!S455,UVS_T!S510,UVS_T!S565,UVS_T!S620,UVS_T!S675))","v":""},"","","",null,null,null,null,null,"Pripomoček za izračun deleža UVS med posameznimi skupinami odjemalcev - dobavitelji",null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a28",1,null,0,{"$f":"IF(IF(F70=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F70)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,"",0,{"$f":"IFERROR(IF(F71=\"\",\"\",LOOKUP(MATCH(F71,UVS_T!$CG$726:$CG$757,0),UVS_T!$CD$726:$CD$757,UVS_T!$CF$726:$CF$757)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F71=\"\",\"\",UVS_T!F71)","v":""},"",{"$f":"IFERROR(IF(E71=\"\",\"\",VLOOKUP((MATCH(E71,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],5)),\"\")","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja EE '[enot']]],UVS_T!I126,UVS_T!I181,UVS_T!I236,UVS_T!I291,UVS_T!I346,UVS_T!I401,UVS_T!I456,UVS_T!I511,UVS_T!I566,UVS_T!I621,UVS_T!I676))","v":""},{"$f":"IF(F71=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba SPTE Proizvodnja TE '[enot']]],UVS_T!J126,UVS_T!J181,UVS_T!J236,UVS_T!J291,UVS_T!J346,UVS_T!J401,UVS_T!J456,UVS_T!J511,UVS_T!J566,UVS_T!J621,UVS_T!J676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Poraba Kotli/Ostalo Proizvodnja TE '[enot']]],UVS_T!K126,UVS_T!K181,UVS_T!K236,UVS_T!K291,UVS_T!K346,UVS_T!K401,UVS_T!K456,UVS_T!K511,UVS_T!K566,UVS_T!K621,UVS_T!K676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena EE '[MWh']]],UVS_T!L126,UVS_T!L181,UVS_T!L236,UVS_T!L291,UVS_T!L346,UVS_T!L401,UVS_T!L456,UVS_T!L511,UVS_T!L566,UVS_T!L621,UVS_T!L676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[SPTE\nProizvedena TE '[MWh']]],UVS_T!M126,UVS_T!M181,UVS_T!M236,UVS_T!M291,UVS_T!M346,UVS_T!M401,UVS_T!M456,UVS_T!M511,UVS_T!M566,UVS_T!M621,UVS_T!M676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Kotli/Ostalo\nProizvedena TE '[MWh']]],UVS_T!N126,UVS_T!N181,UVS_T!N236,UVS_T!N291,UVS_T!N346,UVS_T!N401,UVS_T!N456,UVS_T!N511,UVS_T!N566,UVS_T!N621,UVS_T!N676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Lastna raba TE '[MWh']]],UVS_T!O126,UVS_T!O181,UVS_T!O236,UVS_T!O291,UVS_T!O346,UVS_T!O401,UVS_T!O456,UVS_T!O511,UVS_T!O566,UVS_T!O621,UVS_T!O676))","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']]],UVS_T!P126,UVS_T!P181,UVS_T!P236,UVS_T!P291,UVS_T!P346,UVS_T!P401,UVS_T!P456,UVS_T!P511,UVS_T!P566,UVS_T!P621,UVS_T!P676))","v":""},null,{"$f":"IFERROR(IF(E71=\"\",\"\",VLOOKUP((MATCH(E71,tblS_VarStroški_SD[ID_STRO_SD],0)-1),tblS_VarStroški_SD[],6)),\"\")","v":""},{"$f":"IF(E71=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S126,UVS_T!S181,UVS_T!S236,UVS_T!S291,UVS_T!S346,UVS_T!S401,UVS_T!S456,UVS_T!S511,UVS_T!S566,UVS_T!S621,UVS_T!S676))","v":""},"","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,"a29",1,null,0,{"$f":"IF(IF(F71=\"\",TRUE,COUNTIF(tbl_28_UVSsum[Naziv upravičenega variabilnega stroška],F71)=1)=FALSE,1,0)","v":0},0,0,0,0,0,0,0,0,1,0,0,null,null,null,false,false,0,0,"","","","",""]
[null,null,{"$f":"$D$40","v":0},0,{"$f":"IFERROR(IF(F72=\"\",\"\",LOOKUP(MATCH(F72,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F72=\"\",\"\",UVS_T!F72)","v":""},{"$f":"IF(E72=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],UVS_T!G127,UVS_T!G182,UVS_T!G237,UVS_T!G292,UVS_T!G347,UVS_T!G402,UVS_T!G457,UVS_T!G512,UVS_T!G567,UVS_T!G622,UVS_T!G677))","v":""},"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(E72=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S127,UVS_T!S182,UVS_T!S237,UVS_T!S292,UVS_T!S347,UVS_T!S402,UVS_T!S457,UVS_T!S512,UVS_T!S567,UVS_T!S622,UVS_T!S677))","v":""},"",{"$f":"IF(UVS_T!U72=\"\",\"\",UVS_T!U72)","v":""},"",null,null,null,null,null,"GO",{"$f":"IFERROR(G72/SUM(G72:G74),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F72))","v":"a30"},{"$f":"IF(SUM(AT72:BD72)>0,1,0)","v":1},null,0,null,{"$f":"IF(E72=\"\",IF((COUNTA(G72,Q72)>0),1,0),0)","v":1},null,null,null,null,null,null,null,{"$f":"IF(E72=\"\",\"\",IF(OR(COUNTA(G72,Q72)=0,COUNTA(G72,Q72)<2),1,0))","v":""}]
[null,null,0,0,{"$f":"IFERROR(IF(F73=\"\",\"\",LOOKUP(MATCH(F73,$CG$231:$CG$246,0),$CD$231:$CD$246,$CF$231:$CF$246)),\"AXX-XX\")","v":""},{"$f":"IF(G28=\"\",\"\",CG232)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(OR(G73=\"\",Q73=\"\"),\"\",ROUND((G73*Q73+P73),2))","v":""},"",{"$f":"IF(V28=\"\",\"\",CV232)","v":""},{"$f":"IFERROR(T73,\"\")","v":""},null,null,null,null,null,"ZNGO",{"$f":"IFERROR(G73/SUM(G72:G74),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F73))","v":"a31"},0,null,0,null,0]
[null,null,0,0,"",{"$f":"IF(G28=\"\",\"\",CG233)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V28=\"\",\"\",CV233)","v":""},{"$f":"IFERROR(T74,\"\")","v":""},null,null,null,null,null,"NNGO",{"$f":"1-(SUM(AC72:AC73))","v":1},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F74))","v":"a32"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F75=\"\",\"\",LOOKUP(MATCH(F75,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F75=\"\",\"\",UVS_T!F75)","v":""},{"$f":"IF(E75=\"\",\"\",IFERROR(AVERAGE(tbl_26_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],UVS_T!G130,UVS_T!G185,UVS_T!G240,UVS_T!G295,UVS_T!G350,UVS_T!G405,UVS_T!G460,UVS_T!G515,UVS_T!G570,UVS_T!G625,UVS_T!G680),\"\"))","v":""},"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(E75=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S130,UVS_T!S185,UVS_T!S240,UVS_T!S295,UVS_T!S350,UVS_T!S405,UVS_T!S460,UVS_T!S515,UVS_T!S570,UVS_T!S625,UVS_T!S680))","v":""},"",{"$f":"IF(UVS_T!U75=\"\",\"\",UVS_T!U75)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F75))","v":"a33"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,{"$f":"IFERROR(IF(F76=\"\",\"\",LOOKUP(MATCH(F76,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F76=\"\",\"\",UVS_T!F76)","v":""},{"$f":"IF(E76=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],UVS_T!G131,UVS_T!G186,UVS_T!G241,UVS_T!G296,UVS_T!G351,UVS_T!G406,UVS_T!G461,UVS_T!G516,UVS_T!G571,UVS_T!G626,UVS_T!G681))","v":""},"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(E76=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S131,UVS_T!S186,UVS_T!S241,UVS_T!S296,UVS_T!S351,UVS_T!S406,UVS_T!S461,UVS_T!S516,UVS_T!S571,UVS_T!S626,UVS_T!S681))","v":""},"",{"$f":"IF(UVS_T!U76=\"\",\"\",UVS_T!U76)","v":""},{"$f":"IFERROR(T76,\"\")","v":""},null,null,null,null,null,"GO",{"$f":"IFERROR(G76/SUM(G76:G78),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F76))","v":"a34"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,{"$f":"IFERROR(IF(F77=\"\",\"\",LOOKUP(MATCH(F77,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G29=\"\",\"\",CG236)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V29=\"\",\"\",CV236)","v":""},{"$f":"IFERROR(T77,\"\")","v":""},null,null,null,null,null,"ZNGO",{"$f":"IFERROR(G77/SUM(G76:G78),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F77))","v":"a35"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F78=\"\",\"\",LOOKUP(MATCH(F78,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G29=\"\",\"\",CG237)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V29=\"\",\"\",CV237)","v":""},"",null,null,null,null,null,"NNGO",{"$f":"1-(SUM(AC76:AC77))","v":1},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F78))","v":"a36"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F79=\"\",\"\",LOOKUP(MATCH(F79,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F79=\"\",\"\",UVS_T!F79)","v":""},{"$f":"IF(E79=\"\",\"\",IFERROR(AVERAGE(tbl_26_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],UVS_T!G134,UVS_T!G189,UVS_T!G244,UVS_T!G299,UVS_T!G354,UVS_T!G409,UVS_T!G464,UVS_T!G519,UVS_T!G574,UVS_T!G629,UVS_T!G684),\"\"))","v":""},"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(E79=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S134,UVS_T!S189,UVS_T!S244,UVS_T!S299,UVS_T!S354,UVS_T!S409,UVS_T!S464,UVS_T!S519,UVS_T!S574,UVS_T!S629,UVS_T!S684))","v":""},"",{"$f":"IF(UVS_T!U79=\"\",\"\",UVS_T!U79)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F79))","v":"a37"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,{"$f":"IFERROR(IF(F80=\"\",\"\",LOOKUP(MATCH(F80,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F80=\"\",\"\",UVS_T!F80)","v":""},{"$f":"IF(E80=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],UVS_T!G135,UVS_T!G190,UVS_T!G245,UVS_T!G300,UVS_T!G355,UVS_T!G410,UVS_T!G465,UVS_T!G520,UVS_T!G575,UVS_T!G630,UVS_T!G685))","v":""},"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(E80=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S135,UVS_T!S190,UVS_T!S245,UVS_T!S300,UVS_T!S355,UVS_T!S410,UVS_T!S465,UVS_T!S520,UVS_T!S575,UVS_T!S630,UVS_T!S685))","v":""},"",{"$f":"IF(UVS_T!U80=\"\",\"\",UVS_T!U80)","v":""},{"$f":"IFERROR(T80,\"\")","v":""},null,null,null,null,null,"GO",{"$f":"IFERROR(G80/SUM(G80:G82),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F80))","v":"a38"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,{"$f":"IFERROR(IF(F81=\"\",\"\",LOOKUP(MATCH(F81,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G30=\"\",\"\",CG240)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V30=\"\",\"\",CV240)","v":""},{"$f":"IFERROR(T81,\"\")","v":""},null,null,null,null,null,"ZNGO",{"$f":"IFERROR(G81/SUM(G80:G82),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F81))","v":"a39"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F82=\"\",\"\",LOOKUP(MATCH(F82,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G30=\"\",\"\",CG241)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V30=\"\",\"\",CV241)","v":""},"",null,null,null,null,null,"NNGO",{"$f":"1-(SUM(AC80:AC81))","v":1},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F82))","v":"a40"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F83=\"\",\"\",LOOKUP(MATCH(F83,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F83=\"\",\"\",UVS_T!F83)","v":""},{"$f":"IF(E83=\"\",\"\",IFERROR(AVERAGE(tbl_26_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],UVS_T!G138,UVS_T!G193,UVS_T!G248,UVS_T!G303,UVS_T!G358,UVS_T!G413,UVS_T!G468,UVS_T!G523,UVS_T!G578,UVS_T!G633,UVS_T!G688),\"\"))","v":""},"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(E83=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S138,UVS_T!S193,UVS_T!S248,UVS_T!S303,UVS_T!S358,UVS_T!S413,UVS_T!S468,UVS_T!S523,UVS_T!S578,UVS_T!S633,UVS_T!S688))","v":""},"",{"$f":"IF(UVS_T!U83=\"\",\"\",UVS_T!U83)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F83))","v":"a41"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,{"$f":"IFERROR(IF(F84=\"\",\"\",LOOKUP(MATCH(F84,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F84=\"\",\"\",UVS_T!F84)","v":""},{"$f":"IF(E84=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],UVS_T!G139,UVS_T!G194,UVS_T!G249,UVS_T!G304,UVS_T!G359,UVS_T!G414,UVS_T!G469,UVS_T!G524,UVS_T!G579,UVS_T!G634,UVS_T!G689))","v":""},"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh",{"$f":"IF(E84=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S139,UVS_T!S194,UVS_T!S249,UVS_T!S304,UVS_T!S359,UVS_T!S414,UVS_T!S469,UVS_T!S524,UVS_T!S579,UVS_T!S634,UVS_T!S689))","v":""},"",{"$f":"IF(UVS_T!U84=\"\",\"\",UVS_T!U84)","v":""},{"$f":"IFERROR(T84,\"\")","v":""},null,null,null,null,null,"GO",{"$f":"IFERROR(G84/SUM(G84:G86),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F84))","v":"a42"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,0,0,{"$f":"IFERROR(IF(F85=\"\",\"\",LOOKUP(MATCH(F85,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G31=\"\",\"\",CG244)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V31=\"\",\"\",CV244)","v":""},{"$f":"IFERROR(T85,\"\")","v":""},null,null,null,null,null,"ZNGO",{"$f":"IFERROR(G85/SUM(G84:G86),0)","v":0},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F85))","v":"a43"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F86=\"\",\"\",LOOKUP(MATCH(F86,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(G31=\"\",\"\",CG245)","v":""},null,"MWh",null,null,null,null,null,null,null,null,null,"EUR/MWh","","",{"$f":"IF(V31=\"\",\"\",CV245)","v":""},"",null,null,null,null,null,"NNGO",{"$f":"1-(SUM(AC84:AC85))","v":1},null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F86))","v":"a44"},0,null,0,null,0]
[null,null,0,0,{"$f":"IFERROR(IF(F87=\"\",\"\",LOOKUP(MATCH(F87,UVS_T!$CG$763:$CG$778,0),UVS_T!$CD$763:$CD$778,UVS_T!$CF$763:$CF$778)),\"AXX-XX\")","v":""},{"$f":"IF(UVS_T!F87=\"\",\"\",UVS_T!F87)","v":""},{"$f":"IF(E87=\"\",\"\",IFERROR(AVERAGE(tbl_26_UVS_01[[#This Row],[Skupna poraba \n'[enot']]],UVS_T!G142,UVS_T!G197,UVS_T!G252,UVS_T!G307,UVS_T!G362,UVS_T!G417,UVS_T!G472,UVS_T!G527,UVS_T!G582,UVS_T!G637,UVS_T!G692),\"\"))","v":""},"MW/leto",null,null,null,null,null,null,null,null,null,"EUR/MW/leto",{"$f":"IF(E87=\"\",\"\",SUM(tbl_26_UVS_01[[#This Row],[Znesek upravičenega stroška \n'[EUR']]],UVS_T!S142,UVS_T!S197,UVS_T!S252,UVS_T!S307,UVS_T!S362,UVS_T!S417,UVS_T!S472,UVS_T!S527,UVS_T!S582,UVS_T!S637,UVS_T!S692))","v":""},"",{"$f":"IF(UVS_T!U87=\"\",\"\",UVS_T!U87)","v":""},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,null,null,null,{"$f":"\"a\"&(COUNTA($F$43:$F87))","v":"a45"},1,null,0,null,1,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_28_UVSsum[Skupna poraba \n'[enot']])","v":0},null,null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,tbl_28_UVSsum[Znesek omrežnine, dajatev, prispevkov in dodatkov \n'[EUR']])","v":0},null,null,{"$f":"SUBTOTAL(109,tbl_28_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0},{"$f":"SUBTOTAL(109,tbl_28_UVSsum[Strukturni delež upravičenega stroška \n'[%']])","v":0},null,{"$f":"SUBTOTAL(109,tbl_28_UVSsum[Ponder \nai oz. bi             ])","v":0}]
[null,null,null,null,"Opomba:","Oznaka MSDT je okrajšava za \"Matična številka dobavitelja toplote\", tej sledi matična številka dobavitelja toplote, prenesena iz Tabele 27: Količina lastne proizvedene toplote [0] in nabava toplote od dobaviteljev toplote [1-4] v letu (t)"]
[]
[]
[]
[]
[null,null,null,null,"Tabela 29:",{"$f":"\"Zneski variabilnih stroškov (po kategorijah) v letu \"&\"\"&BAZA_Sifranti!AL5","v":"Zneski variabilnih stroškov (po kategorijah) v letu t (2025)"}]
[]
[null,null,null,null,"01","02","03"]
[null,null,null,null,"ID","Naziv upravičenega variabilnega stroška","[EUR]"]
[null,null,null,null,"01","Stroški energentov",{"$f":"SUMIF($AL$43:$AL$87,\"A01\",tbl_28_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"02","Stroški energije za proizvodnjo toplote",{"$f":"SUMIF($AL$43:$AL$87,\"A02\",tbl_28_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"03","Stroški energije za obratovanje naprav",{"$f":"SUMIF($AL$43:$AL$87,\"A03\",tbl_28_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"04","Stroški medija za prenos toplote",{"$f":"SUMIF($AL$43:$AL$87,\"A04\",tbl_28_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"05","Stroški emisijskih kuponov",{"$f":"SUMIF($AL$43:$AL$87,\"A05\",tbl_28_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[null,null,null,null,"06","Stroški nabavljene toplote",{"$f":"SUMIF($AL$43:$AL$87,\"A06\",tbl_28_UVSsum[Znesek upravičenega stroška \n'[EUR']])","v":0}]
[]
[]
[]
[]
[null,null,null,null,"Tabela 30:",{"$f":"\"Izračun variabilnega dela izhodiščne cene toplote v letu \"&\"\"&BAZA_Sifranti!AL5","v":"Izračun variabilnega dela izhodiščne cene toplote v letu t (2025)"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upravičeni variabilni stroški (VSTRt) [EUR]:",{"$f":"S88","v":0}]
[null,null,null,null,null,{"$f":"\"Izračun variabilnega dela izhodiščne cene za distribucijski sistem -\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!$AL$5","v":"Izračun variabilnega dela izhodiščne cene za distribucijski sistem -  za leto t (2025)"},null,null,null,null,null,null,null,null,null,null,null,null,"Celotna dobavljena toplota (Qt oz. Ki) [MWh]:",{"$f":"PRIHODKI!E227","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Variabilni del izhodiščne cene toplote (VCi) [EUR/MWh]:",{"$f":"IFERROR(ROUND(T112/T113,5),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null," "]

{"sheet":"PRIHODKI","index":16,"n_rows":231,"n_cols":45,"rows_kept":231,"cut":false,"hidden":false,"merged":[[196,3,196,6],[211,3,211,6],[232,1,232,9],[21,11,21,13],[3,2,3,7],[4,2,4,7],[21,3,21,4],[21,5,21,6],[21,7,21,10],[152,3,152,4],[152,5,152,6],[152,7,152,10],[152,11,152,13],[66,11,66,13],[109,7,109,10],[109,11,109,13],[109,3,109,4],[109,5,109,6],[66,3,66,4],[66,5,66,6],[66,7,66,10]]}
[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,{"$f":"(AA22+AA67+AA110)+(SUM(AJ26:AJ58)+SUM(AJ71:AJ103)+SUM(AJ114:AJ146)+#REF!+#REF!+AF229)","v":{"$error":"#REF!"}},"Sumarne napake"]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"}]
[null,null,"Tarifni cenik po vrstah storitev in vrstah odjemalcev in povprečna cena\nAkta o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 103/23"]
[]
[]
[null,null,null,null,null,null,null,"Številka zadeve AE:",{"$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$11)","v":""}]
[]
[null,"Naziv družbe:",{"$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,{"$f":"\"Tabela 31: Tarifni ceniki po vrstah storitev in vrstah odjemalcev za poslovno leto \"&BAZA_Sifranti!BE6&\" (\"&LOWER(BAZA_Sifranti!BF6)&\" \"&BAZA_Sifranti!BN6&\")\"","v":"Tabela 31: Tarifni ceniki po vrstah storitev in vrstah odjemalcev za poslovno leto t-1 (1899) (realizacija 1.1.1899 - 31.12.1899)"}]
[]
[null,null,"Tarifni sistemi","Tarifne skupine / podskupine",null,"Tarifne postavke (brez DDV)",null,"Količine",null,null,null,"Letni prihodki (brez DDV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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]",null,null,null,null,null,null,{"$f":"IF(F26=\"\",\"\",IF($AA$31=0,0,ROUND(F26*H26,2)))","v":""},{"$f":"IF(G26=\"\",\"\",IF($AA$31=0,0,ROUND(G26*I26*($AA$31/12),2)))","v":""},null,null,{"$f":"IF(AJ26=\"\",\"\",IF(AJ26=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"OGR",false,{"$f":"IF(COUNTA(N26:N34,J26:K34,I26:I34,F26:H34)>0,1,0)","v":0},{"$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},{"$f":"IF(AND(H26>0,F26=0),1,0)","v":0},{"$f":"IF(AND(H26>0,I26=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N26,F26:K26)=7,0,1),IF(COUNTA(N26,F26:K26)>0,1,\"\"))","v":""},{"$f":"IF(AI26=\"\",\"\",IF(SUM(AF26:AI26)>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,"","",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(AND(H27>0,F27=0),1,0)","v":0},{"$f":"IF(AND(H27>0,I27=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N27,F27:K27)=7,0,1),IF(COUNTA(N27,F27:K27)>0,1,\"\"))","v":""},{"$f":"IF(AI27=\"\",\"\",IF(SUM(AF27:AI27)>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,{"$f":"IF(COUNTA(N44:N52,L44:M52,K44:K52,H44:J52)>0,1,0)","v":1},{"$f":"IF(COUNTA(N44:N52,H44:M52)<63,1,0)","v":1},{"$f":"SUM(AF44:AF52)","v":0},0,0,0,"",""]
[null,"TSOGP_I01","Ogrevanje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,"DOB",false,{"$f":"IF(COUNTA(N53:N55,L53:M55,K53:K55,H53:J55)>0,1,0)","v":1},{"$f":"IF(COUNTA(N53:N55,H53:M55)<7,1,0)","v":1},{"$f":"SUM(AF53)","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,{"$f":"IF(COUNTA(N56:N58,L56:M58,K56:K58,H56:J58)>0,1,0)","v":1},{"$f":"IF(COUNTA(N56:N58,H56:M58)<21,1,0)","v":1},{"$f":"SUM(AF56:AF58)","v":0},0,0,0,"",""]
[null,"TSOGP_I03","Ogrevanje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,{"$f":"BAZA_Sifranti!AZ5","v":12},"Število mesecev",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$27=TRUE,IF(COUNTA(N35,F35:K35)=7,0,1),IF(COUNTA(N35,F35:K35)>0,1,\"\"))","v":""},""]
[null,"TSSTV_G02","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N36,F36:K36)=7,0,1),IF(COUNTA(N36,F36:K36)>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$28=TRUE,IF(COUNTA(N44,F44:K44)=7,0,1),IF(COUNTA(N44,F44:K44)>0,1,\"\"))","v":""},""]
[null,"TSHLP_G02","Hlajenje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N45,F45:K45)=7,0,1),IF(COUNTA(N45,F45:K45)>0,1,\"\"))","v":""},""]
[null,"TSHLP_G03","Hlajenje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_I01","Hlajenje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_I02","Hlajenje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_I03","Hlajenje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_P01","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_P02","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"TSHLP_P03","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"",""]
[null,"RPROT_01","Reguliran proizvajalec toplote","Lastna raba","Lastna raba",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N53,F53:K53)=7,0,1),IF(COUNTA(N53,F53:K53)>0,1,\"\"))","v":""},""]
[null,"RPROT_02","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina I.",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(H54>0,F54=0),1,0)","v":0},0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N54,F54:K54)=7,0,1),IF(COUNTA(N54,F54:K54)>0,1,\"\"))","v":""},""]
[null,"RPROT_03","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina II.",null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(H55>0,F55=0),1,0)","v":0},0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N55,F55:K55)=7,0,1),IF(COUNTA(N55,F55:K55)>0,1,\"\"))","v":""},""]
[null,"TSINP_01","Uporaba pare v industrijskih procesih","Industrijski procesi / vodna para",null,null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(H56>0,F56=0),1,0)","v":0},0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N56,F56:K56)=7,0,1),IF(COUNTA(N56,F56:K56)>0,1,\"\"))","v":""},""]
[null,"TSINP_02","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vodna para",null,null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(H57>0,F57=0),1,0)","v":0},0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N57,F57:K57)=7,0,1),IF(COUNTA(N57,F57:K57)>0,1,\"\"))","v":""},""]
[null,"TSINP_03","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vroča-topla voda",null,null,null,null,null,null,null,"","",null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(H58>0,F58=0),1,0)","v":0},0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N58,F58:K58)=7,0,1),IF(COUNTA(N58,F58:K58)>0,1,\"\"))","v":""},""]
[null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,H26:H58)-H53","v":0},{"$f":"SUBTOTAL(109,I26:I58)-I53","v":0},0,0,{"$f":"IFERROR(SUBTOTAL(109,L26:L58)-L53,SUBTOTAL(109,L26:L58))","v":0},{"$f":"IFERROR(SUBTOTAL(109,M26:M58)-M53,SUBTOTAL(109,M26:M58))","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(COUNTIF(AB71:AB75,FALSE)>4,\"NAPAKA - IZBRAN MORA BITI VSAJ EN TARIFNI SISTEM!\",\"\")","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,null,null,null,null,null,null,null,null,null,null,null,null,null,"REAL"]
[null,{"$f":"IFERROR(\"Tabela 32: Tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto \"&BAZA_Sifranti!BE5&\" (\"&LOWER(BAZA_Sifranti!BF5)&\" \"&BAZA_Sifranti!BN5&\")\",\"Tabela 32: Tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto \")","v":"Tabela 32: Tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BAZA_Sifranti!BN5","v":{"$error":"#NUM!"}},{"$f":"BAZA_Sifranti!BI5","v":"1.1.1900"},{"$f":"BAZA_Sifranti!BL5","v":{"$error":"#NUM!"}},{"$f":"(YEAR(AR65)-YEAR(AQ65))*12+MONTH(AR65)-MONTH(AQ65)+1","v":{"$error":"#NUM!"}}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS65","v":{"$error":"#NUM!"}}]
[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,{"$f":"IF(COUNTIF(AB71:AB75,FALSE)>4,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS66","v":{"$error":"#NUM!"}}]
[null,"01","02","03","04","05","06","07","08","09","10","11","12","13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[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,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","PTarifa_VAR_[EUR/MWh]","PTarifa_FIX_[EUR/MW/Leto]","Kolicina_VAR_[EUR/MWh]","Kolicina_FIX_[EUR/MW/Leto]","Odjemalci_PSt","MerilnoMesto_PSt","Prihodek_VAR_[EUR/leto]","Prihodek_FIX_[EUR/leto]","Prihodek_Stevnina_[EUR/leto]",null,"Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Uveljavljeni tarifni sistemi","Kontrola izpolnjenostI_1","Kontrola izpolnjenostI_2",null,"Kontrola št. odjemalcev/merilnih mest",null,null,"Kontrola izpolnjenosti","Sumarna kontrola napak",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_G01","Ogrevanje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,{"$f":"IF(F71=\"\",\"\",IF($AA$76=0,0,ROUND(F71*H71,2)))","v":""},{"$f":"IF(G71=\"\",\"\",IF($AA$119=0,0,ROUND(G71*I71*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,{"$f":"IF(AJ71=\"\",\"\",IF(AJ71=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"OGR",true,{"$f":"IF(COUNTA(N71:N79,J71:K79,I71:I79,F71:H79)>0,1,0)","v":0},{"$f":"IF(COUNTA(N71:N79,F71:K79)<63,1,0)","v":1},{"$f":"SUM(AF71:AF79)","v":0},{"$f":"IF(AND(OR(H71>0,I71),OR(K71=0,K71=\"\",J71=\"\",J71<K71)),1,0)","v":0},{"$f":"IF(AND(H71>0,F71=0),1,0)","v":0},{"$f":"IF(AND(H71>0,I71=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N71,F71:K71)=7,0,1),IF(COUNTA(N71,F71:K71)>0,1,\"\"))","v":""},{"$f":"IF(AI71=\"\",\"\",IF(SUM(AF71:AI71)>0,1,0))","v":""},null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_G02","Ogrevanje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G72=\"\",\"\",IF($AA$119=0,0,ROUND(G72*I72*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,{"$f":"IF(AJ72=\"\",\"\",IF(AJ72=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"STV",false,{"$f":"IF(COUNTA(N80:N88,J80:K88,I80:I88,F80:H88)<0,1,0)","v":0},{"$f":"IF(COUNTA(N80:N88,F80:K88)<63,1,0)","v":1},{"$f":"SUM(AF80:AF88)","v":0},{"$f":"IF(AND(OR(H72>0,I72),OR(K72=0,K72=\"\",J72=\"\",J72<K72)),1,0)","v":0},{"$f":"IF(AND(H72>0,F72=0),1,0)","v":0},{"$f":"IF(AND(H72>0,I72=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N72,F72:K72)=7,0,1),IF(COUNTA(N72,F72:K72)>0,1,\"\"))","v":""},{"$f":"IF(AI72=\"\",\"\",IF(SUM(AF72:AI72)>0,1,0))","v":""},null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_G03","Ogrevanje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G73=\"\",\"\",IF($AA$119=0,0,ROUND(G73*I73*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,"HLA",false,{"$f":"IF(COUNTA(N89:N97,J89:K97,I89:I97,F89:H97)>0,1,0)","v":0},{"$f":"IF(COUNTA(N89:N97,F89:K97)<63,1,0)","v":1},{"$f":"SUM(AF89:AF97)","v":0},0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_I01","Ogrevanje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G74=\"\",\"\",IF($AA$119=0,0,ROUND(G74*I74*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,"DOB",false,{"$f":"IF(COUNTA(N98:N100,J98:K100,I98:I100,F98:H100)>0,1,0)","v":0},{"$f":"IF(COUNTA(N98,F98:K98)<7,1,0)","v":1},{"$f":"SUM(AF98)","v":0},0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_I02","Ogrevanje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G75=\"\",\"\",IF($AA$119=0,0,ROUND(G75*I75*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,"IND",false,{"$f":"IF(COUNTA(N101:N103,J101:K103,I101:I103,F101:H103)>0,1,0)","v":0},{"$f":"IF(COUNTA(N101:N103,F101:K103)<21,1,0)","v":1},{"$f":"SUM(AF101:AF103)","v":0},0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_I03","Ogrevanje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G76=\"\",\"\",IF($AA$119=0,0,ROUND(G76*I76*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,{"$f":"BAZA_Sifranti!AZ7","v":7},"Število mesecev",null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_P01","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G77=\"\",\"\",IF($AA$119=0,0,ROUND(G77*I77*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_P02","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G78=\"\",\"\",IF($AA$119=0,0,ROUND(G78*I78*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_P03","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G79=\"\",\"\",IF($AA$119=0,0,ROUND(G79*I79*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_G01","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G80=\"\",\"\",IF($AA$119=0,0,ROUND(G80*I80*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N80,F80:K80)=7,0,1),IF(COUNTA(N80,F80:K80)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_G02","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G81=\"\",\"\",IF($AA$119=0,0,ROUND(G81*I81*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N81,F81:K81)=7,0,1),IF(COUNTA(N81,F81:K81)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_G03","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G82=\"\",\"\",IF($AA$119=0,0,ROUND(G82*I82*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_I01","Priprava sanitarne tople vode","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G83=\"\",\"\",IF($AA$119=0,0,ROUND(G83*I83*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_I02","Priprava sanitarne tople vode","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G84=\"\",\"\",IF($AA$119=0,0,ROUND(G84*I84*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_I03","Priprava sanitarne tople vode","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G85=\"\",\"\",IF($AA$119=0,0,ROUND(G85*I85*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_P01","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G86=\"\",\"\",IF($AA$119=0,0,ROUND(G86*I86*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[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,"",{"$f":"IF(G87=\"\",\"\",IF($AA$119=0,0,ROUND(G87*I87*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_P03","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G88=\"\",\"\",IF($AA$119=0,0,ROUND(G88*I88*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_G01","Hlajenje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G89=\"\",\"\",IF($AA$119=0,0,ROUND(G89*I89*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N89,F89:K89)=7,0,1),IF(COUNTA(N89,F89:K89)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_G02","Hlajenje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G90=\"\",\"\",IF($AA$119=0,0,ROUND(G90*I90*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N90,F90:K90)=7,0,1),IF(COUNTA(N90,F90:K90)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_G03","Hlajenje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G91=\"\",\"\",IF($AA$119=0,0,ROUND(G91*I91*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_I01","Hlajenje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G92=\"\",\"\",IF($AA$119=0,0,ROUND(G92*I92*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_I02","Hlajenje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G93=\"\",\"\",IF($AA$119=0,0,ROUND(G93*I93*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_I03","Hlajenje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G94=\"\",\"\",IF($AA$119=0,0,ROUND(G94*I94*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_P01","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G95=\"\",\"\",IF($AA$119=0,0,ROUND(G95*I95*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_P02","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G96=\"\",\"\",IF($AA$119=0,0,ROUND(G96*I96*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_P03","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G97=\"\",\"\",IF($AA$119=0,0,ROUND(G97*I97*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"RPROT_01","Reguliran proizvajalec toplote","Lastna raba","Lastna raba",null,null,null,null,null,null,"",{"$f":"IF(G98=\"\",\"\",IF($AA$119=0,0,ROUND(G98*I98*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N98,F98:K98)=7,0,1),IF(COUNTA(N98,F98:K98)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"RPROT_02","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina I.",null,null,null,null,null,null,"",{"$f":"IF(G99=\"\",\"\",IF($AA$119=0,0,ROUND(G99*I99*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N99,F99:K99)=7,0,1),IF(COUNTA(N99,F99:K99)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"RPROT_03","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina II.",null,null,null,null,null,null,"",{"$f":"IF(G100=\"\",\"\",IF($AA$119=0,0,ROUND(G100*I100*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N100,F100:K100)=7,0,1),IF(COUNTA(N100,F100:K100)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$f":"AS99","v":{"$error":"#NUM!"}}]
[null,"TSINP_01","Uporaba pare v industrijskih procesih","Industrijski procesi / vodna para",null,null,null,null,null,null,null,"",{"$f":"IF(G101=\"\",\"\",IF($AA$119=0,0,ROUND(G101*I101*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N101,F101:K101)=7,0,1),IF(COUNTA(N101,F101:K101)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSINP_02","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vodna para",null,null,null,null,null,null,null,"",{"$f":"IF(G102=\"\",\"\",IF($AA$119=0,0,ROUND(G102*I102*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N102,F102:K102)=7,0,1),IF(COUNTA(N102,F102:K102)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSINP_03","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vroča-topla voda",null,null,null,null,null,null,null,"",{"$f":"IF(G103=\"\",\"\",IF($AA$119=0,0,ROUND(G103*I103*BAZA_Sifranti!$BS$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N103,F103:K103)=7,0,1),IF(COUNTA(N103,F103:K103)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,H71:H103)-H98","v":0},{"$f":"SUBTOTAL(109,I71:I103)-I98","v":0},{"$f":"SUBTOTAL(109,J71:J103)-J98","v":0},{"$f":"SUBTOTAL(109,K71:K103)-K98","v":0},{"$f":"IFERROR(SUBTOTAL(109,L71:L103)-L98,SUBTOTAL(109,L71:L103))","v":0},{"$f":"IFERROR(SUBTOTAL(109,M71:M103)-M98,SUBTOTAL(109,M71:M103))","v":0},{"$f":"SUBTOTAL(109,N71:N103)-N98","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":" IF(COUNTIF(AB114:AB118,FALSE)>4,\"NAPAKA - IZBRAN MORA BITI VSAJ EN TARIFNI SISTEM!\",\"\")","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,null,null,null,null,null,null,null,null,null,null,null,null,null,"PLAN"]
[null,{"$f":"IFERROR(\"Tabela 33: Planiran tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto \"&BAZA_Sifranti!AV8&\" (\"&LOWER(BAZA_Sifranti!AS8)&\" \"&BAZA_Sifranti!BO5&\")\",\"Tabela 33: Planiran tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto \")","v":"Tabela 33: Planiran tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BAZA_Sifranti!BO5","v":{"$error":"#NUM!"}},{"$f":"BAZA_Sifranti!BM5","v":{"$error":"#NUM!"}},{"$f":"BAZA_Sifranti!BJ5","v":"31.12.1900"},{"$f":"(YEAR(AR108)-YEAR(AQ108))*12+MONTH(AR108)-MONTH(AQ108)+1","v":{"$error":"#NUM!"}}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS108","v":{"$error":"#NUM!"}}]
[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,{"$f":"IF(COUNTIF(AB114:AB118,FALSE)>4,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS109","v":{"$error":"#NUM!"}}]
[null,"01","02","03","04","05","06","07","08","09","10","11","12","13",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[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,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","PTarifa_VAR_[EUR/MWh]","PTarifa_FIX_[EUR/MW/Leto]","Kolicina_VAR_[EUR/MWh]","Kolicina_FIX_[EUR/MW/Leto]","Odjemalci_PSt","MerilnoMesto_PSt","Prihodek_VAR_[EUR/leto]","Prihodek_FIX_[EUR/leto]","Prihodek_Stevnina_[EUR/leto]",null,"Kontrola napak vnosa",null,null,null,null,null,null,null,null,null,null,null,"Uveljavljeni tarifni sistemi","Kontrola izpolnjenostI_1","Kontrola izpolnjenostI_2",null,"Kontrola št. odjemalcev/merilnih mest",null,null,"Kontrola izpolnjenosti","Sumarna kontrola napak",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_G01","Ogrevanje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,{"$f":"IF(F114=\"\",\"\",ROUND(F114*H114,2))","v":""},{"$f":"IF(G114=\"\",\"\",IF($AA$119=0,0,ROUND(G114*I114*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,{"$f":"IF(AJ114=\"\",\"\",IF(AJ114=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"OGR",true,{"$f":"IF(COUNTA(N114:N122,J114:K122,I114:I122,F114:H122)>0,1,0)","v":0},{"$f":"IF(COUNTA(N114:N122,F114:K122)<63,1,0)","v":1},{"$f":"SUM(AF114:AF122)","v":0},{"$f":"IF(AND(OR(H114>0,I114),OR(K114=0,K114=\"\",J114=\"\",J114<K114)),1,0)","v":0},{"$f":"IF(AND(H114>0,F114=0),1,0)","v":0},{"$f":"IF(AND(H114>0,I114=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N114,F114:K114)=7,0,1),IF(COUNTA(N114,F114:K114)>0,1,\"\"))","v":""},{"$f":"IF(AI114=\"\",\"\",IF(SUM(AF114:AI114)>0,1,0))","v":""},null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_G02","Ogrevanje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G115=\"\",\"\",IF($AA$119=0,0,ROUND(G115*I115*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,{"$f":"IF(AJ115=\"\",\"\",IF(AJ115=1,\"û\",\"ü\"))","v":""},null,null,null,null,null,null,null,null,null,null,"STV",false,{"$f":"IF(COUNTA(N123:N131,J123:K131,I123:I131,F123:H131)<0,1,0)","v":0},{"$f":"IF(COUNTA(N123:N131,F123:K131)<63,1,0)","v":1},{"$f":"SUM(AF123:AF131)","v":0},{"$f":"IF(AND(OR(H115>0,I115),OR(K115=0,K115=\"\",J115=\"\",J115<K115)),1,0)","v":0},{"$f":"IF(AND(H115>0,F115=0),1,0)","v":0},{"$f":"IF(AND(H115>0,I115=0),1,0)","v":0},{"$f":"IF($AB$26=TRUE,IF(COUNTA(N115,F115:K115)=7,0,1),IF(COUNTA(N115,F115:K115)>0,1,\"\"))","v":""},{"$f":"IF(AI115=\"\",\"\",IF(SUM(AF115:AI115)>0,1,0))","v":""},null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_G03","Ogrevanje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G116=\"\",\"\",IF($AA$119=0,0,ROUND(G116*I116*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,"HLA",false,{"$f":"IF(COUNTA(N132:N140,J132:K140,I132:I140,F132:H140)>0,1,0)","v":0},{"$f":"IF(COUNTA(N132:N140,F132:K140)<63,1,0)","v":1},{"$f":"SUM(AF132:AF140)","v":0},0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_I01","Ogrevanje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G117=\"\",\"\",IF($AA$119=0,0,ROUND(G117*I117*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,"DOB",false,{"$f":"IF(COUNTA(N141:N143,J141:K143,I141:I143,F141:H143)>0,1,0)","v":0},{"$f":"IF(COUNTA(N141,F141:K141)<7,1,0)","v":1},{"$f":"SUM(AF141)","v":0},0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_I02","Ogrevanje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G118=\"\",\"\",IF($AA$119=0,0,ROUND(G118*I118*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,"IND",false,{"$f":"IF(COUNTA(N144:N146,J144:K146,I144:I146,F144:H146)>0,1,0)","v":0},{"$f":"IF(COUNTA(N144:N146,F144:K146)<21,1,0)","v":1},{"$f":"SUM(AF144:AF146)","v":0},0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_I03","Ogrevanje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G119=\"\",\"\",IF($AA$119=0,0,ROUND(G119*I119*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,{"$f":"BAZA_Sifranti!AZ8","v":12},"Število mesecev",null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_P01","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G120=\"\",\"\",IF($AA$119=0,0,ROUND(G120*I120*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_P02","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G121=\"\",\"\",IF($AA$119=0,0,ROUND(G121*I121*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSOGP_P03","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G122=\"\",\"\",IF($AA$119=0,0,ROUND(G122*I122*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_G01","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G123=\"\",\"\",IF($AA$119=0,0,ROUND(G123*I123*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N123,F123:K123)=7,0,1),IF(COUNTA(N123,F123:K123)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_G02","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G124=\"\",\"\",IF($AA$119=0,0,ROUND(G124*I124*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$27=TRUE,IF(COUNTA(N124,F124:K124)=7,0,1),IF(COUNTA(N124,F124:K124)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_G03","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G125=\"\",\"\",IF($AA$119=0,0,ROUND(G125*I125*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_I01","Priprava sanitarne tople vode","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G126=\"\",\"\",IF($AA$119=0,0,ROUND(G126*I126*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_I02","Priprava sanitarne tople vode","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G127=\"\",\"\",IF($AA$119=0,0,ROUND(G127*I127*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_I03","Priprava sanitarne tople vode","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G128=\"\",\"\",IF($AA$119=0,0,ROUND(G128*I128*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_P01","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G129=\"\",\"\",IF($AA$119=0,0,ROUND(G129*I129*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[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,"",{"$f":"IF(G130=\"\",\"\",IF($AA$119=0,0,ROUND(G130*I130*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSSTV_P03","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G131=\"\",\"\",IF($AA$119=0,0,ROUND(G131*I131*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_G01","Hlajenje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G132=\"\",\"\",IF($AA$119=0,0,ROUND(G132*I132*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N132,F132:K132)=7,0,1),IF(COUNTA(N132,F132:K132)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_G02","Hlajenje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G133=\"\",\"\",IF($AA$119=0,0,ROUND(G133*I133*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$28=TRUE,IF(COUNTA(N133,F133:K133)=7,0,1),IF(COUNTA(N133,F133:K133)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_G03","Hlajenje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G134=\"\",\"\",IF($AA$119=0,0,ROUND(G134*I134*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_I01","Hlajenje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G135=\"\",\"\",IF($AA$119=0,0,ROUND(G135*I135*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_I02","Hlajenje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G136=\"\",\"\",IF($AA$119=0,0,ROUND(G136*I136*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_I03","Hlajenje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G137=\"\",\"\",IF($AA$119=0,0,ROUND(G137*I137*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_P01","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G138=\"\",\"\",IF($AA$119=0,0,ROUND(G138*I138*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_P02","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G139=\"\",\"\",IF($AA$119=0,0,ROUND(G139*I139*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSHLP_P03","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",null,null,null,null,null,null,"",{"$f":"IF(G140=\"\",\"\",IF($AA$119=0,0,ROUND(G140*I140*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,"","",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"RPROT_01","Reguliran proizvajalec toplote","Lastna raba","Lastna raba",null,null,null,null,null,null,"",{"$f":"IF(G141=\"\",\"\",IF($AA$119=0,0,ROUND(G141*I141*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N141,F141:K141)=7,0,1),IF(COUNTA(N141,F141:K141)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"RPROT_02","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina I.",null,null,null,null,null,null,{"$f":"IF(F142=\"\",\"\",ROUND(F142*H142,2))","v":""},{"$f":"IF(G142=\"\",\"\",IF($AA$119=0,0,ROUND(G142*I142*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N142,F142:K142)=7,0,1),IF(COUNTA(N142,F142:K142)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"RPROT_03","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina II.",null,null,null,null,null,null,{"$f":"IF(F143=\"\",\"\",ROUND(F143*H143,2))","v":""},{"$f":"IF(G143=\"\",\"\",IF($AA$119=0,0,ROUND(G143*I143*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$29=TRUE,IF(COUNTA(N143,F143:K143)=7,0,1),IF(COUNTA(N143,F143:K143)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSINP_01","Uporaba pare v industrijskih procesih","Industrijski procesi / vodna para",null,null,null,null,null,null,null,{"$f":"IF(F144=\"\",\"\",ROUND(F144*H144,2))","v":""},{"$f":"IF(G144=\"\",\"\",IF($AA$119=0,0,ROUND(G144*I144*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N144,F144:K144)=7,0,1),IF(COUNTA(N144,F144:K144)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,"TSINP_02","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vodna para",null,null,null,null,null,null,null,{"$f":"IF(F145=\"\",\"\",ROUND(F145*H145,2))","v":""},{"$f":"IF(G145=\"\",\"\",IF($AA$119=0,0,ROUND(G145*I145*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N145,F145:K145)=7,0,1),IF(COUNTA(N145,F145:K145)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$f":"AS144","v":{"$error":"#NUM!"}}]
[null,"TSINP_03","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vroča-topla voda",null,null,null,null,null,null,null,{"$f":"IF(F146=\"\",\"\",ROUND(F146*H146,2))","v":""},{"$f":"IF(G146=\"\",\"\",IF($AA$119=0,0,ROUND(G146*I146*BAZA_Sifranti!$BT$5,2)))","v":""},null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,{"$f":"IF($AB$30=TRUE,IF(COUNTA(N146,F146:K146)=7,0,1),IF(COUNTA(N146,F146:K146)>0,1,\"\"))","v":""},"",null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,H114:H146)-H141","v":0},{"$f":"SUBTOTAL(109,I114:I146)-I141","v":0},{"$f":"SUBTOTAL(109,J114:J146)-J141","v":0},{"$f":"SUBTOTAL(109,K114:K146)-K141","v":0},{"$f":"IFERROR(SUBTOTAL(109,L114:L146)-L141,SUBTOTAL(109,L114:L146))","v":0},{"$f":"IFERROR(SUBTOTAL(109,M114:M146)-M141,SUBTOTAL(109,M114:M146))","v":0},{"$f":"SUBTOTAL(109,N114:N146)-N141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#NUM!"}]
[]
[null,{"$f":"\"Tabela 34: Letni tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto \"&BAZA_Sifranti!AV8","v":"Tabela 34: Letni tarifni cenik po vrstah storitev in vrstah odjemalcev za poslovno leto t (2025)"}]
[]
[null,null,"Tarifni sistemi","Tarifne skupine / podskupine",null,"Tarifne postavke (brez DDV)",null,"Količine",null,null,null,"Letni prihodki (brez DDV)"]
[null,"01","02","03","04","05","06","07","08","09","10","11","12","13"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","Povprečna variabilna tarifna postavka \n(Toplota) \n[EUR/MWh]","Povprečna fiksna tarifna postavka \n(Obračunska moč) \n[EUR/MW/leto]","Variabilna količina (Dobavljena toplota)\n[MWh]","Povprečna fiksna količina (Obračunska moč)\n[MW]","Povprečno število končnih odjemalcev","Povprečno število predajnih (merilnih) mest","Prihodek\nVARIABILNI\ndel \n[EUR/leto]","Prihodek \nFIKSNI\ndel \n[EUR/leto]","Prihodek števnina [EUR/leto]"]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","PTarifa_VAR_[EUR/MWh]","PTarifa_FIX_[EUR/MW/Leto]","Kolicina_VAR_[EUR/MWh]","Kolicina_FIX_[EUR/MW/Leto]","Odjemalci_PSt","MerilnoMesto_PSt","Prihodek_VAR_[EUR/leto]","Prihodek_FIX_[EUR/leto]","Prihodek_Stevnina_[EUR/leto]"]
[null,"TSOGP_G01","Ogrevanje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",{"$f":"IFERROR(L157/H157,0)","v":0},{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},{"$f":"IFERROR(H71+H114,\" \")","v":0},{"$f":"IFERROR((I71*AS65)/12+(I114*AS108)/12,0)","v":0},{"$f":"IFERROR((J71*AS65)/12+(J114*AS108)/12,0)","v":0},{"$f":"IFERROR((K71*AS65)/12+(K114*AS108)/12,0)","v":0},{"$f":"IFERROR(L71+L114,0)","v":0},{"$f":"IFERROR(M71+M114,0)","v":0},{"$f":"IFERROR(N71+N114,0)","v":0}]
[null,"TSOGP_G02","Ogrevanje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},{"$f":"IFERROR(H72+H115,\" \")","v":0},{"$f":"IFERROR((I72*AS66)/12+(I115*AS109)/12,0)","v":0},0,0,0,{"$f":"IFERROR(M72+M115,0)","v":0},0]
[null,"TSOGP_G03","Ogrevanje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},{"$f":"IFERROR(H73+H116,\" \")","v":0},0,0,0,0,0,0]
[null,"TSOGP_I01","Ogrevanje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSOGP_I02","Ogrevanje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSOGP_I03","Ogrevanje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSOGP_P01","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSOGP_P02","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSOGP_P03","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSSTV_G01","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},{"$f":"IFERROR(H80+H123,\" \")","v":0},0,0,0,0,0,0]
[null,"TSSTV_G02","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSSTV_G03","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSSTV_I01","Priprava sanitarne tople vode","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSSTV_I02","Priprava sanitarne tople vode","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSSTV_I03","Priprava sanitarne tople vode","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSSTV_P01","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSSTV_P02","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSSTV_P03","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSHLP_G01","Hlajenje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},{"$f":"IFERROR(H89+H132,\" \")","v":0},0,0,0,0,0,0]
[null,"TSHLP_G02","Hlajenje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSHLP_G03","Hlajenje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSHLP_I01","Hlajenje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSHLP_I02","Hlajenje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSHLP_I03","Hlajenje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSHLP_P01","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSHLP_P02","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSHLP_P03","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},{"$f":"IFERROR(H97+H140,\" \")","v":0},0,0,0,0,0,0]
[null,"RPROT_01","Reguliran proizvajalec toplote","Lastna raba","Lastna raba",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"RPROT_02","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina I.",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"RPROT_03","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina II.",0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSINP_01","Uporaba pare v industrijskih procesih","Industrijski procesi / vodna para",null,0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSINP_02","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vodna para",null,0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,"TSINP_03","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vroča-topla voda",null,0,{"$f":"IFERROR(tbl_34_NacrtTarT55[[#This Row],[Prihodek_FIX_'[EUR/leto']]]/tbl_34_NacrtTarT55[[#This Row],[Kolicina_FIX_'[EUR/MW/Leto']]],0)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,{"$f":"SUBTOTAL(109,H157:H189)-H184","v":0},{"$f":"SUBTOTAL(109,I157:I189)-I184","v":0},null,null,{"$f":"IFERROR(SUBTOTAL(109,L157:L189)-L184,SUBTOTAL(109,L157:L189))","v":0},{"$f":"IFERROR(SUBTOTAL(109,M157:M189)-M184,SUBTOTAL(109,M157:M189))","v":0},{"$f":"SUBTOTAL(109,N157:N189)-N184","v":0}]
[]
[]
[]
[]
[null,"Tabela 35: Skupaj prihodki za poslovno leto t-1 (2024)  in t (2025)"]
[]
[null,"Upravičeni prihodki",null,"Obdobje načrtovanih prihodkov"]
[null,"01","02","03","04","05","06"]
[null,"ID","Postavka ","t-1","real","plan","Skupaj t"]
[null,"ID","Postavka","Real_Prihodki_t-2","Real_Načrt_Prihodki","Načrt_Prihodki_t-1","Načrt_Prihodki_t"]
[null,1,"Variabilni prihodki v EUR (brez DDV):",{"$f":"L59","v":0},{"$f":"L104","v":0},{"$f":"L147","v":0},{"$f":"E201+F201","v":0}]
[null,2,"Fiksni prihodki v EUR (brez DDV):",{"$f":"M59","v":0},{"$f":"M104","v":0},{"$f":"M147","v":0},{"$f":"E202+F202","v":0}]
[null,3,"Prihodki števnine (brez DDV):",{"$f":"N59","v":0},{"$f":"N104","v":0},{"$f":"N147","v":0},{"$f":"E203+F203","v":0}]
[null,4,"Ostali drugi prihodki izven cenika"]
[null,"Vsota",null,{"$f":"SUM(D201:D204)","v":0},{"$f":"SUM(E201:E204)","v":0},0,0]
[]
[]
[]
[]
[null,"Tabela 36: Skupna količina distribuirane toplote in obračunska moč za obdobje t-1 (2024)  in t (2025)"]
[]
[null,"Količine",null,"Obdobje načrtovanih količin in obračunske moči"]
[null,"01","02","03","04","05","06"]
[null,"ID","Postavka ","t-1","real","plan","Skupaj t"]
[null,1,"Skupna količina distribuirane \noz. prodane toplote (Qt oz. Ki) [MWh]",{"$f":"H59","v":0},{"$f":"H104","v":0},{"$f":"H147","v":0},{"$f":"E215+F215","v":0}]
[null,2,"Skupna obračunska moč \npo kategorijah cenika (vsota Pi) [MW]",{"$f":"I59","v":0},{"$f":"I104","v":0},{"$f":"I147","v":0},"-"]
[]
[]
[]
[]
[]
[null,{"$f":"\"Tabela 37: Izračun povprečne cene za leto \"&BAZA_Sifranti!$AL$5","v":"Tabela 37: Izračun povprečne cene za leto t (2025)"}]
[]
[null,{"$f":"\"Izračun povprečne cene za distribucijski sistem -\"&\" \"&POVZETEK!$E$20&\" \"&\"za leto\"&\" \" & BAZA_Sifranti!AL5","v":"Izračun povprečne cene za distribucijski sistem -  za leto t (2025)"}]
[]
[null,null,null,"Načrtovani upravičeni prihodki [EUR]:",{"$f":"G205","v":0}]
[null,null,null,"Skupna količina distribuirane oz. prodane toplote (Qt oz. Ki) [MWh]:",{"$f":"G215","v":0}]
[null,null,null," Povprečna cena - PC (brez DDV) [EUR/MWh]:",{"$f":"IFERROR(E226/E227,0)","v":0},null,null,{"$f":"IF((G204+G202+G203)>FIKSNI_DEL_T!P111,\"Fiksni prihodki presegajo fiksne upravičene stroške -  zahteva ni skladna s 5 odstavkom 21. členom akta\",\"\")","v":""}]
[null,null,null,"Stroškovna cena [EUR/MWh]: ",{"$f":"IFERROR(SUM(FIKSNI_DEL_T!G119,VARIABILNI_DEL_T!T112)/PRIHODKI!G215,0)","v":0},null,null,{"$f":"IFERROR(IF(ROUND(E228,0)>ROUND(E229,0),\"NAPAKA - POVPREČNA CENA NA MWh\"&\" \"&\"PRESEGA STROŠKOVNO CENO ZA LETO\"&\" \"&BAZA_Sifranti!$AL$5&\" \"&\" VLOGE NI MOŽNO ODDATI\",\" \"),\"\")","v":" "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(H229=\" \",0,1)","v":0}]
[]
[null,"Komentar:"]

{"sheet":"TARIFNI_SISTEM","index":17,"n_rows":81,"n_cols":28,"rows_kept":81,"cut":false,"hidden":false,"merged":[[24,3,24,4],[24,5,24,12],[76,1,80,7],[5,2,5,7],[4,2,4,7]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KONTROLA IZPOLNJENOSTI LISTA"]
[null,null,{"$f":"POVZETEK!C4","v":"ZAHTEVA ZA IZDAJO SOGLASJA K IZHODIŠČNI CENI TOPLOTE ZA DALJINSKO OGREVANJE"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Distributer z lastno proizvodnjo","Reguliran proizvajalec toplote"]
[null,null,"Tarifni cenik po vrstah storitev in vrstah odjemalcev \nAkt o metodologiji za oblikovanje cene toplote za daljinsko ogrevanje\", Uradni list RS 103/23",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Število vseh polj",{"$f":"IF(OR(MONTH(POVZETEK!I25)=1,MONTH(POVZETEK!I25)=2),70,140)","v":70},{"$f":"IF(OR(MONTH(POVZETEK!I25)=1,MONTH(POVZETEK!I25)=2),24,48)","v":24}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Št. izpolnjenih polj",{"$f":"IF(OR(MONTH(POVZETEK!I25)=1,MONTH(POVZETEK!I25)=2),COUNTA(F29:G37,K29:K37),COUNTA(#REF!,#REF!,F29:G37,K29:K37))","v":0},{"$f":"IF(OR(MONTH(POVZETEK!I25)=1,MONTH(POVZETEK!I25)=2),COUNTA(F56:G58),COUNTA(#REF!,F56:G58))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Razlika",{"$f":"U6-U7","v":70},{"$f":"V6-V7","v":24}]
[null,null,null,null,null,null,null,"Številka zadeve AE:",{"$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$11)","v":""},null,null,null,null,null,null,null,null,null,null,"Kontrola napak"]
[]
[null,"Naziv družbe:",{"$f":"POVZETEK!D13","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"tbls-Izračun mesecev za fiksne upravičene stroške"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Meseci izračun","Real","Plan"]
[null,"Tip izvajalca: ",{"$f":"UPPER(POVZETEK!E17)","v":""},null,null,null,null,"ID distribucijskega sistema:",{"$f":"POVZETEK!$E$24","v":""},null,null,null,null,null,null,null,null,null,null,{"$error":"#REF!"},0,{"$f":"12-U15","v":12}]
[]
[]
[null,"Uveljavljeni tarifni sistemi:"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"DA"]
[null,"Tabela 38: Uveljavljen tarifni cenik",null,null,null,null,null,null,null,null,"NE",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,null,false]
[null,null,"Tarifni sistemi","Tarifne skupine / podskupine",null,"Tarifne postavke (brez DDV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[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,null,false]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","Variabilna tarifna postavka \n(Toplota) \n[EUR/MWh]","Fiksna tarifna postavka \n(Obračunska moč) \n[EUR/MW/leto]","Dodatek za povečanje energetske učinkovitosti \n[EUR/MWh]","Obračun dodatka za povečanje energetske učinkovitosti \n[DA/NE]","Prispevek za podpore (OVE) \n[EUR/MWh]","Obračun prispevka za podpore (OVE) \n[DA/NE]","Števnina [EUR/mesec/\nštevec]","Drugi prispevki in dajatve \n[EUR/MWh]",null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[null,"ID","Tarifni sistem","Tarifna skupina","Tarifna podskupina","PTarifa_VAR_[EUR/MWh]","PTarifa_FIX_[EUR/MW/Leto]","Dodatek za povečanje energetske učinkovitosti \n[EUR/MWh]","Obračun dodatka za povečanje energetske učinkovitosti \n[DA/NE]","Prispevek za podpore (OVE) \n[EUR/MWh]","Obračun prispevka za podpore (OVE) \n[DA/NE]","Števnina [EUR/mesec/\nštevec]","Drugi prispevki in dajatve \n[EUR/MWh]"]
[null,"TSOGP_G01","Ogrevanje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]"]
[null,"TSOGP_G02","Ogrevanje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]"]
[null,"TSOGP_G03","Ogrevanje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]"]
[null,"TSOGP_I01","Ogrevanje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]"]
[null,"TSOGP_I02","Ogrevanje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]"]
[null,"TSOGP_I03","Ogrevanje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]"]
[null,"TSOGP_P01","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]"]
[null,"TSOGP_P02","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]"]
[null,"TSOGP_P03","Ogrevanje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]"]
[null,"TSSTV_G01","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]"]
[null,"TSSTV_G02","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]"]
[null,"TSSTV_G03","Priprava sanitarne tople vode","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]"]
[null,"TSSTV_I01","Priprava sanitarne tople vode","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]"]
[null,"TSSTV_I02","Priprava sanitarne tople vode","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]"]
[null,"TSSTV_I03","Priprava sanitarne tople vode","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]"]
[null,"TSSTV_P01","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]"]
[null,"TSSTV_P02","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]"]
[null,"TSSTV_P03","Priprava sanitarne tople vode","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]"]
[null,"TSHLP_G01","Hlajenje prostorov","Gospodinjski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]"]
[null,"TSHLP_G02","Hlajenje prostorov","Gospodinjski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]"]
[null,"TSHLP_G03","Hlajenje prostorov","Gospodinjski odjem","Podskupina III.  - Pobr > 0,300 [MW]"]
[null,"TSHLP_I01","Hlajenje prostorov","Industrijski odjem","Podskupina I. - Pobr ≤ 0,050 [MW]"]
[null,"TSHLP_I02","Hlajenje prostorov","Industrijski odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]"]
[null,"TSHLP_I03","Hlajenje prostorov","Industrijski odjem","Podskupina III.  - Pobr > 0,300 [MW]"]
[null,"TSHLP_P01","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina I. - Pobr ≤ 0,050 [MW]"]
[null,"TSHLP_P02","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina II. - 0,050< Pobr ≤ 0,300 [MW]"]
[null,"TSHLP_P03","Hlajenje prostorov","Poslovni in ostali odjem","Podskupina III.  - Pobr > 0,300 [MW]"]
[null,"RPROT_01","Reguliran proizvajalec toplote","Lastna raba","Lastna raba"]
[null,"RPROT_02","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina I."]
[null,"RPROT_03","Reguliran proizvajalec toplote","Oskrba distributerja toplote","Podskupina II."]
[null,"TSINP_01","Uporaba pare v industrijskih procesih","Industrijski procesi / vodna para"]
[null,"TSINP_02","Uporaba pare v industrijskih procesih","Odjem toplote za namen hlajenja / vodna para"]
[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,{"$f":"IF(AC65=\"\",\"\",IF(AC65=1,\"û\",\"ü\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Tabela 39: Tabela dodatnih postavk tarifnemu ceniku (dodatki, prispevki)",null,null,null,null,null,null,null,null,null,null,""]
[null,"01","02","03","04","05",null,null,null,null,null,null,""]
[null,"ID","Dodatna tarifna postavka","Naziv dodatne tarifne postavke","Vrednost tarifne postavke","Enota tarifne postavke",null,null,null,null,null,null,""]
[null,1,"Dodatek za povečanje energetske učinkovitosti [€/MWh]","Dodatek za povečanje energetske učinkovitosti (Ul.l.RS, št.96/2014)",null,"[EUR\\MWh]",null,null,null,null,null,null,""]
[null,2,"Prispevek za podpore (OVE) [€/MWh]","Prispevek za zagotavljanje podpor proizvodnji električne energije v soproizvodnji z visokim izkoristkom in iz OVE (Ul.l.RS, št.56/2015)",null,"[EUR\\MWh]",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,null,null,null,null,null,null,null,null,null,null,null,""]
[null,"Pojasnilo k tarifnemu ceniku",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,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,null,null,null,null,null,null,null,null,""]
[null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"REKAPITULACIJA","index":18,"n_rows":47,"n_cols":9,"rows_kept":47,"cut":false,"hidden":false,"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 40: Rekapitulacija za leto \"&BAZA_Sifranti!AL6&\" \"&\" in\"&\" \"&BAZA_Sifranti!$AL$5","v":"Tabela 40: Rekapitulacija za leto t-1 (2024)  in t (2025)"}]
[]
[null,"ID",null,"Postavka",{"$f":"VLOOKUP(E21,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2025},{"$f":"VLOOKUP(F21,BAZA_Sifranti!$AJ$5:$AK$9,2,0)","v":2024}]
[null,"ID","Stolpec1","POSTAVKA","t","t-1"]
[null,1,null,"Upravičeni prihodki",{"$f":"PRIHODKI!G205","v":0},{"$f":"PRIHODKI!D205","v":0}]
[null,2,null,"Stroški energentov",{"$f":"VARIABILNI_DEL_T!G98","v":0},{"$f":"'VARIABILNI_DEL_T-1'!G98","v":0}]
[null,3,null,"Stroški energije za obratovanje naprav pri proizvodnji toplote in na distribucijskem sistemu",{"$f":"VARIABILNI_DEL_T!G99+VARIABILNI_DEL_T!G100","v":0},{"$f":"'VARIABILNI_DEL_T-1'!G100+'VARIABILNI_DEL_T-1'!G99","v":0}]
[null,4,null,"Stroški medija za prenos toplote",{"$f":"VARIABILNI_DEL_T!G101","v":0},{"$f":"'VARIABILNI_DEL_T-1'!G101","v":0}]
[null,5,null,"Stroški emisijskih kuponov, ki niso pridobljeni brezplačno",{"$f":"VARIABILNI_DEL_T!G102","v":0},{"$f":"'VARIABILNI_DEL_T-1'!G102","v":0}]
[null,6,null,"Stroški nabavljene toplote",{"$f":"VARIABILNI_DEL_T!G103","v":0},{"$f":"'VARIABILNI_DEL_T-1'!G103","v":0}]
[null,7,null,"Skupaj upravičeni variabilni stroški (VSTR)",{"$f":"SUM(E23:E27)","v":0},{"$f":"SUM(F23:F27)","v":0}]
[null,8,null,"Fiksni stroški materiala",{"$f":"FIKSNI_DEL_T!P102","v":0},{"$f":"FIKSNI_DEL_T!G102","v":0}]
[null,9,null,"Stroški storitev",{"$f":"FIKSNI_DEL_T!P103","v":0},{"$f":"FIKSNI_DEL_T!G103","v":0}]
[null,10,null,"Stroški dela",{"$f":"FIKSNI_DEL_T!P104","v":0},{"$f":"FIKSNI_DEL_T!G104","v":0}]
[null,11,null,"Amortizacija",{"$f":"FIKSNI_DEL_T!P105","v":0},{"$f":"FIKSNI_DEL_T!G105","v":0}]
[null,12,null,"Drugi odpisi vrednosti",{"$f":"FIKSNI_DEL_T!P106","v":0},{"$f":"FIKSNI_DEL_T!G106","v":0}]
[null,13,null,"Drugi odhodki poslovanja brez emisijkih kuponov, ki niso pridobljeni brezplačno",{"$f":"FIKSNI_DEL_T!P107","v":0},{"$f":"FIKSNI_DEL_T!G107","v":0}]
[null,14,null,"Drugi odhodki ",{"$f":"FIKSNI_DEL_T!P109","v":0},{"$f":"FIKSNI_DEL_T!G109","v":0}]
[null,15,null,"Odhodki financiranja",{"$f":"FIKSNI_DEL_T!P108","v":0},{"$f":"FIKSNI_DEL_T!G108","v":0}]
[null,16,null,"Dobiček za zagotavljanje zakonskih rezerv",{"$f":"FIKSNI_DEL_T!P110","v":0},{"$f":"FIKSNI_DEL_T!G110","v":0}]
[null,17,null,"Neupravičeni stroški",{"$f":"FIKSNI_DEL_T!O111","v":0},{"$f":"tbl_20_FixStrT1[[#Totals],[Real_NEU_STR]]","v":0}]
[null,18,null,"Skupaj upravičeni fiksni stroški (FSTR)",{"$f":"SUM(E29:E37)","v":0},{"$f":"SUM(F29:F37)","v":0}]
[null,19,null,"Skupaj upravičeni stroški (VSTR+FSTR)",{"$f":"SUM(E28,E39)","v":0},{"$f":"F39+F28","v":0}]
[null,20,null,"Skupaj poslovni izid",{"$f":"E22-E40","v":0},{"$f":"F22-F40","v":0}]
[null,21,null,"Distribuirana količina DT_LP (MWh)",{"$f":"PRIHODKI!E227","v":0},{"$f":"PRIHODKI!D215","v":0}]
[null,22,null,"Obračunska moč pri odjemalcih toplote v MW (Pt): ",{"$f":"FIKSNI_DEL_T!G120","v":0},{"$f":"tbl_31_RealTarT2[[#Totals],[Kolicina_FIX_'[EUR/MW/Leto']]]","v":0}]
[null,23,null,"Variabilni del izhodiščne cene v EUR/MWh (VCi)",{"$f":"VARIABILNI_DEL_T!T114","v":0},{"$f":"'VARIABILNI_DEL_T-1'!T113","v":0}]
[null,24,null,"Fiksni del izhodiščne cene v EUR/MW/leto (FCi): ",{"$f":"FIKSNI_DEL_T!G121","v":0},{"$f":"FIKSNI_DEL_T!G112","v":0}]
[null,25,null,"Stroškovna cena ",{"$f":"PRIHODKI!E229","v":0},{"$f":"IFERROR(SUM(F28,F39)/F42,0)","v":0}]
[null,26,null,"Povprečna cena (PC)",{"$f":"PRIHODKI!E228","v":0},{"$f":"IFERROR(F22/F42,0)","v":0}]

{"sheet":"BAZA_Sifranti","index":19,"n_rows":10,"n_cols":72,"rows_kept":10,"cut":false,"hidden":true,"merged":[]}
[]
["tblS_FVEnote",null,null,null,null,null,null,null,"tblS_IzvajalecTip",null,null,null,null,null,"tblS_Tip_IC",null,null,null,null,"tblS_DaNe",null,null,null,null,"tblS_SCRazlog",null,null,"tblS_Tip_Zav",null,null,null,"tblS_DA_NE",null,null,"tblS_Leta",null,null,null,null,null,null,null,"Tabela51",null,null,null,null,null,null,null,null,null,null,"tbl_ER"]
[]
["ID","Enota_Fiksna postavka","Enota_Variabilna postavka","Enota_FKolicina","Enota_Vkolicina",null,null,null,"ID","Naziv","EZ_Clen",null,null,null,"ID","Naziv",null,null,null,"ID","Naziv",null,null,null,"ID","Razlog za spremembo",null,"ID","Naziv","Dejavnost",null,"ID","Izbira",null,"ID","Stolpec1","Leto_t","Leto_tx1","Leto_tx2","Leto_tx3","MonthReal",null,"ID","Varianta","Tip","Leto_t","Leto_tX1","Leto_tX2","Leto_t_OD","Leto_t_DO","Leto_t_OD-DO","Month",null,"ID","Year","YearType","Stolpec1","DataType1","DataType2","Datum vloge","Začetek_leta","Konec_leta","1_Datum uveljavitve","2_Datum_Realizirani podatki","3_Datum_Načrtovani podatki","Realizacija","Načrt","CountMonth_Real","CountMonth_Plan","CountMonthYear","% Real","%Plan"]
[1,"EUR/MW/leto","EUR/MWh","MW","MWh",null,null,null,1,"distributer toplote z lastno proizvodnjo","ki skladno z določili 1. alineje prvega odstavka 4. člena Zakona o oskrbi s toploto iz distribucijskih sistemov (ZOTDS) izvaja izbirno gospodarsko javno službo",null,null,null,1,"variabilni del izhodiščne cene ",null,null,null,1,"DA",null,null,null,1,"Večje tehnološke spremembe",null,1,"distributer toplote z lastno proizvodnjo","Proizvodnja_Distribucija DT",null,1,null,null,1,"t",{"$f":"YEAR(POVZETEK!AA17)","v":2025},{"$f":"\"t (\"&AK5&\")\"","v":"t (2025)"},null,null,null,null,1,{"$f":"IF(MONTH(POVZETEK!$AA$20)>2,IF(MONTH(POVZETEK!$AA$20)>3,\"V3\",\"V2\"),\"V1\")","v":"V3"},"Realizacija","t-2",{"$f":"VLOOKUP(MATCH(AT5,tblS_Leta[Stolpec1],0),tblS_Leta[],3)","v":2023},{"$f":"VLOOKUP(MATCH(AU5,tblS_Leta[Leto_t],0),tblS_Leta[],4)","v":"t-2 (2023)"},{"$f":"IF(AR5=\"V1\",\"1.1.\"&AU5,\"1.1.\"&AU5)","v":"1.1.2023"},{"$f":"IF(AR5=\"V1\",TEXT(POVZETEK!$AA$24,\"d.m.yyyy\"),\"31.12.\"&AU5)","v":"31.12.2023"},{"$f":"AW5&\" - \"&AX5","v":"1.1.2023 - 31.12.2023"},{"$f":"MONTH(AX5)-MONTH(AW5)+1","v":12},null,1,{"$f":"YEAR(BH5)","v":1900},"t",{"$f":"\"t (\"&BC5&\")\"","v":"t (1900)"},"realizacija","plan",{"$f":"POVZETEK!E28","v":"00:00:00"},{"$f":"\"1.1.\"&YEAR(BH5)","v":"1.1.1900"},{"$f":"\"31.12.\"&YEAR(BH5)","v":"31.12.1900"},{"$f":"POVZETEK!E32","v":"00:00:00"},{"$f":"EOMONTH(BH5,-2)","v":{"$error":"#NUM!"}},{"$f":"BL5+1","v":{"$error":"#NUM!"}},{"$f":"TEXT(BI5,\"dd.mm.yyyy\")&\" - \"&TEXT(BL5,\"dd.mm.yyyy\")","v":{"$error":"#NUM!"}},{"$f":"TEXT(BM5,\"dd.mm.yyyy\")&\" - \"&TEXT(BJ5,\"dd.mm.yyyy\")","v":{"$error":"#NUM!"}},{"$f":"(YEAR(BL5)-YEAR(BI5))*12+MONTH(BL5)-MONTH(BI5)+1","v":{"$error":"#NUM!"}},{"$f":"(YEAR(BJ5)-YEAR(BM5))*12+MONTH(BJ5)-MONTH(BM5)+1","v":{"$error":"#NUM!"}},{"$f":"BP5+BQ5","v":{"$error":"#NUM!"}},{"$f":"BP5/BR5","v":{"$error":"#NUM!"}},{"$f":"BQ5/BR5","v":{"$error":"#NUM!"}}]
[2,"EUR/m²/leto","EUR/m²","m²","m²",null,null,null,2,"distributer toplote","ki skladno z določili 1. alineje prvega odstavka 4. člena Zakona o oskrbi s toploto iz distribucijskih sistemov (ZOTDS) izvaja izbirno gospodarsko javno službo",null,null,null,2,"fiksni del izhodiščne cene",null,null,null,2,"NE",null,null,null,2,"Sprememba tarifnega sistema v povezavi s sistemskimi obratovalnimi navodili",null,2,"distributer toplote","Distribucija_DT",null,2,"DA",null,2,"t-1",{"$f":"AK5-1","v":2024},{"$f":"\"t-1 (\"&AK6&\")\"","v":"t-1 (2024)"},{"$f":"IF(POVZETEK!$AA$24=\"\",\"1.1.\"&AK6&\" - \"&TEXT((DATE(AK6,MONTH(POVZETEK!$E$28)-2,1)-1),\"d.m.yyyy\"),\"1.1.\"&AK6&\" - \"&TEXT(POVZETEK!$AA$24,\"d.m.yyyy\"))","v":"1.1.2024 - 31.5.2025"},{"$f":"IF(POVZETEK!$AA$24=DATE(YEAR(POVZETEK!AA24),12,31),TEXT(POVZETEK!$AA$24,\"d.m.yyyy\")&\" - \"&TEXT((DATE(AK6,12,31)),\"d.m.yyyy\"),TEXT(POVZETEK!$AA$24+1,\"d.m.yyyy\")&\" - \"&TEXT((DATE(AK6,12,31)),\"d.m.yyyy\"))","v":"1.6.2025 - 31.12.2024"},{"$f":"MONTH(IF(POVZETEK!$AA$24=\"\",TEXT((DATE(AK6,MONTH(POVZETEK!$E$28)-2,1)-1),\"d.m.yyyy\"),TEXT(POVZETEK!$AA$24,\"d.m.yyyy\")))","v":5},null,2,{"$f":"IF(MONTH(POVZETEK!$AA$20)>2,IF(MONTH(POVZETEK!$AA$20)>3,\"V3\",\"V2\"),\"V1\")","v":"V3"},"Realizacija",{"$f":"IF(AR6=\"V3\",\"t-1\",\"t-2\")","v":"t-1"},{"$f":"VLOOKUP(MATCH(AT6,tblS_Leta[Stolpec1],0),tblS_Leta[],3)","v":2024},{"$f":"VLOOKUP(MATCH(AU6,tblS_Leta[Leto_t],0),tblS_Leta[],4)","v":"t-1 (2024)"},{"$f":"IF(AR6=\"V3\",\"1.1.\"&AU6,IF(AR6=\"V1\",TEXT(POVZETEK!$AA$24+1,\"d.m.yyyy\"),\"31.12.\"&AU6))","v":"1.1.2024"},{"$f":"IF(AR6=\"V3\",TEXT(POVZETEK!$AA$24,\"d.m.yyyy\"),\"31.12.\"&AU6)","v":"31.5.2025"},{"$f":"AW6&\" - \"&AX6","v":"1.1.2024 - 31.5.2025"},{"$f":"IF(MONTH(AX6)-MONTH(AX5)=0,0,MONTH(AX6)-MONTH(AW6)+1)","v":5},null,2,{"$f":"BC5-1","v":1899},"t-1",{"$f":"\"t-1 (\"&BC6&\")\"","v":"t-1 (1899)"},"realizacija","realizacija",null,{"$f":"\"1.1.\"&YEAR(BI5)-1","v":"1.1.1899"},{"$f":"\"31.12.\"&YEAR(BJ5)-1","v":"31.12.1899"},null,null,null,{"$f":"TEXT(BI6,\"dd.mm.yyyy\")&\" - \"&TEXT(BJ6,\"dd.mm.yyyy\")","v":"1.1.1899 - 31.12.1899"}]
[3,"EUR/m³/leto","EUR/m³","m³","m³",null,null,null,3,"regulirani proizvajalec toplote","ki je skladno z določili 17. točke prvega odstavka 3. člena in prvega odstavka 19. člena Zakona o oskrbi s toploto iz distribucijskih sistemov (ZOTDS) zavezan k regulaciji toplote in dobavlja toploto",null,null,null,null,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,"regulirani proizvajalec toplote","Proizvodnja_DT",null,3,"NE",null,3,"t-2",{"$f":"AK6-1","v":2023},{"$f":"\"t-2 (\"&AK7&\")\"","v":"t-2 (2023)"},null,null,null,null,3,{"$f":"IF(MONTH(POVZETEK!$AA$20)>2,IF(MONTH(POVZETEK!$AA$20)>3,\"V3\",\"V2\"),\"V1\")","v":"V3"},"Realizacija","t-1",{"$f":"VLOOKUP(MATCH(AT7,tblS_Leta[Stolpec1],0),tblS_Leta[],3)","v":2024},{"$f":"VLOOKUP(MATCH(AU7,tblS_Leta[Leto_t],0),tblS_Leta[],4)","v":"t-1 (2024)"},{"$f":"IF(AR7=\"V3\",TEXT(POVZETEK!$AA$24+1,\"d.m.yyyy\"),\"1.1.\"&AU7)","v":"1.6.2025"},{"$f":"IF(AR7=\"V3\",\"31.12.\"&AU7,\"31.12.\"&AU7)","v":"31.12.2024"},{"$f":"AW7&\" - \"&AX7","v":"1.6.2025 - 31.12.2024"},{"$f":"MONTH(AX7)-MONTH(AW7)+1","v":7},null,3,{"$f":"BC6-1","v":1898},"t-2",{"$f":"\"t-2 (\"&BC7&\")\"","v":"t-2 (1898)"},"realizacija","realizacija",null,{"$f":"\"1.1.\"&YEAR(BI6)-1","v":{"$error":"#VALUE!"}},{"$f":"\"31.12.\"&YEAR(BJ6)-1","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"TEXT(BI7,\"dd.mm.yyyy\")&\" - \"&TEXT(BJ7,\"dd.mm.yyyy\")","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,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,null,null,null,null,null,null,null,4,"t-3",{"$f":"AK7-1","v":2022},{"$f":"\"t-3 (\"&AK8&\")\"","v":"t-3 (2022)"},null,null,null,null,4,{"$f":"IF(MONTH(POVZETEK!$AA$20)>2,IF(MONTH(POVZETEK!$AA$20)>3,\"V3\",\"V2\"),\"V1\")","v":"V3"},"Plan","t",{"$f":"VLOOKUP(MATCH(AT8,tblS_Leta[Stolpec1],0),tblS_Leta[],3)","v":2025},{"$f":"VLOOKUP(MATCH(AU8,tblS_Leta[Leto_t],0),tblS_Leta[],4)","v":"t (2025)"},{"$f":"\"1.1.\"&$AU$8","v":"1.1.2025"},{"$f":"\"31.12.\"&$AU$8","v":"31.12.2025"},{"$f":"AW8&\" - \"&AX8","v":"1.1.2025 - 31.12.2025"},{"$f":"MONTH(AX8)-MONTH(AW8)+1","v":12},null,4,{"$f":"BC7-1","v":1897},"t-3",{"$f":"\"t-3 (\"&BC8&\")\"","v":"t-3 (1897)"},"realizacija","realizacija",null,{"$f":"\"1.1.\"&YEAR(BI7)-1","v":{"$error":"#VALUE!"}},{"$f":"\"31.12.\"&YEAR(BJ7)-1","v":{"$error":"#VALUE!"}},null,null,null,{"$f":"TEXT(BI8,\"dd.mm.yyyy\")&\" - \"&TEXT(BJ8,\"dd.mm.yyyy\")","v":{"$error":"#VALUE!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,"Začetek, bistvena sprememba ali opustitev opravljanja posamezne dejavnosti, kar vpliva na spremembo sodil",null,null,null,null,null,null,null,null,5,"t",{"$f":"MONTH(POVZETEK!E28)","v":1}]
[null,null,null,null,null,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"]

{"sheet":"Sifranti_OD","index":20,"n_rows":79,"n_cols":20,"rows_kept":79,"cut":false,"hidden":true,"merged":[]}
[]
[]
[null,"tblS_VarStroški_SD",null,null,null,null,null,null,null,null,null,null,null,"tblS_VarStroški_SD_1"]
[]
[null,"ID","ID_STRO_PD","ID_STRO_SD","STROSEK_SD_Naziv","Količina_Enota","Enota_Strošek/Količino","SM","Strosek_TIP_01","Strosek_TIP_02","Strosek_TIP_03","Strosek_TIP_04",null,"ID","ID_STRO_PD","ID_STRO_SD","STROSEK_SD_Naziv","Količina_Enota","Enota_Strošek/Količino","SM"]
[null,0,null,"AXX-XX","Predhodno izberite vrsto vlagatelja (tabela 2)","Enota","Enota",0,null,null,null,null,null,0,null,"AXX-XX","Predhodno izberite vrsto vlagatelja (tabela 2)","Enota","Enota",0]
[null,1,"A01","A01-1","Strošek energenta - proizvodnja toplote / Črni premog","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,2,"A01","A01-2","Strošek energenta - proizvodnja toplote / Rjavi premog","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,3,"A01","A01-3","Strošek energenta - proizvodnja toplote / Lignit","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,4,"A01","A01-4","Strošek energenta - proizvodnja toplote / Kurilno olje - S (mazut)","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,5,"A01","A01-5","Strošek energenta - proizvodnja toplote / Kurilno olje - EL","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,6,"A01","A01-6","Strošek energenta - proizvodnja toplote / Utekočinjen naftni plin (UNP)","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,7,"A01","A01-7","Strošek energenta - proizvodnja toplote / Zemeljski plin","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,8,"A01","A01-8","Strošek energenta - proizvodnja toplote / Lesna biomasa - mešano","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,9,"A01","A01-9","Strošek energenta - proizvodnja toplote / Lesni sekanci","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,10,"A01","A01-10","Strošek energenta - proizvodnja toplote / Lesni peleti","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,11,"A01","A01-11","Strošek energenta - proizvodnja toplote / Biorazgradljivi odpadki","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,12,"A01","A01-12","Strošek energenta - proizvodnja toplote / Neobnovljivi odpadki","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,13,"A01","A01-13","Strošek energenta - proizvodnja toplote / Odvoz pepela in žlindre","t","EUR/t",1,"Energent posredno","Proizvodnja","Stroški energentov","Posredni strošek"]
[null,14,"A01","A01-14","Strošek energenta - proizvodnja toplote / Deponija trdega goriva - pogonsko gorivo mehanizacije","MWh","EUR/MWh",1,"Energent posredno","Proizvodnja","Stroški energentov","Posredni strošek"]
[null,15,"A01","A01-15","Strošek energenta - proizvodnja toplote / Geotermalna, Solarna in ostala energija","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,16,"A01","A01-16","Strošek energenta - proizvodnja toplote / Industrijska odpadna toplota","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,17,"A01","A01-17","Strošek energenta - proizvodnja toplote / Električna energija","MWh","EUR/MWh",1,"Energent","Proizvodnja","Stroški energentov","Toplotna energija (TE)"]
[null,18,"A02","A02-1","Strošek električne energije za proizvodnjo toplote / Proizvodni proces","MWh","EUR/MWh",1,"Električna energija","Proizvodnja","Stroški energentov","Posredni strošek"]
[null,19,"A02","A02-2","Strošek električne energije za proizvodnjo toplote / Samoobračun trošarine (kogeneracija)","MWh","EUR/MWh",1,"Električna energija","Proizvodnja","Stroški energentov","Posredni strošek"]
[null,20,"A03","A03-1","Strošek električne energije za obratovanje naprav DS / Strošek električne energije primarnega DS","MWh","EUR/MWh",2,"Električna energija","Proizvodnja","Stroški električne energije  za pogon črpalk na primarnem distribucijskem sistemu","Posredni strošek"]
[null,21,"A03","A03-2","Strošek električne energije za obratovanje naprav DS / Strošek električne energije sekundarnega DS","MWh","EUR/MWh",3,"Električna energija","Distribucija","Stroški električne energije za obratovanje naprav pri proizvodnji toplote in na distribucijskem sistemu","Posredni strošek"]
[null,22,"A04","A04-1","Strošek vode in kemične priprave vode / Voda za potrebe proizvodnega procesa","m³","EUR/m³",1,"Voda in kemična priprava vode","Distribucija","Voda in kemična priprava vode","Posredni strošek"]
[null,23,"A04","A04-2","Strošek vode in kemične priprave vode / Voda za kritje izgub (VV in TV DS)","m³","EUR/m³",2,"Voda in kemična priprava vode","Distribucija","Voda in kemična priprava vode","Posredni strošek"]
[null,24,"A04","A04-3","Strošek vode in kemične priprave vode / Voda za kritje izgub (priprava STV)","m³","EUR/m³",2,"Voda in kemična priprava vode","Distribucija","Voda in kemična priprava vode","Posredni strošek"]
[null,25,"A04","A04-4","Strošek vode in kemične priprave vode / Voda za kritje izgub (parovodni DS)","m³","EUR/m³",2,"Voda in kemična priprava vode","Distribucija","Voda in kemična priprava vode","Posredni strošek"]
[null,26,"A04","A04-5","Strošek vode in kemične priprave vode / Strošek kanalščine","m³","EUR/m³",2,"Voda in kemična priprava vode","Distribucija","Voda in kemična priprava vode","Posredni strošek"]
[null,27,"A04","A04-6","Strošek vode in kemične priprave vode / Strošek vodnih povračil","m³","EUR/m³",2,"Voda in kemična priprava vode","Distribucija","Voda in kemična priprava vode","Posredni strošek"]
[null,28,"A04","A04-7","Strošek vode in kemične priprave vode / Kemično pripravljena voda za kritje izgub (VV in TV DS)","m³","EUR/m³",2,"Voda in kemična priprava vode","Distribucija","Voda in kemična priprava vode","Posredni strošek"]
[null,29,"A04","A04-8","Strošek vode in kemične priprave vode / Kemikalije za kemično pripravo vode","t","EUR/t",2,"Voda in kemična priprava vode","Distribucija","Voda in kemična priprava vode","Posredni strošek"]
[null,30,"A04","A04-9","Strošek vode in kemične priprave vode / Električna energija za kemično pripravo vode","MWh","EUR/MWh",2,"Voda in kemična priprava vode","Distribucija","Voda in kemična priprava vode","Posredni strošek"]
[null,31,"A05","A05-1","Strošek emisijskih kuponov / Nakup državnih emisijskih kuponov","kos","EUR/kos",1,"Energent posredno","Proizvodnja","Emisijski kuponi","Posredni strošek"]
[null,32,"A05","A05-2","Strošek emisijskih kuponov / Nakup emisijskih kuponov na trgu","kos","EUR/kos",1,"Energent posredno","Proizvodnja","Emisijski kuponi","Posredni strošek"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"SM1"]
[null,null,"ID","ID_STRO_SD","STROSEK_SD_Naziv","SM","Vsota"]
[null,1,1,"A01-1","Strošek energenta - proizvodnja toplote / Črni premog",1,1]
[null,2,2,"A01-2","Strošek energenta - proizvodnja toplote / Rjavi premog",1,1]
[null,3,3,"A01-3","Strošek energenta - proizvodnja toplote / Lignit",1,1]
[null,4,4,"A01-4","Strošek energenta - proizvodnja toplote / Kurilno olje - S (mazut)",null,1]
[null,5,5,"A01-5","Strošek energenta - proizvodnja toplote / Kurilno olje - EL",null,1]
[null,6,6,"A01-6","Strošek energenta - proizvodnja toplote / Utekočinjen naftni plin (UNP)",1,1]
[null,7,7,"A01-7","Strošek energenta - proizvodnja toplote / Zemeljski plin",1,1]
[null,8,8,"A01-8","Strošek energenta - proizvodnja toplote / Lesna biomasa - mešano",1,1]
[null,9,9,"A01-9","Strošek energenta - proizvodnja toplote / Lesni sekanci",1,1]
[null,10,10,"A01-10","Strošek energenta - proizvodnja toplote / Lesni peleti",1,1]
[null,11,11,"A01-11","Strošek energenta - proizvodnja toplote / Biorazgradljivi odpadki",1,1]
[null,12,12,"A01-12","Strošek energenta - proizvodnja toplote / Neobnovljivi odpadki",1,1]
[null,13,13,"A01-13","Strošek energenta - proizvodnja toplote / Odvoz pepela in žlindre",1,1]
[null,14,14,"A01-14","Strošek energenta - proizvodnja toplote / Deponija trdega goriva - pogonsko gorivo mehanizacije",1,1]
[null,15,15,"A01-15","Strošek energenta - proizvodnja toplote / Geotermalna, Solarna in ostala energija",1,1]
[null,16,16,"A01-16","Strošek energenta - proizvodnja toplote / Industrijska odpadna toplota",1,1]
[null,17,17,"A01-17","Strošek energenta - proizvodnja toplote / Električna energija",1,1]
[null,18,18,"A02-1","Strošek električne energije za proizvodnjo toplote / Proizvodni proces",1,1]
[null,19,19,"A02-2","Strošek električne energije za proizvodnjo toplote / Samoobračun trošarine (kogeneracija)",1,1]
[null,20,20,"A03-1","Strošek električne energije za obratovanje naprav DS / Strošek električne energije primarnega DS",2,2]
[null,21,21,"A03-2","Strošek električne energije za obratovanje naprav DS / Strošek električne energije sekundarnega DS",3,3]
[null,22,22,"A04-1","Strošek vode in kemične priprave vode / Voda za potrebe proizvodnega procesa",1,1]
[null,23,23,"A04-2","Strošek vode in kemične priprave vode / Voda za kritje izgub (VV in TV DS)",2,2]
[null,24,24,"A04-3","Strošek vode in kemične priprave vode / Voda za kritje izgub (priprava STV)",2,2]
[null,25,25,"A04-4","Strošek vode in kemične priprave vode / Voda za kritje izgub (parovodni DS)",2,2]
[null,26,26,"A04-5","Strošek vode in kemične priprave vode / Strošek kanalščine",2,2]
[null,27,27,"A04-6","Strošek vode in kemične priprave vode / Strošek vodnih povračil",2,2]
[null,28,28,"A04-7","Strošek vode in kemične priprave vode / Kemično pripravljena voda za kritje izgub (VV in TV DS)",2,2]
[null,29,29,"A04-8","Strošek vode in kemične priprave vode / Kemikalije za kemično pripravo vode",2,2]
[null,30,30,"A04-9","Strošek vode in kemične priprave vode / Električna energija za kemično pripravo vode",2,2]
[null,31,31,"A05-1","Strošek emisijskih kuponov / Nakup državnih emisijskih kuponov",1,1]
[null,32,32,"A05-2","Strošek emisijskih kuponov / Nakup emisijskih kuponov na trgu",1,1]

{"sheet":"BAZA","index":21,"n_rows":67,"n_cols":26,"rows_kept":67,"cut":false,"hidden":true,"merged":[]}
[null,"Kazalo","ID_DS","DSistem Naziv_Distributer","ID_POS","NAZIV_POS-L","ID_LS","ObcinaNaziv",null,null,null,null,"ID","Maticna","NAZIV_POS-L","NAZIV_POS-S","PTT_Naslov",null,null,null,null,null,"ID","Datum Aktivnost_OD","Datum Aktivnost_DO","DatumT"]
[null,1,"VTDS-001-003","Sistem daljinskega ogrevanja Razvojni center Celje, Celje",5914531000,"ENERGETIKA CELJE javno podjetje, d.o.o.",1,"Mestna občina Celje",null,null,null,null,1,3679560000,"BIOHICA, proizvodja toplote in pare, d.o.o.","BIOHICA, d.o.o.","Kuzma 60A, 9263 Kuzma",null,null,null,null,null,1,{"$f":"DATE(YEAR(tbl_DatumAktivnost[DatumT])-1,1,1)","v":"2024-01-01"},{"$f":"DATE(YEAR(tbl_DatumAktivnost[DatumT])+1,1,1)","v":"2026-01-01"},{"$f":"TODAY()","v":"2025-07-24"}]
[null,2,"VTDS-001-001","Sistem daljinskega ogrevanja Celje",5914531000,"ENERGETIKA CELJE javno podjetje, d.o.o.",1,"Mestna občina Celje",null,null,null,null,2,5050804000,"DOM UPOKOJENCEV Podbrdo","DOM UPOKOJENCEV Podbrdo","Podbrdo 33, 5243 Podbrdo"]
[null,3,"PADS-004-002","Parovod - TE-TOL, Ljubljana",5226406000,"JAVNO PODJETJE ENERGETIKA LJUBLJANA d.o.o.",4,"Mestna občina Ljubljana",null,null,null,null,3,5015375000,"DOMPLAN, družba za inženiring, nepremičnine, urbanizem in energetiko, d.d.","DOMPLAN, d.d.","Bleiweisova cesta 14, 4000 Kranj"]
[null,4,"VTDS-004-001","Vročevodno omrežje Ljubljana",5226406000,"JAVNO PODJETJE ENERGETIKA LJUBLJANA d.o.o.",4,"Mestna občina Ljubljana",null,null,null,null,4,2010593000,"E3, ENERGETIKA, EKOLOGIJA, EKONOMIJA, d.o.o.","E3, d.o.o.","Prvomajska ulica 21, 5000 Nova Gorica"]
[null,5,"PADS-004-001","Parovod - TOŠ, Ljubljana",5226406000,"JAVNO PODJETJE ENERGETIKA LJUBLJANA d.o.o.",4,"Mestna občina Ljubljana",null,null,null,null,5,1934139000,"EKO LES ENERGETIKA Ogrevanje na sekance lesne biomase d.o.o.","EKO LES ENERGETIKA d.o.o.","Pod klancem 2, 5220 Tolmin"]
[null,6,"VTDS-005-001","Sistem daljinskega ogrevanja Maribor",5107199000,"Javno podjetje Energetika Maribor d.o.o.",5,"Mestna občina Maribor",null,null,null,null,6,5914531000,"ENERGETIKA CELJE javno podjetje, d.o.o.","ENERGETIKA CELJE, d.o.o.","Smrekarjeva ulica 1, 3000 Celje"]
[null,7,"VTDS-006-001","Sistem daljinskega ogrevanja Murska Sobota",5067936000,"KOMUNALA, javno podjetje d.o.o.",6,"Mestna občina Murska Sobota",null,null,null,null,7,3571343000,"ENERGETIKA DOLENC, Podjetje za proizvodnjo energije iz obnovljivih virov, d.o.o.","ENERGETIKA DOLENC d.o.o.","Cesta v Staro vas 6, 6230 Postojna"]
[null,8,"VTDS-007-001","Sistem daljinskega ogrevanja Nova Gorica",5231787000,"JAVNO PODJETJE KOMUNALNA ENERGETIKA Nova Gorica d.o.o.",7,"Mestna občina Nova Gorica",null,null,null,null,8,5678170000,"ENERGETIKA NAZARJE, proizvodnja in distribucija energij, d.o.o.","ENERGETIKA Nazarje d.o.o.","Lesarska cesta 10, 3331 Nazarje"]
[null,9,"VTDS-009-001","Sistem daljinskega ogrevanja Ptuj",3441890000,"Javne službe Ptuj, podjetje za izvajanje gospodarskih javnih služb in drugih dejavnosti, d.o.o.",9,"Mestna občina Ptuj",null,null,null,null,9,1847546000,"ENERGETIKA PROJEKT d.o.o., komunalno podjetje","ENERGETIKA PROJEKT d.o.o.","Vransko 66, 3305 Vransko"]
[null,10,"VTDS-010-001","Sistem daljinskega ogrevanja Slovenj Gradec",5072107000,"JAVNO PODJETJE KOMUNALA SLOVENJ GRADEC d.o.o.",10,"Mestna občina Slovenj Gradec",null,null,null,null,10,6335055000,"ENERGIJA IN OKOLJE, družba za napredne energetske in okoljske rešitve, d.o.o.","ENERGIJA IN OKOLJE d.o.o.","Jadranska cesta 28, 2000 Maribor"]
[null,11,"VTDS-011-001","Sistem daljinskega ogrevanja Šaleške doline",5222109000,"KOMUNALNO PODJETJE VELENJE Izvajanje komunalnih dejavnosti, d.o.o.",11,"Mestna občina Velenje",null,null,null,null,11,8662134000,"ENERGOMONT INVEST D.O.O., oskrba s paro in vročo vodo","ENERGOMONT INVEST D.O.O.","Črnc 61A, 8250 Brežice"]
[null,12,"VTDS-019-001","Sistem daljinskega ogrevanja na lesno biomaso, Bohinjska Bistrica",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",19,"Občina Bohinj",null,null,null,null,12,6600794000,"ENOS OTE, oskrba z vročo vodo, d.o.o.","ENOS OTE, d.o.o.","Cesta železarjev 8, 4270 Jesenice"]
[null,13,"VTDS-021-001","Sistem daljinskega ogrevanja na lesno biomaso Bovec, Bovec",8035440000,"Javno podjetje za proizvodnjo in dobavo toplotne energije DOLB Bovec d.o.o.",21,"Občina Bovec",null,null,null,null,13,5852498000,"ENOS, oskrba s toplo vodo, paro, elektriko in plinom, d.o.o.","ENOS, d.o.o.","Cesta železarjev 8, 4270 Jesenice"]
[null,14,"VTDS-034-001","Sistem daljinskega ogrevanja na lesno biomaso Črnomelj",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",34,"Občina Črnomelj",null,null,null,null,14,3507858000,"ERGOLES BOHOR, proizvodnja, trgovina in storitve, d.o.o.","ENERGOLES BOHOR d.o.o.","Lesna ulica 2, 3230 Šentjur"]
[null,15,"VTDS-046-003","SDO Športni objekt Špic D",5213258000,"JAVNO KOMUNALNO PODJETJE DRAVOGRAD d.o.o.",46,"Občina Dravograd",null,null,null,null,15,3609103000,"EVJ ENERGETIKA d.o.o., Oskrba z vročo vodo","EVJ ENERGETIKA d.o.o.","Loke pri Zagorju 22, 1412 Kisovec"]
[null,16,"VTDS-046-002","Sistem daljinskega ogrevanja kotlovnica Meža, Dravograd",5213258000,"JAVNO KOMUNALNO PODJETJE DRAVOGRAD d.o.o.",46,"Občina Dravograd",null,null,null,null,16,2054566000,"Ekoenergo, celostna energetska oskrba, d.o.o.","Ekoenergo d.o.o.","Gosposvetska cesta 11, 1000 Ljubljana"]
[null,17,"VTDS-052-001","Sistem daljinskega ogrevanja na lesno biomaso Gornji Grad",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",52,"Občina Gornji Grad",null,null,null,null,17,3991008000,"Elektro Maribor Energija plus, podjetje za trženje energije in storitev d.o.o.","Energija plus d.o.o. ","Vetrinjska ulica 2, 2000 Maribor"]
[null,18,"VTDS-055-002","SDO Grosuplje - Bevkova",5144574000,"JAVNO KOMUNALNO PODJETJE GROSUPLJE d.o.o.",55,"Občina Grosuplje",null,null,null,null,18,5142504000,"GOZDNO GOSPODARSTVO NOVO MESTO D.D.","G G NOVO MESTO d.d.","Smrečnikova ulica 45, 8000 Novo mesto"]
[null,19,"VTDS-055-003","SDO Sončni Dvori - Brezje pri Grosupljem",5144574000,"JAVNO KOMUNALNO PODJETJE GROSUPLJE d.o.o.",55,"Občina Grosuplje",null,null,null,null,19,5045070000,"ISKRA, ENERGETIKA, STROJI IN VZDRŽEVANJE, podjetje za energetiko, izdelavo in vzdrževanje strojev, naprav in opreme d.d., Kranj","ISKRA ESV, d.d., Kranj","Savska loka 4, 4000 Kranj"]
[null,20,"VTDS-060-001","Sistem daljinskega ogrevanja Hrastnik",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",60,"Občina Hrastnik",null,null,null,null,20,5419263000,"ISTRABENZ PLINI, plini in plinske tehnologije, d.o.o.","Istrabenz plini d.o.o.","Bertoki, Sermin 8A, 6000 Koper"]
[null,21,"VTDS-062-001","Sistem daljinskega ogrevanja Idrija",2054566000,"Ekoenergo, celostna energetska oskrba, d.o.o.",62,"Občina Idrija",null,null,null,null,21,1798952000,"JAPI INŽENIRING proizvodnja in trgovina d.o.o.","JAPI INŽENIRING d.o.o.","Paradiž 4, 8210  Trebnje"]
[null,22,"VTDS-065-001","Sistem daljinskega ogrevanja na lesno biomaso Ivančna Gorica",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",65,"Občina Ivančna Gorica",null,null,null,null,22,5213258000,"JAVNO KOMUNALNO PODJETJE DRAVOGRAD d.o.o.","JAVNO KOMUNALNO PODJETJE DRAVOGRAD d.o.o.","Meža 143, 2370 Dravograd"]
[null,23,"VTDS-067-001","Sistem daljinskega ogrevanja Jesenice",6600794000,"ENOS OTE, oskrba z vročo vodo, d.o.o.",67,"Občina Jesenice",null,null,null,null,23,5144574000,"JAVNO KOMUNALNO PODJETJE GROSUPLJE d.o.o.","JAVNO KOMUNALNO PODJETJE GROSUPLJE d.o.o.","Cesta na Krko 7, 1290 Grosuplje"]
[null,24,"VTDS-072-001","Sistem daljinskega ogrevanja Kidričevo",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",72,"Občina Kidričevo",null,null,null,null,24,5067804000,"JAVNO KOMUNALNO PODJETJE KOMUNALA KOČEVJE d.o.o.","KOMUNALA KOČEVJE, d.o.o.","Tesarska ulica 10, 1330 Kočevje"]
[null,25,"VTDS-075-001","Sistem daljinskega ogrevanja Kočevje",5067804000,"JAVNO KOMUNALNO PODJETJE KOMUNALA KOČEVJE d.o.o.",75,"Občina Kočevje",null,null,null,null,25,5068002000,"JAVNO KOMUNALNO PODJETJE RADLJE OB DRAVI d.o.o.","JAVNO KOMUNALNO PODJETJE RADLJE OB DRAVI d.o.o.","Mariborska cesta 3, 2360 Radlje ob Dravi"]
[null,26,"VTDS-080-001","Sistem daljinskega ogrevanja na lesno biomaso Kozje",6244734000,"TopKo energija, proizvodnja in distribucija toplotne energije, d.o.o.",80,"Občina Kozje",null,null,null,null,26,5226406000,"JAVNO PODJETJE ENERGETIKA LJUBLJANA d.o.o.","ENERGETIKA LJUBLJANA, d.o.o.","Verovškova ulica 62, 1000 Ljubljana"]
[null,27,"VTDS-087-001","Sistem daljinskega ogrevanja na lesno biomaso Lenart",2054566000,"Ekoenergo, celostna energetska oskrba, d.o.o.",87,"Občina Lenart",null,null,null,null,27,5072107000,"JAVNO PODJETJE KOMUNALA SLOVENJ GRADEC d.o.o.","KOMUNALA SLOVENJ GRADEC, d.o.o.","Pameče 177a, 2380 Slovenj Gradec"]
[null,28,"VTDS-088-001","Sistem daljinskega ogrevanja Lendava",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",88,"Občina Lendava",null,null,null,null,28,5015731000,"JAVNO PODJETJE KOMUNALA TRBOVLJE d.o.o.","KOMUNALA TRBOVLJE, d.o.o.","Savinjska cesta 11A, 1420 Trbovlje"]
[null,29,"VTDS-089-003","Sistem daljinskega ogrevanja CKS in Mire Pregljeve, Litija",5419263000,"ISTRABENZ PLINI, plini in plinske tehnologije, d.o.o.",89,"Občina Litija",null,null,null,null,29,5073103000,"JAVNO PODJETJE KOMUNALA ZAGORJE, d.o.o.","KOMUNALA ZAGORJE, d.o.o.","Cesta zmage 57, 1410 Zagorje ob Savi"]
[null,30,"VTDS-097-001","Sistem daljinskega ogrevanja na lesno biomaso Luče",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",97,"Občina Luče",null,null,null,null,30,5231787000,"JAVNO PODJETJE KOMUNALNA ENERGETIKA Nova Gorica d.o.o.","Javno podjetje KENOG d.o.o.","Sedejeva ulica 7, 5000 Nova Gorica"]
[null,31,"VTDS-104-001","Sistem daljinskega ogrevanja na lesno biomaso Metlika",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",104,"Občina Metlika",null,null,null,null,31,3441890000,"Javne službe Ptuj, podjetje za izvajanje gospodarskih javnih služb in drugih dejavnosti, d.o.o.","Javne službe Ptuj d.o.o.","Ulica heroja Lacka 3, 2250 Ptuj"]
[null,32,"VTDS-107-001","Sistem daljinskega ogrevanja kotlovnica Miren",3993906000,"TOP LES ENERGIJA, upravljanje z obnovljivimi viri d.o.o.",107,"Občina Miren - Kostanjevica",null,null,null,null,32,5107199000,"Javno podjetje Energetika Maribor d.o.o.","Energetika Maribor d.o.o.","Jadranska cesta 28, 2000 Maribor"]
[null,33,"VTDS-111-001","Sistem daljinskega ogrevanja Ekoenergija, Moravče",2054566000,"Ekoenergo, celostna energetska oskrba, d.o.o.",111,"Občina Moravče",null,null,null,null,33,8025584000,"Javno podjetje za proizvodnjo in dobavo toplotne energije DEJMAN d.o.o.","DEJMAN d.o.o.","Trg svobode 2, 5222 Kobarid"]
[null,34,"VTDS-113-001","Sistem daljinskega ogrevanja Podrožnik, Mozirje",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",113,"Občina Mozirje",null,null,null,null,34,8035440000,"Javno podjetje za proizvodnjo in dobavo toplotne energije DOLB Bovec d.o.o.","DOLB Bovec d.o.o.","Trg golobarskih žrtev 8, 5230 Bovec"]
[null,35,"VTDS-116-001","Sistem daljinskega ogrevanja na lesno biomaso Nazarje",5678170000,"ENERGETIKA NAZARJE, proizvodnja in distribucija energij, d.o.o.",116,"Občina Nazarje",null,null,null,null,35,5243858000,"KOMUNALA TREBNJE d.o.o.","KOMUNALA TREBNJE d.o.o.","Primštal 30, 8210 Trebnje"]
[null,36,"VTDS-118-001","Sistem daljinskega ogrevanja na lesno biomaso Oplotnica",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",118,"Občina Oplotnica",null,null,null,null,36,5067936000,"KOMUNALA, javno podjetje d.o.o.","KOMUNALA d.o.o.","Kopališka ulica 2, 9000 Murska Sobota"]
[null,37,"VTDS-122-001","Sistem daljinskega ogrevanja Šolska, Lucija, Piran",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",122,"Občina Piran",null,null,null,null,37,5222109000,"KOMUNALNO PODJETJE VELENJE Izvajanje komunalnih dejavnosti, d.o.o.","KOMUNALNO PODJETJE VELENJE, d.o.o.","Koroška cesta 37B, 3320 Velenje"]
[null,38,"VTDS-122-002","Sistem daljinskega ogrevanja Obala, Lucija, Piran",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",122,"Občina Piran",null,null,null,null,38,3471187000,"LIP opažne plošče Bohinj, d.o.o.","LIP Bohinj, d.o.o.","Ulica Tomaža Godca 5, 4264 Bohinjska Bistrica"]
[null,39,"VTDS-122-003","Sistem daljinskega ogrevanja Liminjanska, Lucija, Piran",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",122,"Občina Piran",null,null,null,null,39,6997988000,"Lesna zadruga Loški Potok z.b.o., so.p.","LESNA ZADRUGA LOŠKI POTOK, so.p.","Hrib-Loški Potok 17, 1318 Loški Potok"]
[null,40,"VTDS-129-002","Sistem daljinskega ogrevanja na lesno biomaso Postojna - GJS",3571343000,"ENERGETIKA DOLENC, Podjetje za proizvodnjo energije iz obnovljivih virov, d.o.o.",129,"Občina Postojna",null,null,null,null,40,5034043000,"MELAMIN kemična tovarna d.d. Kočevje","MELAMIN d.d. Kočevje","Tomšičeva cesta 9, 1330 Kočevje"]
[null,41,"VTDS-131-001","Sistem daljinskega ogrevanja na lesno biomaso Preddvor",2054566000,"Ekoenergo, celostna energetska oskrba, d.o.o.",131,"Občina Preddvor",null,null,null,null,41,5915511000,"MERKSCHA furnirnica d.o.o.","MERKSCHA d.o.o.","Mariborska cesta 116, 3000 Celje"]
[null,42,"VTDS-139-001","Sistem daljinskega ogrevanja Ravne na Koroškem",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",139,"Občina Ravne na Koroškem",null,null,null,null,42,5691272000,"MIZARSTVO PETER KOREN S.P.","PETER KOREN S.P.","Milanova ulica 3, 5222 Kobarid"]
[null,43,"VTDS-143-001","Sistem daljinskega ogrevanja na lesno biomaso Ribnica",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",143,"Občina Ribnica",null,null,null,null,43,1970321000,"MOJA ENERGIJA celovita oskrba z energijo, družba za proizvodnjo, trgovino in storitve d.o.o.","MOJA ENERGIJA d.o.o.","Jadranska cesta 28, 2000 Maribor"]
[null,44,"VTDS-150-001","Sistem daljinskega ogrevanja Ekoenergija, Semič",2054566000,"Ekoenergo, celostna energetska oskrba, d.o.o.",150,"Občina Semič",null,null,null,null,44,9186409000,"Novartis farmacevtska proizvodnja d.o.o.","Novartis d.o.o.","Verovškova ulica 57, 1000 Ljubljana"]
[null,45,"VTDS-154-002","Sistem daljinskega ogrevanja Loče",2191679000,"TOPLOTNA OSKRBA Družba za proizvodnjo in distribucijo toplotne energije d.o.o.",154,"Občina Slovenske Konjice",null,null,null,null,45,3866939000,"OSTRI, ostrenje in trgovina, d.o.o.","OSTRI d.o.o.","Celjska cesta 2B, 3212 Vojnik"]
[null,46,"VTDS-154-001","Sistem daljinskega ogrevanja SP, Slovenske Konjice",5968526000,"STANOVANJSKO PODJETJE KONJICE, družba za upravljanje nepremičnin, investicijski inženiring ter proizvodnjo in distribucijo toplotne energije, d.o.o.",154,"Občina Slovenske Konjice",null,null,null,null,46,5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana","Petrol d.d., Ljubljana","Dunajska cesta 50, 1000 Ljubljana"]
[null,47,"VTDS-167-001","Sistem daljinskega ogrevanja naselje Podmark, Šempeter Vrtojba",2010593000,"E3, ENERGETIKA, EKOLOGIJA, EKONOMIJA, d.o.o.",167,"Občina Šempeter - Vrtojba",null,null,null,null,47,5034477000,"PLINARNA MARIBOR družba za proizvodnjo, distribucijo energentov, trgovino in storitve d.o.o.","Plinarna Maribor d.o.o.","Plinarniška ulica 9, 2000 Maribor"]
[null,48,"VTDS-169-001","Sistem daljinskega ogrevanja Sladki Vrh, Šentilj",5025796000,"PETROL, Slovenska energetska družba, d.d., Ljubljana",169,"Občina Šentilj",null,null,null,null,48,5521688000,"RUDAR SENOVO poslovanje z nepremičninami, gradnje, storitve in trgovina Senovo d.o.o.","RUDAR SENOVO d.o.o.","Cesta Kozjanskega odreda 4, 8281  Senovo"]
[null,49,"VTDS-185-001","Sistem daljinskega ogrevanja Trbovlje",5015731000,"JAVNO PODJETJE KOMUNALA TRBOVLJE d.o.o.",185,"Občina Trbovlje",null,null,null,null,49,5686482000,"SIJ METAL RAVNE podjetje za proizvodnjo plemenitih jekel d.o.o.","SIJ METAL RAVNE d.o.o.","Koroška cesta 14, 2390 Ravne na Koroškem"]
[null,50,"VTDS-186-001","Sistem daljinskega ogrevanja na lesno biomaso, Trebnje",5243858000,"KOMUNALA TREBNJE d.o.o.",186,"Občina Trebnje",null,null,null,null,50,5584060000,"SILKEM proizvodnja zeolitov d.o.o.","SILKEM d.o.o.","Tovarniška cesta 10, 2325 Kidričevo"]
[null,51,"VTDS-199-001","Sistem daljinskega ogrevanja na lesno biomaso Vransko",1847546000,"ENERGETIKA PROJEKT d.o.o., komunalno podjetje",199,"Občina Vransko",null,null,null,null,51,5509777000,"SIPRO, stanovanjsko podjetje, d.o.o.","SIPRO, d.o.o.","Pečnikova ulica 1, 3310 Žalec"]
[null,52,"VTDS-201-001","Sistem daljinskega ogrevanja na lesno biomaso Vuzenica",5068002000,"JAVNO KOMUNALNO PODJETJE RADLJE OB DRAVI d.o.o.",201,"Občina Vuzenica",null,null,null,null,52,3700054000,"SOENERGETIKA Gorenjske elektrarne, Holding Slovenske Elektrarne, Domplan in Petrol, družba za proizvodnjo elektrike in toplote, d.o.o.","SOENERGETIKA d.o.o.","Stara cesta 3, 4000 Kranj"]
[null,53,"VTDS-202-001","Sistem daljinskega ogrevanja Zagorje ob Savi",5073103000,"JAVNO PODJETJE KOMUNALA ZAGORJE, d.o.o.",202,"Občina Zagorje ob Savi",null,null,null,null,53,5968526000,"STANOVANJSKO PODJETJE KONJICE, družba za upravljanje nepremičnin, investicijski inženiring ter proizvodnjo in distribucijo toplotne energije, d.o.o.","STANOVANJSKO PODJETJE KONJICE d.o.o.","Mestni trg 12, 3210 Slovenske Konjice"]
[null,54,"VTDS-204-001","Sistem daljinskega ogrevanja občine Zreče (Kotlarna Nova Dobrava)",5042437000,"UNIOR Kovaška industrija d.d.",204,"Občina Zreče",null,null,null,null,54,5040388000,"TERMOELEKTRARNA ŠOŠTANJ d.o.o.","TEŠ d.o.o.","Cesta Lole Ribarja 18, 3325 Šoštanj"]
[null,55,"VTDS-206-001","Sistem daljinskega ogrevanja na lesno biomaso Železniki",5433215000,"TOPLARNA ŽELEZNIKI, proizvodnja in distribucija toplotne energije, d.o.o.",206,"Občina Železniki",null,null,null,null,55,5307023000,"TISA podjetje za opravljanje gozdarskih storitev, d.o.o.","TISA d.o.o.","Cesta v Prod 84, 1000 Ljubljana"]
[null,null,null,null,null,null,null,null,null,null,null,null,56,2214270000,"TOP ENERGIJA celovita oskrba z energijo, družba za proizvodnjo, trgovino in storitve d.o.o.","TOP ENERGIJA d.o.o.","Puhova ulica 10, 2250 Ptuj"]
[null,null,null,null,null,null,null,null,null,null,null,null,57,3993906000,"TOP LES ENERGIJA, upravljanje z obnovljivimi viri d.o.o.","TOP LES ENERGIJA d.o.o.","Pod klancem 2, 5220 Tolmin"]
[null,null,null,null,null,null,null,null,null,null,null,null,58,5433215000,"TOPLARNA ŽELEZNIKI, proizvodnja in distribucija toplotne energije, d.o.o.","TOPLARNA ŽELEZNIKI, d.o.o.","Češnjica 54, 4228 Železniki"]
[null,null,null,null,null,null,null,null,null,null,null,null,59,2191679000,"TOPLOTNA OSKRBA Družba za proizvodnjo in distribucijo toplotne energije d.o.o.","TOPLOTNA OSKRBA d.o.o.","Cesta v Železnik 8, 3215 Loče"]
[null,null,null,null,null,null,null,null,null,null,null,null,60,2251213000,"TPV GROUP, naložbe in inženiring d.o.o.","TPV GROUP d.o.o.","Kandijska cesta 54, 8000 Novo mesto"]
[null,null,null,null,null,null,null,null,null,null,null,null,61,6244734000,"TopKo energija, proizvodnja in distribucija toplotne energije, d.o.o.","TopKo energija d.o.o.","Kozje 141B, 3260 Kozje"]
[null,null,null,null,null,null,null,null,null,null,null,null,62,5042437000,"UNIOR Kovaška industrija d.d.","UNIOR d.d.","Kovaška cesta 10, 3214 Zreče"]
[null,null,null,null,null,null,null,null,null,null,null,null,63,5054150000,"UNIVERZITETNI KLINIČNI CENTER MARIBOR","UKC MARIBOR","Ljubljanska ulica 5, 2000 Maribor"]
[null,null,null,null,null,null,null,null,null,null,null,null,64,3962806000,"VZDRŽEVANJE IN GRADNJE KIDRIČEVO, javno podjetje d.o.o.","VZDRŽEVANJE IN GRADNJE d.o.o.","Kopališka ulica 18, 2325 Kidričevo"]
[null,null,null,null,null,null,null,null,null,null,null,null,65,5617189000,"ZARJA, stanovanjsko podjetje, d.o.o. Novo mesto","ZARJA d.o.o. Novo mesto","Prešernov trg 5, 8000 Novo mesto"]
[null,null,null,null,null,null,null,null,null,null,null,null,66,5185726000,"lSKRA, elektro in elektronska industrija, d.d.","lSKRA, d.d.","Stegne 21, 1000 Ljubljana"]

{"sheet":"BAZA_AEControl","index":22,"n_rows":26,"n_cols":6,"rows_kept":26,"cut":false,"hidden":true,"merged":[]}
["Napake sumarno","Delovni list",null,{"$f":"XML!E2","v":"AE-DT_VIC_2024_24.06_"}]
[683,"Delovni list",null,{"$f":"TEXT(YEAR(TODAY()),\"####\")","v":"2025"},{"$f":"CONCATENATE(TEXT(YEAR(TODAY()),\"####\"), RIGHT(\"0\"&TEXT(MONTH(TODAY()),\"##\"),2),RIGHT(\"0\"&TEXT(DAY(TODAY()),\"##\"),2))","v":"20250724"},{"$f":"CONCATENATE(D3,E3,F3)","v":"131807"}]
[0,"NAVODILA",null,{"$f":"RIGHT(\"0\"&TEXT(HOUR(NOW()),\"##\"),2)","v":"13"},{"$f":"RIGHT(\"0\"&TEXT(MINUTE(NOW()),\"##\"),2)","v":"18"},{"$f":"RIGHT(\"0\"&TEXT(SECOND(NOW()),\"##\"),2)","v":"07"}]
[0,"KAZALO",null,{"$f":"D1&IFERROR(VLOOKUP(MATCH(POVZETEK!J11,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],4)&\"_\"&E2&\"_\"&F2,\"NEDEFINIRAN\"&\"_\"&E2&\"_\"&F2)","v":"AE-DT_VIC_2024_24.06_NEDEFINIRAN_20250724_131807"}]
[0,"POVZETEK",null,{"$f":"NOW()","v":45862.554242013888}]
[0,"POVZETEK_PO",null,{"$f":"TODAY()","v":"2025-07-24"}]
[0,"POVZETEK_SC",null,{"$f":"IFERROR(VLOOKUP(MATCH(POVZETEK!J11,#REF!,0),#REF!,2),\"NEDEFINIRAN\")&\"_\"&E2&\"_\"&F2","v":"NEDEFINIRAN_20250724_131807"}]
[0,"IZJAVA",null,"AE-DT_VIC_2024_24.01_NEDEFINIRAN_20240516_094107"]
[0,"IPI",null,"2024-05-16T09:41:07.180"]
[0,"BS",null,"16. 05. 2024"]
[0,"IPI_T2_T3",null,"NEDEFINIRAN_20240516_094107"]
[0,"BS_T2_T3",null,"NEDEFINIRAN_20220831_112542"]
[0,"IDT_T2_T3",null,"v.18.07.00"]
[0,"FIKSNI_DEL_T"]
[0,"UVS_T-1"]
[0,"VARIABILNI_DEL_T-1"]
[0,"UVS_T"]
[0,"VARIABILNI_DEL_T"]
[0,"PRIHODKI"]
[0,"TARIFNI_SISTEM"]
[0,"REKAPITULACIJA"]
[0,"BAZA_Sifranti"]
[0,"BAZA"]
[0,"BAZA_AEControl"]
[0,"XML"]
[{"$f":"SUM(A3:A25)","v":0}]

{"sheet":"XML","index":23,"n_rows":46,"n_cols":21,"rows_kept":46,"cut":false,"hidden":true,"merged":[]}
[null,"Namen obrazca:","Vloga za izdajo soglasja k izhodiščni ceni 2021"]
[null,"Ime obrazca:","AE-DT_VIC_2024",null,{"$f":"C2&\"_\"&RIGHT(LEFT(C3,7),5)&\"_\"","v":"AE-DT_VIC_2024_24.06_"}]
[null,"Verzija obrazca:","v.24.06.00"]
[null,"Datum izdelave obrazca:","2018-10-29"]
[null,"Datum zadnje posodobitve obrazca:","2025-07-07","Razširitev šifranta variabilnih stroškov (električna energije)"]
[null,"Odgovorni vodja projekta:","Aleksander TRUPEJ"]
[null,"Sodelujoči:","Nejc GRUBELNIK"]
["tbl_OPodatki"]
[]
["ID","ID_PC","LP","ID_POS","POS_Naziv","ID_DSistema","Obcina"]
[1,{"$f":"BAZA_AEControl!D12","v":"NEDEFINIRAN_20220831_112542"},{"$f":"BAZA_AEControl!D2","v":"2025"},{"$f":"POVZETEK!J11","v":0},{"$f":"IFERROR(VLOOKUP(MATCH(D11,tblQ_PSubjekt[Maticna],0),tblQ_PSubjekt[],4),\"\")","v":""},{"$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$11","v":"NEDEFINIRAN_20220831_112542"},{"$f":"$C$11","v":"2025"},{"$f":"$D$11","v":0},{"$f":"$E$11","v":""},{"$f":"F11","v":""},{"$f":"G11","v":""},{"$f":"BAZA_AEControl!D9","v":45428.403555324076},{"$f":"IF(AND(POVZETEK!AA37=TRUE,POVZETEK!AA38=FALSE),\"PO_IC\",\"SPREMEMBA_IC\")","v":"SPREMEMBA_IC"},{"$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!E47","v":0},{"$f":"POVZETEK!E30","v":"00:00:00"},{"$f":"POVZETEK!E48","v":0},{"$f":"POVZETEK!E49","v":0},{"$f":"POVZETEK!E52","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!$AF$5:$AG$7,2,0)","v":"DA"},{"$f":"IZJAVA!F21","v":0}]
[2,"Bilanco stanja družbe",{"$f":"VLOOKUP(IZJAVA!AA16,BAZA_Sifranti!$AF$5:$AG$7,2,0)","v":"DA"},{"$f":"IZJAVA!F22","v":0}]
[3,"Izkaz denarnih tokov družbe",{"$f":"VLOOKUP(IZJAVA!AA18,BAZA_Sifranti!$AF$5:$AG$7,2,0)","v":"DA"},{"$f":"IZJAVA!#REF!","v":{"$error":"#REF!"}}]
[4,"Register osnovnih sredstev družbe",{"$f":"VLOOKUP(IZJAVA!AA19,BAZA_Sifranti!$AF$5:$AG$7,2,0)","v":"DA"},{"$f":"IZJAVA!F23","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,{"$f":"BAZA_AEControl!D12","v":"NEDEFINIRAN_20220831_112542"},{"$f":"BAZA_AEControl!D2","v":"2025"},{"$f":"POVZETEK!J11","v":0},{"$f":"E11","v":""},{"$f":"POVZETEK!E22","v":"00:00:00"},{"$f":"POVZETEK!E26","v":""},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"PRIHODKI!#REF!","v":{"$error":"#REF!"}},{"$f":"PRIHODKI!#REF!","v":{"$error":"#REF!"}},{"$f":"PRIHODKI!#REF!","v":{"$error":"#REF!"}},{"$f":"PRIHODKI!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
["tbl_Komentar"]
[]
["ID","ID_Komentar","Komentar"]
[1,"IPI",{"$f":"IF(IPI!E81=\"\",\"\",IPI!B80)","v":""}]
[2,"BS",{"$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!C130:K130=\"\",\"\",FIKSNI_DEL_T!C130:K130)","v":""}]
[7,"FIKSNI_DEL_T"]
[8,"VARIABILNI_DEL"]
[9,"PRIHODKI",{"$f":"IF(PRIHODKI!B233=\"\",\"\",PRIHODKI!B233)","v":""}]